SlideShare une entreprise Scribd logo
1  sur  18
Télécharger pour lire hors ligne
4Q10 Earnings Release


                            R$ 29 million Net Profit in 2010
São Paulo, February 23, 2011 – Banco Indusval S.A., financial institution with activities
primarily focused on corporate lending, operating in the Brazilian market for over 40 years, listed
at the Stock, Commodities and Futures Exchange - BM&FBOVESPA under tickers IDVL3 and IDVL4,
announces its financial results for the forth quarter 2010 (4Q10) and fiscal year 2010 (2010).


                                         Highlights

      IDVL4: R$ 8.18 per share
         Closing: 23/02/2011
                                            The loan portfolio, including guarantees and letters of
       Total Shares: 41,212,984             credit, closed 4Q10 at R$ 1.9 billion, up 14.2% from
       Market Cap: R$ 337.1 MM              December 2010.


                                            Allowance for loan losses totaled R$ 119 million,
   Conference Call/ Webcasts:
                                            covering 6.4% of the loan portfolio and 196% of Non-
        February 24, 2011                   Performing Loans (overdue above 90 days).


              In English                    Total funding reached R$ 2.0 billion, with remaining
               Webcast
                                            average tenors close to 500 days.
     At: 10 am (US EST)/ 12 noon
              (Brasília)
     Webcast will be available on:          Cash free of current obligations of R$ 733 million,
        www.indusval.com.br/ir
                                            equivalent to 46.5% of total deposits.

           In Portuguese
     Conference Call and Webcast
                                            Net profit of R$ 5.9 million in the quarter and R$ 29
  At: 9 am (US EST) / 11 am (Brasília)      million in the year, an increase of 32.6% and 127% in
       Phone: (55 11) 4688-6361             comparison with the same periods in the previous
         Code: Banco Indusval               year.

 Website: www.indusval.com.br/ir            The Central Bank and the National Treasury accredited
                                            BIM to operate as its open market dealer for the 1st
                                            half of 2011.




                                                                                        1/18
The financial and operating information presented in this report are based on consolidated financials prepared in local currency
(Real), according to Brazilian GAAP (BRGAAP).



   Key Indicators – R$ MM


    Results
                                                 4Q10      3Q10       4Q09      4Q10/ 3Q10     4Q10/ 4Q09          2010        2009         2010/2009
     Income from Financial Intermediation         34.5     39.1        27.4          -11.6%        26.2%           141.9        94.3             50.5%
     Operating Results                             6.1     12.6         4.2          -51.2%        45.9%            41.6            1.1     3666.2%
     Net Profit                                    5.9      7.5         4.4          -21.5%        32.6%            29.0        12.8            127.0%


     Balance Sheet
     Resultados Trimestrais
                                                                    4Q10               3Q10           4Q09          4Q10/ 3Q10            4Q10/ 4Q09
     Loan Portfolio                                               1,876.9            1,707.3        1,635.9                 9.9%                 14.7%
       Loan Portfolio + Guarantees and L/Cs                       1,941.2            1,769.1        1,698.7                 9.7%                 14.3%
     Cash & Short Term Investments                                  51.7               54.0           357.2                 -4.3%                -85.5%
     Securities and Derivatives                                   1,261.3            1,404.5          725.0                -10.2%                74.0%
     Total Assets                                                 3,276.1            3,230.2        2,730.2                 1.4%                 20.0%
     Total Deposits                                               1,577.6            1,471.2        1,273.2                 7.2%                 23.9%
     Open Market                                                   538.6              739.0           365.8                -27.1%                47.2%
     Foreign Borrowings                                            325.3              323.5           377.4                 0.6%                 -13.8%
     Domestic On-lending                                           127.7              108.0           142.6                18.2%                 -10.5%
     Shareholders’ Equity                                          426.4              432.4           432.7                 -1.4%                 -1.4%

     Performance
                                               4Q10      3Q10        4Q09      4Q10/ 3Q10      4Q10/ 4Q09
     Free Cash                                 732.8     679.7       695.9            7.8%         5.3%
     NPL 60 days/ Loan portfolio               3.8%      3.7%        5.9%           0.2 p.p.    -2.1 p.p.
     NPL 90 days/ Loan portfolio               3.3%      2.5%        5.4%           0.7 p.p.    -2.2 p.p.
     Basel Index                               17.6%     19.9%      22.5%        -2.3 p.p.      -4.9 p.p.
                                               4Q10      3Q10        4Q09      4Q10/ 3Q10      4Q10/ 4Q09          2010        2009         2010/2009

     ROAE                                      5.6%      7.2%        4.1%        -1.5 p.p.       1.5 p.p.         6.8%         2.9%             3.9 p.p.
     Net Interest Margin (NIM)                 6.5%      7.0%        6.7%        -0.5 p.p.      -0.2 p.p.         6.7%         7.9%          -1.3 p.p.
     Net Interest Margin (NIMa)                7.9%      8.5%        8.0%        -0.6 p.p.      -0.1 p.p.         8.2%         9.3%          -1.2 p.p.
     Efficiency Ratio                          65.7%     61.6%      63.2%           4.1 p.p.     2.5 p.p.         60.9%       52.3%             8.6 p.p.


     Other Information
                                                                              4Q10                      3Q10                              4Q09
     Number of Clients - Corporate Borrowers                                  709                           703                           660
     Number of Employees                                                      362                           354                           333




Banco Indusval Multistock (BIM) is a commercial bank with 43 years of experience in the financial markets, focusing on
local and foreign currency corporate loan products. Operating with agility and quality in its services, BIM has a wide
range of products designed to meet the specific needs of this market, including structured deals. To guarantee such a
level of service, the Bank relies on a network of 11 branches strategically located in economically relevant Brazilian
regions, including an offshore branch, and its subsidiary Indusval Multistock Corretora de Valores, the brokerage arm
that operates at the São Paulo Stock, Commodities and Futures Exchange - BM&FBOVESPA. The Bank is a publicly-held
financial institution listed at Level 1 Corporate Governance of the BM&FBOVESPA since July 2007 and voluntarily adopts
additional practices specific to companies listed in the Novo Mercado special trading segment.




                                                                                                                                                  2/18
Management Comments

   Since the end of 2009, we have been looking for opportunities arising from the paradigm shift in the
   global economy for a bank focused on midsized companies. We analyzed our strengths and
   weaknesses and, in the first half of 2010, decided to diversify our revenue sources by creating a
   client platform targeted at the specific needs of our corporate clients with revenue of over R$ 400
   million (‘Upper Middle’ companies), whom we refer to internally as ‘Large Companies’. We also
   strengthened our Structured Finance Operations department to increase revenues from operations
   in the debt market and provide customized solutions for loan operations of large companies and
   debt restructuring for midsized companies. These initiatives were concluded in the second half of
   the year and have already started contributing to volumes and results.

   The year 2010 was more positive than 2009. However, the recovery and growth of midsized
   companies were slower than expected and corporate loan default rates, which seemed to start
   declining at the end of 2009 following the trend in individual loans, stagnated during the year. One
   of the positive aspects was the continuation of medium- and long-term funding sources, which
   enabled an increasing volume of funding at stable costs throughout the year. However, since the
   beginning of 2011, these costs were pressured by both macroprudential measures to curb consumer
   credit and the consequent inflation, as well as the greater competition for funding due to the lower
   availability of loan assignments for banks operating in the consumer financing segment.

   Thanks to the characteristics intrinsic to our business, Banco Indusval Multistock’s capital structure
   was not impacted by the increase in reserve requirements and capital allocation to long-term
   consumer financing. We consider competition from large banks in the middle market segment
   healthy, particularly after the credit contraction period, given that midsized companies borrow from
   several banks in view of the limited volume of credit lines granted. The presence of strong partners
   may guarantee higher liquidity in this segment.



   Macroeconomic Environment



                                           4Q10        3Q10     4Q09 4Q10/3Q10 4Q10 4Q09                    2010        2009      2010/ 2009     2011 *1     2012*1
 GDP Variation (IBGE- Q on Q)            n.a.   *3      0.5%     2.1%       2,30 p.p.     0,70 p.p.      7.8%   *3      -0.2%       8.00 p.p.      4.6%       4.5%

 Inflation Rate (IPCA – IBGE)           2.2%    *2      0.5%     1.6%       -0,50 p.p.   -1,60 p.p.      5.9%   *2       4.3%       1,65 p.p.      5.5%       4.6%
                                                                     -
 FX Rate Variation (US$/ R$)          -0.89%           -5.96%
                                                                2.15%
                                                                            5,07 p.p.     1,25 p.p.   -3.30%          -25.30%      21,95 p.p.     4.79%      2.85%

 Interest Base Rate Var.(Selic)        2.56%           2.62%    2.10%       -0,06 p.p.    0,46 p.p.    9.78%            9.90%       -0,12 p.p.   13.95%    -11.36%

 Individuals Default Rate (BACEN)       5.7%    *3      6.0%     7.7%       -0,30 p.p.   -2,00 p.p.      5.7%   *3       7.7%       -2,00 p.p.         -          -

 Corporate Default Rate (BACEN)         3.6%    *3      3.5%     3.8%       0,10 p.p.    -0,20 p.p.      3.6%   *3       3.8%       -0,20 p.p.         -          -

 Deafult Rate (BACEN)                   4.6%    *3      4.7%     5.5%       -0.10 p.p.   -0.90 p.p.      4.6%   *3       5.5%       -0.90 p.p.     4.5%       4.5%

*1 Estimated at FEBRABAN Research – 07 to 11/02/2011      *2 Source: IBGE      *3 Central Bank of Brazil estimates or preliminary figures




                                                                                                                                                      3/18
Credit in Brazil

Credit Operations in the Financial System
                                     Individuals                                                  Corporates
                                Resources                                                    Resources                                                     Total             Credit/GDP
Balances in R$ Million
                            Non                             Total                 Non                                                Total               R$ million              %
                                       Earmarked                                                           Earmarked
                         earmarked                                             earmarked
     2008        Dec        394 287         138 019         532 306               476 890                        218 098             694 988                1 227 294                    40.5
                 Mar        410 968         142 109         553 077               465 180                        224 634             689 814                1 242 891                    40.7
                 Jun       434 331          147 255         581 587                    464 467                   230 787             695 254                1 276 841                    41.5
     2009
                 Sep       451 453          158 623         610 076                    470 422                   267 578             738 000                1 348 076                    43.6
                 Dec       469 863          166 076         635 939                    484 661                   293 704             778 365                1 414 304                    44.4
                 Mar       486 526          176 239         662 765                    483 722                   305 459             789 181                1 451 946                    44.0
                 Jun       505 906          186 393         692 299                    510 186                   326 402             836 588                1 528 887                    44.6
     2010
                 Sep       528 885          201 437         730 322                    532 676                   350 776             883 452                1 613 774                    45.4
                 Dec*      558 267          217 035         775 302                    559 306                   369 144             928 450                1 703 752                    46.6
Variation %
In the month                    1.8             2.7                2.1                        1.1                    1.1                     1.1                    1.6            0.3    p.p.
In the quarter                  5.6             7.7                6.2                        5.0                    5.2                     5.1                    5.6            1.2    p.p.
In the year                    18.8            30.7               21.9                       15.4                   25.7                    19.3                   20.5            2.2    p.p.
In 12 months                   18.8            30.7               21.9                       15.4                   25.7                    19.3                   20.5            2.2    p.p.
* BACEN estimates                                                                                                                                                       Source: BACEN


Preliminary data from the Brazilian Central Bank for December 2010 show the total loan operations
in the country’s financial system at R$ 1.7 trillion, with a 5.6% growth in the quarter and 20.5% in
the year, with a credit/GDP ratio estimated at 46.6%. This growth was driven by earmarked credit
both in loans to individuals via housing loans, as well as for corporates, through the Brazilian
National Economic and Social Development Bank (BNDES) lending.
Operations contracted with free credit accounted for 65.6% of the total credit. Free Credit loans
amounted to R$ 1.1 trillion, increasing by 5.3% in the quarter (4.7% in 3Q10) and 17.1% in 12
months. Meanwhile, earmarked loans totaled R$ 0.6 trillion, increasing by 6.1% and 27.5%,
respectively. The earmarked credit grew by 0.2 percentage points over September and 1.9
percentage points on December 2009, reaching 34.4% of total credit in the financial system in
December 2010. Government-controlled banks maintained their 42% share of total loans.
BIM focuses on corporate lending, primarily with the utilization of free resources, with credit
agreements mainly in the R$10,000 to R$100 million range. The Central Bank estimates point to a
7.7% growth (including earmarked loans) in the three months through November and by 20.5% in
the 11 months of 2010 (24% in 12 months).



                                                          9.0
Default
Central Bank data depict stability                        7.0
in default rates in corporate loans
in the last 4 quarters. In the same                   %                                                                                                                                          5.7
                                                          5.0
period, individual loan default                                                                                                                                                                  4.6

dropped by 200 bps. The Central                                                                                                                                                                  3.6
                                                          3.0
Bank’s percentages refer to the
                                                                                                            Corporates                        Individuals                          Total
total balance of loans overdue
                                                          1.0
more than 90 days.                                               Dec    Dec   Dec      Sep   Oct    No v   Dec    Jan   Feb   M ar   A pr   M ay   Jun    Jul   A ug   Sep   Oct    Nov    Dec

                                                                2006 2007 2008                 2009                                                  2010
                                                                S o urce : B A C E N




                                                                                                                                                                                   4/18
Operating Performance


   Profitability

 Results from Financial Intermediation – R$ MM

                                        4Q10     3Q10    4Q09   4Q10/ 3Q10   4Q10/ 4Q09    2010    2009   2010/2009
 Income from Financial Intermediation   115.9    123.4   93.3      -6.1%       24.3%      454.5   407.5    11.5%
 Loan Operations                         68.8     72.0   60.7       -4.5%       13.3%     267.5   264.4      1.2%
   Loans & Discounts Receivables         61.3     63.1   51.0       -2.8%       20.2%     236.3   224.3      5.4%
   Financing                              4.5      7.9    6.0     -42.2%       -24.5%      23.3    35.4    -34.2%
   Other                                  2.9      1.1    3.7     175.0%       -21.4%       7.9     4.7     67.6%
 Securities                              24.2     44.9   24.9     -46.1%         -2.9%    112.3   101.4     10.7%
 Derivative Financial Instruments        14.2      0.0    0.0        n.m.         n.m.     13.0     0.0       n.m.
 FX Operations Result                     8.7      6.6    7.6      33.3%        14.6%      61.7    41.7     47.8%
 Financial Intermediation Expenses       81.4     84.4   65.9      -3.5%       23.5%      312.6   313.2     -0.2%
 Money Market Funding                    60.1     55.2   37.8       8.8%        58.8%     200.0   142.6     40.2%
   Time Deposits                         41.7     37.9   27.4      10.3%        52.6%     143.3    95.4     50.2%
   Repurchase Transactions               16.1     15.8    9.2       1.3%        74.6%      50.8    35.7     42.2%
   Interbank Deposits                     2.3      1.5    1.3      48.7%        77.7%       5.9    11.5    -48.4%
 Loans, Assign. & Onlending               7.8      8.1    6.4       -3.4%       22.1%      63.5    23.0    175.7%
   Foreign Borrowings                     5.8      1.6    2.2     262.8%       166.1%      50.4     6.7    657.8%
   Dom. Borrowings + Onlending            2.1      6.5    4.2     -68.3%       -51.4%      13.1    16.4    -20.0%
 Derivative Financial Instruments         0.0      9.7    5.3    -100.0%      -100.0%       0.0    36.3   -100.0%
 Allowance for Loan Losses               13.5     11.4   16.4      18.7%       -17.7%      49.0   111.3    -56.0%
 Result from Financial Intermediation    34.5     39.1   27.4    -11.6%        26.2%      141.9    94.3    50.5%

Income from Financial Intermediation, detailed in note 15(a) to the annual financial statements
and summarized above, decreased by 6.1% in the quarter but grew 24.3% over 4Q09. Income from
loan operations accounted for 59% of total income from financial intermediation, followed by
income from securities (21%), derivative financial instruments (12%) and foreign exchange
operations (8%).

Income from loan operations fell 4.5% in the quarter, mainly due to the drop in income from
financings, in particular import financing and BNDES-Exim onlendings, both for the lower average
outstanding balances and the lesser impact of exchange rate fluctuations, compared to the previous
quarter. In case of average financing outstanding balances, it is worth to mention that around R$
10 million were paid during the quarter with the final balance being recovered only by the end of
December. Regarding foreign exchange variation, the Brazilian real appreciated by approximately
6% against the U.S. dollar in 3Q10, but only 0.9% in 4Q10, which is also reflected in the expenses
with loans and onlendings in the country.

The decline in Income from Securities Operations in the quarter was due to fluctuations in the
market interest rates compared with the fixed rates of government bonds. However, a part of the
revenues from derivative financial instruments is related to swaps and interbank rate futures (DI
Futuro) to hedge against interest rate risks both on securities and funding in indicators other than
the CDI rate and hence it also compounds the result for such deals.

The growth in income from foreign exchange operations comes from the increase in average
balances of export financing operations in the quarter, offset by the increase in expenses with
foreign borrowings.




                                                                                                            5/18
Income from financial intermediation totaled R$ 454.5 million in the year, up 11.5% from 2009, and
consisted of income from loan operations (58.9%), income from securities (24.7%), income from
derivative financial instruments (2.8%) and income from foreign exchange operations (13.6%).

Expenses from Financial Intermediation, detailed in note 15(b) to the financial statements,
were equivalent to 70% of the income from financial intermediation in 4Q10 (68% in 3Q10 and
71% in 4Q09), down 3.5% from 3Q10 and up 23.5% over 4Q09, as detailed below.

Money Market Funding Expenses increased, primarily due to the growth in the average funding
volume and also because a portion of the time deposits was raised based on indicators other than
the CDI overnight rate. Note that these indicators were hedged and hence these expenses are
partly offset by the income from derivative financial instruments, as explained above.

Expenses with Loans, Assignments and Onlending dropped 3.4% in the quarter, but were 22.1%
higher than in 4Q09, reflecting the 31.3% decrease in onlending expenses, the reduction in average
balances of BNDES onlendings and the foreign exchange effect on the BNDES-Exim operations
mentioned above. This drop was partially offset by the increase in expenses with foreign borrowings
for the higher average balances contracted from correspondent banks to meet the 8% growth of the
Trade Finance portfolio.

The Allowance for Loan Losses of R$ 13.5 million in the quarter (equivalent to 11.6% of income
from financial intermediation) raised the total allowance to R$ 119.6 million on December 31, 2010,
providing a coverage deemed adequate by Management.

Comparing the years ended December 31, the expenses with financial intermediation remained
stable with an 11.5% growth in income from intermediation, that increased gross income from
financial intermediation by 50.5% to R$ 141.9 million, as against R$ 94.3 million in 2009.

Net Interest Margin

Income from Financial Intermediation was R$ 34.5
million in the quarter, 11.6% lower than in 3Q10 but
26.2% higher than the R$ 27.4 million in 4Q09. Net
Interest Margin (NIM) stood at 6.5%, versus 6.7% in                                                                       7.9%
4Q09. However, adjusting gross income from financial                                                                      6.5%
intermediation for the foreign exchange effects on
                                                                                                                          4.6%
securities (booked under other operating income and
expenses), and the average interest-bearing assets by
the balances of repurchase operations of equal
amount, interest rate and tenor both in assets and
                                                              1Q09   2Q09   3Q09     4Q09    1 0
                                                                                              Q1        2Q10    3Q10   4Q10
liabilities (null result), the adjusted net interest margin
is 7.9% in 4Q10 (8.0% in 4Q09).                                               N IM          N IM ( a)          GIM



                            (Gross Income from Financial Intermediation + ALL expenses
               NIM(a):            + Net Foreign Exchange Variation on Securities)
                                ( Average interest-bearing assets - Repo operations)



Income from financial intermediation came to R$ 141.9 million in the year (R$ 94.3 million in
2009), for NIM of 6.7% (7.9% in 2009) and adjusted NIM of 8.1% (9.3% in 2009).




                                                                                                                       6/18
Efficiency Ratio

 Efficiency Ratio – R$ MM

                                       4Q10     3Q10     4Q09 4Q10/ 3Q10 4Q10/ 4Q09     2010       2009   2010/2009
Personnel Expenses                      15.7     14.0     13.8    12.0%      14.1%       56.5      51.2     10.2%
Contributions and Profit-sharing         1.2      2.6      1.8    -55.9%     -36.6%       8.1       5.7     43.7%
Administrative Expenses                 11.3      9.9      9.4    14.2%      20.2%       39.4      41.9      -6.0%
Taxes                                    4.2      5.3      2.4    -20.4%     75.8%       15.3      11.2     37.1%
Other Operating Expenses                 3.0      2.3      4.9    30.5%      -37.8%       9.4       7.0     33.8%
A- Operating Expenses Total            35.4     34.2     32.2      3.6%       9.7%     128.7      117.0    10.0%
Gross Income Fin. Interm. (w/o ALL)     48.0     50.5     43.8     -4.8%      9.8%      190.9     205.6      -7.1%
Income from Services Rendered            4.0      3.2      2.8    24.9%      43.8%       12.8      11.5     10.9%
Income from Banking Tariffs              0.3      0.3      0.2     -2.6%     22.7%        1.0       0.7     33.2%
Other Operating Income                   1.5      1.5      4.2     1.7%      -64.1%       6.6       5.9     10.6%
B- Operating Income Total              53.9     55.5     51.0     -2.9%       5.6%     211.2      223.7     -5.6%
Efficiency Ratio (A/B)                65.7%    61.6%    63.2%    4.1 p.p.   2.5 p.p.   60.9%     52.3%    8.6 p.p.


The efficiency ratio in 4Q10 was impacted by a combination of lower income from financial
intermediation, explained above, and the increase in operating expenses, mainly relating to:

−    personnel expenses, due to the slight increase in the headcount, and the retrospective effect
     from Sepetember of the wage increases from the union agreement signed in October thus 4Q10
     expenses include wage increases related to 4 months;

−    administrative expenses, especially third-party services, which represented 45.7% of total
     administrative expenses in the quarter.

Net Profit

Banco Indusval Multistock registered net profit of R$ 5.9 million in 4Q10,                      Improved
down 21.5% from 3Q10 but 32.6% higher than in 4Q09.                                             Recurring
Net profit in the year was R$ 29.0 million, up 127.0% from the R$ 12.8                          Results
million recorded in the previous year, led by recurring revenues. Net profit
in 2009 included non-operating revenue, net of taxes, from the sale of
BM&FBovespa and CETIP stock amounting to R$ 5.0 million.




                                                                                                           7/18
Loan Portfolio

 The Loan Portfolio, as detailed in Explanatory Note 6 to the Financial Statements, grew 9.9% in the
 quarter and 14.7% in the year, led by working capital loans and discount of receivables operations
 to corporate borrowers. The trade finance transactions (Financing in Foreign Currency – Import
 Financing and Advances on FX Contracts – Export Financing) maintained their 20% share of the
 total loan portfolio. Additionally, the credit portfolio also bears BNDES onlendings and FINAME
 operations; the remaining outstanding balance of the car loan portfolio discontinued in October
 2008; and the portion of middle market loans and car financings assigned to other financial
 institutions under our credit risk coverage (co-obligation).

  Loan Portfolio by Product– R$ MM

                                                    4Q10      3Q10      4Q09    4Q10/ 3Q10   4Q10/ 4Q09
  Loan Operations                                 1,550.9   1,401.4   1,365.6       10.7%        13.6%
     Loans & Discounted Receivables               1,353.5   1,227.6   1,141.3       10.3%        18.6%
     BNDES/ Finame                                  112.6      91.1     116.2       23.7%        -3.0%
     Direct Consumer Credit – used vehicles           6.2       7.8      16.2      -20.2%       -61.7%
     Financing in Foreign Currency                   51.9      42.1      23.1       23.4%       124.9%
     Other Financing                                 14.2      17.3      25.5      -18.1%       -44.2%
     Assignment with Co-obligation                   12.4      15.5      43.4      -20.1%       -71.5%
  Advances on Foreign Exchange Contracts            316.2     297.7     270.2        6.2%        17.0%
  Other Loans                                         9.8       8.2       0.0       19.2%          n.m.
  DISBURSED CREDIT OPERATIONS                     1,876.9   1,707.3   1,635.9       9.9%        14.7%
  Guarantees Issued (Guarantees. L/Gs and L/Cs)      64.3      61.8      62.9        4.0%         2.2%
  TOTAL                                           1,941.2   1,769.1   1,698.7       9.7%        14.3%
  Allowance for Loan Losses                       (119.6)   (112.2)   (133.4)        6.6%       -10.3%



  Loan Portfolio by Currency – R$ MM

                                                    4Q10      3Q10      4Q09    4Q10/ 3Q10   4Q10/ 4Q09
  Local Currency - Real                           1,508.7   1,367.5   1,342.5       10.3%        12.4%
  Foreign Currency                                  368.2     339.8     293.3        8.4%        25.5%
  TOTAL                                           1,876.9   1,707.3   1,635.9       9.9%        14.7%


 Loan operations in reais, which correspond to 80% of the total loan volume, grew 10.3%, while
 foreign currency (Trade Finance) operations grew 8.4%. The trade finance portfolio in U.S. dollars
 expanded by 10% in the period, from US$ 200.8 million in September to US$ 221.0 million in
 December, up 31% on the US$ 168.3 million on December 31, 2009.

 Middle market operations accounted for 82% of the loan portfolio. The so called “Large Companies”
 platform, which began its activities in July 2010 and serves companies with annual revenue of over
 R$ 400 million, represented 14% of the loan portfolio. Other loans, including the remaining balance
 of the ‘Consumer Credit – Used Vehicles’ account, which was discontinued in October 2008,
 corresponded to 4% of the portfolio.




                                                                                                 8/18
Loan Portfolio by Client Segment – R$ MM

                                                                     4Q10              3Q10        4Q09      4Q10/ 3Q10      4Q10/ 4Q09
Middle Market                                                    1,538.5           1,524.2       1,529.7            0.9%         0.6%
Local Currency - Real                                              1,253.5          1,240.8      1,236.4             1.0%         1.4%
  Loans & Discounted Receivables                                   1,139.3          1,150.6      1,120.2             -1.0%        1.7%
  Financing                                                           14.2               1.4         0.0           935.6%          n.m.
  BNDES / FINAME                                                      99.9              88.9       116.2            12.5%       -14.0%
Foreign Currency                                                     285.1            283.4        293.3             0.6%        -2.8%

Large Companies                                                     256.5             110.0            -           133.1%             -
Local Currency - Real                                                173.4              53.6           -           223.5%             -
  Loans & Discounted Receivables                                     160.7              51.4           -           212.7%             -
  BNDES / FINAME                                                      12.7               2.2           -           472.7%             -
Foreign Currency                                                      83.1              56.4           -            47.3%             -

Other                                                                81.9              73.1       106.2            12.0%       -22.9%
Consumer Credit – used vehicles                                       15.2              18.9        33.8            -19.8%      -55.0%
Acquired Loans & Financing                                            56.9              46.0        72.4            23.8%       -21.4%
Other Loans                                                             9.8              8.2         0.0            19.2%     57464.7%
Disbursed Credit Operations                                      1,876.9           1,707.3       1,635.9            9.9%        14.7%
Guarantees Issued                                                     64.3              61.8        62.9             4.0%         2.2%
TOTAL                                                            1,941.2           1,769.1       1,698.7            9.7%        14.3%
Allowance for Loan Losses                                          (119.6)           (112.2)     (133.4)             6.6%       -10.3%




Loan Portfolio by Industry


                            Industry                                                             Participation
                            Food & Beverage                                                                18.3%
                            Agribusiness                                                                   16.6%
                            Civil Construction                                                              9.4%
                            Financial Institutions                                                          5.6%
                            Chemical & Pharmaceutical                                                       5.3%
                            Transportation & Logistics                                                      4.6%
                            Automotive                                                                      4.5%
                            Textile, Apparel and Leather                                                    4.0%
                            Education                                                                       3.3%
                            Energy Generation & Distribution                                                3.2%
                            Metal Industry                                                                  2.9%
                            Oil and Biofuel                                                                 2.6%
                            Financial Services                                                              2.3%
                            Wholesale and retail trade                                                      2.3%
                            Individuals                                                                     2.2%
                            Paper and Pulp                                                                  1.8%
                            Other industries (*)                                                           11.0%
                            TOTAL                                                                      100.0%
                            (*) Individual participation of less than 1.2% of credit portfolio




                                                                                                                                 9/18
By Economic Activity                                                         By Segment
                            Individuals
               Other
                                7%
              Services
                                                                                                                     Upper
                23%
                                                                                                                  Middle 14%


       Financial
                                                                               Middle
      Interm. 3%                                                                                                   Retail and
                                                                             Market 82%
                                                                                                                   Other 4%
         Commerce                         Industry
           11%                              56%



                         By Product                                                    By Client Concentration
                           Trade     Guarantees                                                     Other 25%
                          Finance      Issued
           BNDES
                           19%           3%
          Onlendings
             6%                           Other
                                           2%                                 61 - 160                             10 largest
                                                                               24%                                   20%

                                         Loans &
                                        Discounts
                                          70%
                                                                                                       11 - 60
                                                                                                        31%

                         By Maturity                                                          By Guarantee

                               above 360                                                         Vehicles
                                 29%                                                               3%       Aval PN
                                                                                                             23%
                                                                                 Real State
         181 to 360                                                                 9%
                                                                                                                  Other 4%
            13%
                                                                             Pledge/
                                                                             Lien 4%                              Receivables
                                                                           Monitored                                 46%
                                                                           Pledge 8%
              91 to 180                    up to 90                             Securities
                18%                          days                                  3%
                                             40%


Quality of Loan Portfolio – R$ MM

                                                       4Q10                            3Q10                             4Q09

                           % Required       Loan           Allowance for    Loan            Allowance for    Loan           Allowance for
        Rating
                            Provision      Portfolio        Loan Losses    Portfolio         Loan Losses    Portfolio        Loan Losses

         AA                  0.0%                  47.8              0.0           0.0                0.0           0.0               0.0
          A                  0.5%                 664.4              3.3         584.9                2.9        488.8                2.4
          B                  1.0%                 480.7              4.8         460.6                4.6        471.2                4.7
          C                  3.0%                 417.1            12.5          408.5               12.3        494.3              14.8
          D                  10.0%                107.9            10.8          116.3               11.6         63.6                6.4
          E                  30.0%                 65.5            19.6           75.9               22.8         26.3                7.9
          F                  50.0%                 37.8            18.9           20.1               10.0         20.2              10.1
          G                  70.0%                 20.2            14.1            5.0                3.5           6.2               4.4
          H                 100.0%                 35.5            35.5           36.0               36.0         65.4              65.4
   Compl. Allowance            -                       -             0.0                -             8.5               -           17.3
       TOTAL                   -             1,876.9             119.6       1,707.3               112.2      1,635.9             133.4




                                                                                                                                  10/18
The Loan Portfolio balance includes loans negotiated with clients in the amount of R$ 241.3 million
 (R$ 165.2 million on December 31, 2009), which are mostly classified between D and H credit
 ratings, even when they are not overdue. Ratings are usually reclassified based on a credit review,
 after an analysis of the economic and financial fundamentals of the debtor or an increase in the
 collaterals that justifies such reclassification.

 In September, loans classified between D and H totaled R$ 266.9 million, equivalent to 14.2% of
 the loan portfolio, of which 73% were performing loans. The balance of agreements with
 installments overdue more than 60 days totaled R$ 72.2 million on December 31, 2010,
 corresponding to 3.8% of the loan portfolio making up the default ratio (NPL 60 days). The balance
 of agreements with installments overdue more than 90 days (Central Bank of Brazil standard)
 totaled R$ 61.2 million, equivalent to 3.3% of the loan portfolio (NPL 90 days), compared to the
 Central Bank’s estimate of 3.6% for corporate loans.

Default by Segment – R$ MM

                                                                              Overdue Contracts Outstanding (NPL)
                                         Outstanding
                                                                       > 60 days                            > 60 days
                                     4Q10           3Q10         4Q10               3Q10              4Q10             3Q10
 Middle Market                        1,538.5        1,524.2   67.2   4.4%        56.1   3.7%       56.6   3.7%     37.1    2.4%
 Large Companies                        256.5         110.02      -       -          -   0.0%          -        -       -   0.0%
 Other                                   81.9           73.1    5.1   6.2%         6.4   8.8%        4.5   5.5%       5.8   7.9%
 TOTAL                                1,876.9        1,707.3   72.2   3.8%        62.6   3.7%       61.2   3.3%     42.9    2.5%
 Allowance for Loan Losses (ALL)        119.6          112.2        -                  -                 -                -
 Allowance for Loan Losses / NPL       -              -         165.6%             179.2%            195.6%           261.8%
 ALL/ Loan Portfolio                    6.4%           6.6%         -                  -                      -           -


 Note that the above table shows that allowance for loan losses on December 31, 2010 corresponded
 to 6.4% of the loan portfolio, covering 165% of the agreements with any installment overdue more
 than 60 days. The Management believes that the allowances constituted provide sufficient cover for
 the overdue loans.
 In 4Q10, loans amounting to R$ 6.1 million were written off, bringing the total write-offs in 2010 to
 R$ 62.8 million (R$ 48.2 million in 2009). These loans were classified as H for over 180 days and
 hence were fully provisioned. Recovery of overdue loans totaled R$ 3.0 million in the quarter and
 R$ 7.9 million in the year (R$ 4.2 million in 2009).



Funding

 Funding volume increased 6.7% from the previous quarter to R$ 2.0 billion, with funding in reais
 accounting for 84% of the total volume.

  Total Funding – R$ MM

                                                                   4Q10           3Q10          4Q09    4Q10/ 3Q10   4Q10/ 4Q09
   Total Deposits                                                1,577.6        1,471.2      1,273.2         7.2%        23.9%
     Time Deposits (CDs)                                           739.9          753.1         666.0       -1.7%        11.1%
     Time Deposits with Special Guarantee (DPGE)*                  591.0          543.1         505.8        8.8%        16.9%
     Agribusiness Letters of Credit (ALC) & Bank Notes              82.0           69.6          10.6       17.8%       676.5%
     Interbank Deposits                                            116.5           67.7          51.1       72.0%       127.9%
     Demand Deposits and Other                                      48.2           37.7          39.7       27.8%        21.2%
   Domestic Onlending                                              127.7          108.0         142.6       18.2%       -10.5%
   Foreign Borrowings                                              325.3          323.5         377.4        0.6%       -13.8%
     Trade Finance                                                 307.0          286.0         267.9        7.3%        14.6%
     IFC A/B Loan                                                   18.3           37.5         109.5      -51.1%       -83.3%
   TOTAL                                                        2,030.6        1,902.7      1,793.2         6.7%        13.2%
 * Time Deposits bearing the Guarantee of the Credit Insurance Fund



                                                                                                                         11/18
Deposits represented 78% of total funding in reais, mainly through the issue of Bank Deposit
 Certificates (CDBs) (36.4%) and Time Deposits with Special Guarantee (DPGE) (29.1%). The
 average term for deposits was 757 days from issue and 496 days from the close of the quarter until
 their maturity, as follows:

                      Type of Deposit                       Average term from issuance               Average term to maturity (*)
                      CDB                                              560                                       347
                      Interbank                                        218                                       175
                      DPGE                                             1,181                                     795
                      ALC & Bank Notes                                 200                                       120
                      Portfolio of Deposits                            757                                       526
                      (*) from Dec. 31, 2010


                                                                     Deposits
                By Type                                             By Investor                                             By Maturity

          Interbank         Demand                                     Other
             7%               3%                      Individuals       4%                                                                181 to 360
                                                                                     Institutional             91 to 180                     11%
                                                         15%
    ALC                                                                                 51%                      26%
    5%
                                                                                                                                             +360 days
                                       Time                                                                                                    38%
                                     Deposits         Financial
   Time                               (CDs)           Inst. 9%
 Deposits                              48%                                                                 up to 90
 (DPGEs)                                                                                                     days
   37%                                                   Enterprises                                         25%
                                                            22%



 Foreign borrowings increased slightly due to the expansion of the Trade Finance portfolio and the
 reduction in the IFC loan balance for the payment of the installment maturing in the quarter.

Liquidity


                 Free Cash – R$ MM                                  Assets and Liabilities Management (GAPS) – R$ MM

                696                            733                                                                                         791
                               680                                     734
                                                                                                  Assets      Liabilities
                                                                                                                                    603
                                                                               521                   492
                                                                                            348
                                                                                                               248     244




                                                                             90                180                 360           > 360 days
               4Q09            3Q10            4Q10


 On December 31, 2010, Cash totaled R$ 1,271.4 million and, excluding Money Market Funding (R$
 538.5 million), resulted in free cash of R$ 732.8 million, equivalent to 46.5% of total deposits and
 171.9% of shareholders’ equity.
 Assets and liabilities are managed in order to guarantee both liquidity and sound health to the
 Bank, and this includes maintenance of a longer profile of liabilities, considering that 71% of the
 loan portfolio matures within 360 days.




                                                                                                                                                 12/18
Capital Adequacy

 The Basel Accord requires banks to maintain a minimum percentage of the capital weighted by the
 risk in their operations. In this context, the Central Bank of Brazil has stipulated that banks operating
 in the country should maintain a minimum percentage of 11.0%, calculated according to the Basel
 Accord regulations, which provides greater security to Brazil’s financial system against oscillations in
 economic conditions.
 The following table shows Banco Indusval Multistock’s position in relation to the minimum capital
 requirements of the Central Bank:

Capital Adequacy– R$ MM
                                                                      4Q10              3Q10           4Q09      4Q10/ 3Q10    4Q10/ 4Q09
   Total Capital                                                      426.4             432.4          451.0          -1.4%          -5.4%
   Required Capital                                                   266.6             238.6          220.2         11.7%          21.1%
   Margin over Required Capital                                       159.8             193.8          230.8         -17.5%         -30.8%
   Basel Index                                                     17.6%           19.9%           22.5%           -2.3 p.p.      -4.9 p.p.



Risk Ratings

            Agency                      Classification             Observation                  Last Report             Financial Data

                                      B+/Positive/B                 Global Scale
    Standard & Poors                                                                            Dec. 28, 2010           Sept. 30, 2010
                                  brBBB+/Positive/brA-3          Local Scale - Brazil

                               Financial Strength: D- Stable
           Moody's                Ba3/Estable/Not Prime             Global Scale                Nov. 25, 2010           Sept. 30, 2010
                                   A2.br/Estable/BR-2            Local Scale - Brazil
                                            9,93                  Riskbank Index
           RiskBank                                                                             Jan. 13, 2011           Sept. 30, 2010
                                         Ranking: 57            Low Risk Short Term


       FitchRatings                     BBB/Stable/F3            Local Scale - Brazil           Jan. 21, 2011           Sept. 30, 2010



 Capital Market

 Total Shares
 On December 31, 2010, Banco Indusval S.A. had a total of 41,212,984 shares, of which 27,000,000
 were common shares (IDVL3) and 14,212,984 were preferred shares (IDVL4), with 746,797
 preferred shares maintained in treasury.

 Share Buyback Program
 The 4th Share Buyback Program for the acquisition of up to 1,301.536 preferred shares, approved
 by the Board of Directors on August 10, 2010, is effective till August 9, 2011. Indusval S.A. CTVM is
 the intermediary for this program, through which a total of 772,397 preferred shares (IDVL4) had
 been acquired till December 31, 2010.
 Free Float
                                                                                                    Number of Shares as of Dec. 31, 2010

       Type           Paid-up Capital       Controlling Group   Management              Treasury           Free Float             (%)
   Common                 27,000,000             (17,116,173)      (2,574,269)                     -             7,309,558          27.1%

   Preferred              14,212,984              (1,026,653)        (159,570)            (746,797)             12,279,964          86.4%

   Total                 41,212,984            (18,142,826)      (2,733,839)             (746,797)             19,589,522          47.5%




                                                                                                                                    13/18
The 7,309,458 outstanding common shares are owned by members of the Ribeiro and Ciampolini
families, who are not part of the Controlling Group. Thus, the preferred shares regularly traded on
the stock exchange total 12,279,964, equivalent to 29.8% of the total capital.


Stock Option Plan

Following is the position of the Stock Option Plan of Banco Indusval S.A., created on March 26,
2008, with the aim of aligning the interests of executive officers and managers:
                                                                                      Quantities
   Date                            Term for     Strike Price                                 Rights
             Grace Period                                       Granted      Exercised                       Not Exercised
  Granted                          Exercise          R$                                      Expired
  07.22.08    Three years          Five years           10.07     161,869             -                 -           161,869
  02.10.09    Three years          Five years            5.06     229,067        25,600               10            203,457
  02.22.10    Three years          Five years            8.56     525,585             -            15,263           510,322
  08.06.10    Three years          Five years            7.72     261,960            -              2,524           259,436
                                                                1,178,481        25,600        17,797            1,135,111


In the quarter, 6,963 options expired for the resignation of its original holders.



Shareholder Remuneration

On December 29, 2010, the Bank paid Interest on Equity in the amount of R$ 6.2 million related to
4Q10, as advanced payment of the minimum mandatory dividend for 2010. This amount
corresponds to R$ 0.15439 per share or R$ 0.13123 net of withholding tax.

In 2010, total shareholder remuneration paid in advance under the minimum mandatory dividend
for the fiscal year was R$ 25.1 million, corresponding to R$ 0.60983 per share (R$ 0.51836 net of
withholding tax), resulting in a dividend yield of 7.36% and an 85% payout.


                                                                                 27,009
                                                                 25,470                             25,114

                                                                                  6,693
                                                                  6,369                              6,249


                                                15,857                            6,622
                                                                  6,512                              6,319

                                                6,082
                           10,167
                                                                                  6,876
                           2,220                                  6,550                              6,289
                           2,426                5,134
                R$ 000’s




                           2,730                2,320                             6,817
                                                                  6,039                              6,258
                           2,791                2,322

                           2006                 2007              2008            2009               2010


                                                          1Q    2Q    3Q    4Q


Shares Performance
The shares of Banco Indusval Multistock (IDVL4) closed 4Q10 at R$ 7.95, for market cap of R$
327.6 million and Shareholders’ Equity of R$ 426.4 million, resulting in a Market Value/ Book Value
ratio of 0.77. The price of IDVL4 shares dropped by 0.62% in 4Q10 and 4.10% in the year.


                                                                                                                     14/18
However, prices adjusted to earnings show an appreciation of 3.52% in 2010. The Ibovespa index
dropped by 0.18% in the quarter and appreciated 1.04% in the year.

                                                        Base 100 em 31.12.2009

             130


             120


             110


             100


                90


                80
                                                                        IBOVESPA              IDVL4            IDVL4 adjusted to earnings

                70

                   09 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
                 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20
              0 / 14 / 29 / 13 / 28 / 15 / 30 / 14 / 29 / 14 / 29 / 13 / 28 / 13 / 28 / 12 / 27 / 11 / 26 / 11 / 26 / 10 / 25 / 10 / 25 /
            /3 /       /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /    /
          12 01 01 02 02 03 03 04 04 05 05 06 06 07 07 08 08 09 09 10 10 11 11 12 12




At the closing of February 23, 2011, IDVL4 shares were traded at R$ 8.18, with an appreciation of
2.89% year to date.


Liquidity and Trading Volume
The preferred shares of Banco Indusval Multistock (IDVL4) were traded in 98% of the 247 sessions
carried out at Bovespa in 2010. In 4Q10, a total of 2.9 million IDVL4 shares were traded over 1,016
transactions on the spot market, for total volume of R$ 22.8 million. In 2010, the volume traded on
the spot market was R$ 78.8 million, representing approximately 9.7 million preferred shares over
5,029 trades.

Shareholding Dispersion

Distribution of Preferred Shares by type of investor:
                                                                    12.31.2010                                             10.31.2010
                                                 #                                         %             #                                      %
  TYPE OF INVESTOR                                          Preferred         % PN                                 Preferred         % PN
                                                Inv.                                      Total         Inv.                                   Total
  Controlling Shareholders                        4           1,026,653         7.2%       44.0%          4           1,026,653         7.2%   44.0%
  Management                                      10             159,570        1.1%        6.6%         10             159,570         1.1%    6.6%

  Family Members                                  12             515,931        3.6%       19.0%         12             515,931         3.6%   19.0%
  Brazilian Inst. Inv.                            47          7,332,667        51.6%       17.9%         85           7,209,367       50.7%    17.6%

  Foreign Investors                               12          2,842,625        20.0%        6.9%         12           3,047,225       21.5%     7.4%

  Brazilian Corporates                            9               17,400        0.1%        0.0%          8               42,800        0.3%    0.1%

  Individuals                                    514          1,571,341        11.1%        3.8%         544          1,536,440       10.8%     3.7%

  Treasury                                         -             746,797        5.2%        1.8%          -             674,998         4.8%    1.6%
  TOTAL                                          608       14,212,984         100%        100%          675        14,212,984         100%     100%




                                                                                                                                               15/18
BALANCE SHEET

  Consolidated                                                                                     R$ '000
  Assets                                                             12/31/2009   09/30/2010    12/31/2010
  Current                                                            2,243,031    2,683,574     2,672,676
   Cash                                                                   4,051        9,518         7,081

   Short-term interbank investments                                    353,143        44,526        44,648
     Open market investments                                           292,897        17,500        22,507
     Interbank deposits                                                 60,246        27,026        22,141

   Securities and derivative financial instruments                     724,906     1,399,765     1,255,106
     Own portfolio                                                     553,778       532,614       586,517
     Subject to repurchase agreements                                  108,200       726,223       540,385
     Linked to guarantees                                               42,478       105,751        92,751
     Derivative financial instruments                                   20,450        35,177        35,453

   Interbank accounts                                                     1,818        3,504         1,553
     Payment and receipts pending settlement                                  -        2,417         1,553
     Restricted credits - Deposits with the Brazilian Central Bank       1,818         1,087                -
   Loans                                                               809,685      833,693       920,861
     Loans - private sector                                            817,661      844,624       933,827
     Loans - public sector                                               24,559       13,660         9,137
     (-) Allowance for loan losses                                     (32,535)     (24,591)      (22,103)
   Other receivables                                                   300,286      358,454       400,319
     Foreign exchange portfolio                                        294,273      318,393       325,586
     Income receivables                                                     90            73            85
     Negotiation and intermediation of securities                        4,401       41,014        75,341
     Sundry                                                             14,741         6,065         4,756
     (-) Allowance for loan losses                                     (13,219)      (7,091)       (5,449)
   Other assets                                                          49,142      34,114        43,108
     Other assets                                                        49,318      35,013        43,538
     (-) Provision for losses                                             (998)      (1,908)       (1,915)
     Prepaid expenses                                                       822        1,009         1,485
  Long term                                                            473,952      533,553       590,638
   Marketable securities and derivative financial instruments               69         4,697         6,151
     Linked to guarantees                                                   34           30             31
     Derivative financial instruments                                       35        4,667          6,120
   Interbank Accounts                                                    11,207        8,557         7,352
     Pledged Deposits - Caixa Economica Federal                         11,207        8,557          7,352
   Loans                                                               396,617      447,191       503,536
     Loans - private sector                                            472,449      527,627       595,564
     Loans - public sector                                               7,538            -             -
     (-) Allowance for loan losses                                     (83,370)     (80,436)      (92,028)
   Other receivables                                                    64,437        72,007        72,703
     Trading and Intermediation of Securities                                40          162           244
     Sundry                                                             68,667        71,910        72,503
     (-) Allowance for loan losses                                      (4,270)          (65)          (44)
   Other rights                                                           1,622        1,101           896
     Prepaid Expenses                                                     1,622        1,101           896
  Permanent                                                              13,219       13,042        12,828

   Investments                                                            1,686        1,686         1,686
     Other investments                                                    1,686        1,686         1,686
   Property and equipment                                               11,533       11,356        11,142
     Property and equipment in use                                        2,173        2,192         2,192
     Revaluation of property in use                                       3,538        3,538         3,538
     Other property and equipment                                       12,290       12,073        12,515
     (-) Accumulated depreciation                                       (6,768)      (6,729)       (7,103)
     Leasehold Improvements                                                   -
                                                                            300          282             -
     TOTAL ASSETS                                                     2,730,202    3,230,169     3,276,142




                                                                                                                16/18
Consolidated                                                                                 R$ '000
Liabilities                                               12/31/2009      09/30/2010      12/31/2010
Current                                                   1,642,127       2,073,562       2,074,519
  Deposits                                                  709,240         775,912         820,679
   Cash deposits                                             39,409          37,045          47,682
   Interbank deposits                                        51,101          67,722         105,393
   Time deposits                                            618,395         670,508         667,133
   Other                                                        335             637             471
  Funds obtained in the open market                         365,804         738,999         538,580
    Own portfolio                                           107,885         722,696         538,580
    Third party portfolio                                   257,919          16,303
  Funds from securities issued or accepted                    10,559          69,627          74,648
    Agribusiness Letter of Credit & Bank Notes                10,559          69,627          74,648
  Interbank accounts                                                  -         661                   -
    Receipts and payment pending settlement                           -         661                   -
  Interdepartamental accounts                                 15,906           9,715           5,898
    Third party funds in transit                              15,906           9,715           5,898
  Borrowings                                                356,879         305,021         324,800
    Domestic Borrowings                                           -               -               -
    Foreign borrowings                                      356,879         305,021         324,800
  Onlendings                                                  65,248          34,599          43,297
    BNDES                                                     43,127          10,737          18,087
    FINAME                                                    22,121          23,862          25,210
  Other liabilities                                         118,491         139,028         266,617
    Social and statutory liabilities                             391           2,501            571
    Collection and payment of taxes and similar charges       25,671             902         22,002
    Foreign exchange portfolio                                19,174          35,255          4,474
    Taxes and social security contributions                    3,070           3,226          3,661
    Negotiation and intermediation securities                 29,073          56,587        195,316
    Derivative financial instruments                          34,946          32,667         34,184
    Sundry                                                     6,166           7,890          6,409
Long Term                                                   655,097         723,485         774,736
  Deposits                                                  553,392         625,666         674,941
                                                                  -               -
    Interbank Deposits                                            -               -          11,088
    Time deposits                                           553,392         625,666         663,853
  Funds from securities issued or accepted                            -               -        7,345
    Agribusiness Letter of Credit & Bank Notes                  -               -             7,345
  Loan obligations                                            20,546          18,474             549
    Foreign loans                                             20,546          18,474             549
  Onlending operations - Governmental Bureaus                 77,328          73,369          84,354
    Federal Treasure                                               -          15,032               -
    BNDES                                                      6,911          18,800          28,154
    FINAME                                                    44,101          36,712          39,856
    Other Institutions                                        26,316           2,825          16,344
  Other liabilities                                            3,831           5,976           7,547
    Taxes and social security contributions                    2,904           5,794           5,647
    Derivative financial instrument                              745               -               -
    Sundry                                                       182             182           1,900
Future results                                                   284            719              462

Shareholders' Equity                                         432,694         432,403         426,425
  Capital                                                    370,983         370,983         370,983
  Capital Reserve                                                 779          1,893            2,212
  Revaluation reserve                                           1,995          1,945            1,928
  Profit reserve                                              62,217          56,150          55,812
  Asset valuation Adjustment                                      100          2,321            1,447
  (-) Treasury stock                                          (3,380)          (889)          (5,957)
     TOTAL LIABILITIES                                     2,730,202       3,230,169       3,276,142




                                                                                                          17/18
INCOME STATEMENT


 Consolidated                                                                                   R$ '000
                                                     4T09       3T10       4T10       2009        2010
 Income from Financial Intermediation               93,254    123,445    106,270    407,523     454,460
    Loan operations                                 60,703     71,994     68,758    264,392     267,535
    Income from securities                          24,926     44,898     24,198    101,409     112,273
    Income from derivative financial instruments      -             -      4,579          -      12,967
    Income from foreign exchange transactions        7,625      6,553      8,735     41,722      61,685
 Expenses from Financial Intermediaton              65,897     84,364     71,736    313,247     312,567
   Money market funding                             37,823     55,214     60,052    142,645     200,017
   Loans, assignments and onlendings                 6,414      8,107       7,833    23,045      63,542
   Income from derivative financial instruments      5,251      9,660     (9,660)    36,280           -
   Allowance for loan losses                        16,409     11,383     13,511    111,277      49,008
 Gross Profit from Financial Instruments            27,357     39,081     34,534     94,276     141,893
 Other Operating Income (Expense)                  (23,152)   (26,523)   (28,400)   (93,171)   (100,277)
   Income from services rendered                      2,811      3,236      4,041     11,503      12,754
   Income from tariffs                                  216        272        265        737         982
   Personnel expenses                              (13,756)   (14,023)   (15,700)   (51,245)    (56,478)
   Other administrative expenses                    (9,369)    (9,861)   (11,258)   (41,913)    (39,399)
   Taxes                                            (2,409)    (5,317)    (4,234)   (11,171)    (15,319)
   Other operating income                             4,237      1,495      1,521      5,924       6,554
   Other operating expense                          (4,882)    (2,325)    (3,035)    (7,006)     (9,371)
 Operating Profit                                    4,205     12,558      6,134      1,105      41,616
 Non-Operating Profit                                  168         (9)     1,417      8,032         577
 Earnings before taxes ad profit-sharing             4,373     12,549      7,551      9,137      42,193
 Income tax and social contribution                   1,901    (2,410)      (499)      9,306     (5,041)
 Income tax                                           3,219        200        154   (11,835)         441
 Social contribution                                  1,763        120        183    (7,267)         355
 Deferred fiscal assets                             (3,081)    (2,730)      (836)     28,408     (5,837)
 Contributions and Equity                           (1,829)    (2,631)    (1,159)    (5,665)     (8,143)
 Net Profit for the Period                          4,445      7,508      5,893     12,778       29,009




                                                                                               18/18

Contenu connexe

Tendances

Presentation Earnings Release 2011
Presentation Earnings Release 2011Presentation Earnings Release 2011
Presentation Earnings Release 2011Ogx2011
 
Conference call presentation 4 q08 results
Conference call presentation   4 q08 resultsConference call presentation   4 q08 results
Conference call presentation 4 q08 resultsBraskem_RI
 
SEB's second-quarter 2012 results presentation
SEB's second-quarter 2012 results presentationSEB's second-quarter 2012 results presentation
SEB's second-quarter 2012 results presentationSEBgroup
 
04 30 2009 I First Quarter Results 2009 Usgaap
04 30 2009 I First Quarter Results 2009   Usgaap04 30 2009 I First Quarter Results 2009   Usgaap
04 30 2009 I First Quarter Results 2009 UsgaapEmbraer RI
 
Annual financial performance 2010 mcb bank limited
Annual financial performance 2010   mcb bank limitedAnnual financial performance 2010   mcb bank limited
Annual financial performance 2010 mcb bank limitedshamsherkhan
 
K bank perspectives bond supply update
K bank perspectives   bond supply updateK bank perspectives   bond supply update
K bank perspectives bond supply updateKBank Fx Dealing Room
 
leggett & platt 2006_lp_ar
leggett & platt 2006_lp_arleggett & platt 2006_lp_ar
leggett & platt 2006_lp_arfinance39
 
Profarma apresentação 3 q11 final
Profarma apresentação 3 q11 finalProfarma apresentação 3 q11 final
Profarma apresentação 3 q11 finalProfarma
 
SEB Executive Summary 2008
SEB Executive Summary 2008SEB Executive Summary 2008
SEB Executive Summary 2008SEBgroup
 
Bank of baroda_q4_fy10
Bank of baroda_q4_fy10Bank of baroda_q4_fy10
Bank of baroda_q4_fy10mittalmanisha
 
leggett & platt 2006_Annual_Full_Version
leggett & platt 2006_Annual_Full_Versionleggett & platt 2006_Annual_Full_Version
leggett & platt 2006_Annual_Full_Versionfinance39
 
leggett & platt 2006_lp_narrative
leggett & platt 2006_lp_narrativeleggett & platt 2006_lp_narrative
leggett & platt 2006_lp_narrativefinance39
 
First bank of nigeria group result 2010
First bank of nigeria group result 2010First bank of nigeria group result 2010
First bank of nigeria group result 2010FirstBank, Nigeria
 

Tendances (16)

Presentation Earnings Release 2011
Presentation Earnings Release 2011Presentation Earnings Release 2011
Presentation Earnings Release 2011
 
Presentation 3Q10
Presentation 3Q10Presentation 3Q10
Presentation 3Q10
 
Conference call presentation 4 q08 results
Conference call presentation   4 q08 resultsConference call presentation   4 q08 results
Conference call presentation 4 q08 results
 
SEB's second-quarter 2012 results presentation
SEB's second-quarter 2012 results presentationSEB's second-quarter 2012 results presentation
SEB's second-quarter 2012 results presentation
 
04 30 2009 I First Quarter Results 2009 Usgaap
04 30 2009 I First Quarter Results 2009   Usgaap04 30 2009 I First Quarter Results 2009   Usgaap
04 30 2009 I First Quarter Results 2009 Usgaap
 
Annual financial performance 2010 mcb bank limited
Annual financial performance 2010   mcb bank limitedAnnual financial performance 2010   mcb bank limited
Annual financial performance 2010 mcb bank limited
 
Presentation 4Q10
Presentation 4Q10Presentation 4Q10
Presentation 4Q10
 
K bank perspectives bond supply update
K bank perspectives   bond supply updateK bank perspectives   bond supply update
K bank perspectives bond supply update
 
leggett & platt 2006_lp_ar
leggett & platt 2006_lp_arleggett & platt 2006_lp_ar
leggett & platt 2006_lp_ar
 
Profarma apresentação 3 q11 final
Profarma apresentação 3 q11 finalProfarma apresentação 3 q11 final
Profarma apresentação 3 q11 final
 
2Q11 Earnings Release
2Q11 Earnings Release2Q11 Earnings Release
2Q11 Earnings Release
 
SEB Executive Summary 2008
SEB Executive Summary 2008SEB Executive Summary 2008
SEB Executive Summary 2008
 
Bank of baroda_q4_fy10
Bank of baroda_q4_fy10Bank of baroda_q4_fy10
Bank of baroda_q4_fy10
 
leggett & platt 2006_Annual_Full_Version
leggett & platt 2006_Annual_Full_Versionleggett & platt 2006_Annual_Full_Version
leggett & platt 2006_Annual_Full_Version
 
leggett & platt 2006_lp_narrative
leggett & platt 2006_lp_narrativeleggett & platt 2006_lp_narrative
leggett & platt 2006_lp_narrative
 
First bank of nigeria group result 2010
First bank of nigeria group result 2010First bank of nigeria group result 2010
First bank of nigeria group result 2010
 

Similaire à Earnings Release Report 4Q10

Conference Call 2Q14
Conference Call 2Q14Conference Call 2Q14
Conference Call 2Q14ItauRI
 
Ccall 4 q11_ing
Ccall 4 q11_ingCcall 4 q11_ing
Ccall 4 q11_ingItauRI
 
Banco Sabadell FY10 Results
Banco Sabadell FY10 ResultsBanco Sabadell FY10 Results
Banco Sabadell FY10 ResultsBanco Sabadell
 
Estácio: 4Q10 and 2010 Conference Call Presentation
Estácio: 4Q10 and 2010 Conference Call PresentationEstácio: 4Q10 and 2010 Conference Call Presentation
Estácio: 4Q10 and 2010 Conference Call PresentationEstácio Participações
 
4 q11 conference call presentation
4 q11 conference call presentation4 q11 conference call presentation
4 q11 conference call presentationBancoABCRI
 
3 q11 conference call presentation
3 q11 conference call presentation3 q11 conference call presentation
3 q11 conference call presentationBancoABCRI
 
Banco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings PresentationBanco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings PresentationBanco ABC Brasil
 
Profarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 EngProfarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 Engprofarma1
 
2 q10 results presentation
2 q10 results presentation2 q10 results presentation
2 q10 results presentationCSURIWEB
 
FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010FirstBank, Nigeria
 
Profarma apresentacao 1_q11
Profarma apresentacao 1_q11Profarma apresentacao 1_q11
Profarma apresentacao 1_q11Profarma
 
Profarma apresentacao 1_q11
Profarma apresentacao 1_q11Profarma apresentacao 1_q11
Profarma apresentacao 1_q11Profarma
 
Banco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings PresentationBanco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings PresentationBanco ABC Brasil
 
Earnings Release 3 Q08
Earnings Release 3 Q08Earnings Release 3 Q08
Earnings Release 3 Q08Profarma
 
Earnings Release 3Q08 Presentation
Earnings Release 3Q08 PresentationEarnings Release 3Q08 Presentation
Earnings Release 3Q08 PresentationProfarma
 
2 q11 conference call presentation
2 q11 conference call presentation2 q11 conference call presentation
2 q11 conference call presentationBancoABCRI
 
4 q10 conference call presentation
4 q10 conference call presentation4 q10 conference call presentation
4 q10 conference call presentationBancoABCRI
 

Similaire à Earnings Release Report 4Q10 (20)

Conference Call 2Q14
Conference Call 2Q14Conference Call 2Q14
Conference Call 2Q14
 
Ccall 4 q11_ing
Ccall 4 q11_ingCcall 4 q11_ing
Ccall 4 q11_ing
 
Presentation 4 t10 english
Presentation 4 t10   englishPresentation 4 t10   english
Presentation 4 t10 english
 
Banco Sabadell FY10 Results
Banco Sabadell FY10 ResultsBanco Sabadell FY10 Results
Banco Sabadell FY10 Results
 
Estácio: 4Q10 and 2010 Conference Call Presentation
Estácio: 4Q10 and 2010 Conference Call PresentationEstácio: 4Q10 and 2010 Conference Call Presentation
Estácio: 4Q10 and 2010 Conference Call Presentation
 
4 q11 conference call presentation
4 q11 conference call presentation4 q11 conference call presentation
4 q11 conference call presentation
 
3 q11 conference call presentation
3 q11 conference call presentation3 q11 conference call presentation
3 q11 conference call presentation
 
Banco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings PresentationBanco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings Presentation
 
Investors' Meeting Presentation - 4Q09 Results
Investors' Meeting Presentation - 4Q09 ResultsInvestors' Meeting Presentation - 4Q09 Results
Investors' Meeting Presentation - 4Q09 Results
 
Profarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 EngProfarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 Eng
 
2 q10 results presentation
2 q10 results presentation2 q10 results presentation
2 q10 results presentation
 
FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010
 
Profarma apresentacao 1_q11
Profarma apresentacao 1_q11Profarma apresentacao 1_q11
Profarma apresentacao 1_q11
 
Profarma apresentacao 1_q11
Profarma apresentacao 1_q11Profarma apresentacao 1_q11
Profarma apresentacao 1_q11
 
Banco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings PresentationBanco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings Presentation
 
1Q11 Presentation
1Q11 Presentation1Q11 Presentation
1Q11 Presentation
 
Earnings Release 3 Q08
Earnings Release 3 Q08Earnings Release 3 Q08
Earnings Release 3 Q08
 
Earnings Release 3Q08 Presentation
Earnings Release 3Q08 PresentationEarnings Release 3Q08 Presentation
Earnings Release 3Q08 Presentation
 
2 q11 conference call presentation
2 q11 conference call presentation2 q11 conference call presentation
2 q11 conference call presentation
 
4 q10 conference call presentation
4 q10 conference call presentation4 q10 conference call presentation
4 q10 conference call presentation
 

Plus de BI&P - Banco Indusval & Partners - Investor Relations

Plus de BI&P - Banco Indusval & Partners - Investor Relations (20)

BI&P- Indusval- Divulgação de Resultados 1T15
BI&P- Indusval- Divulgação de Resultados 1T15BI&P- Indusval- Divulgação de Resultados 1T15
BI&P- Indusval- Divulgação de Resultados 1T15
 
BI&P- Indusval - 1Q15 Results Presentation
BI&P- Indusval - 1Q15 Results PresentationBI&P- Indusval - 1Q15 Results Presentation
BI&P- Indusval - 1Q15 Results Presentation
 
BI&P- Indusval - 4Q14 Results Presentation
BI&P- Indusval - 4Q14 Results PresentationBI&P- Indusval - 4Q14 Results Presentation
BI&P- Indusval - 4Q14 Results Presentation
 
BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14
 
BI&P- Indusval- 4Q14 Earnings Release
BI&P- Indusval- 4Q14 Earnings ReleaseBI&P- Indusval- 4Q14 Earnings Release
BI&P- Indusval- 4Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14BI&P- Indusval- Divulgação de Resultados 4T14
BI&P- Indusval- Divulgação de Resultados 4T14
 
BI&P- Indusval - 3Q14 Results Presentation
BI&P- Indusval - 3Q14 Results PresentationBI&P- Indusval - 3Q14 Results Presentation
BI&P- Indusval - 3Q14 Results Presentation
 
BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14
 
BI&P- Indusval- 3Q14 Earnings Release
BI&P- Indusval- 3Q14 Earnings ReleaseBI&P- Indusval- 3Q14 Earnings Release
BI&P- Indusval- 3Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14BI&P- Indusval- Divulgação de Resultados 3T14
BI&P- Indusval- Divulgação de Resultados 3T14
 
BI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results PresentationBI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results Presentation
 
BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14
 
BI&P- Indusval- 2Q14 Earnings Release
BI&P- Indusval- 2Q14 Earnings ReleaseBI&P- Indusval- 2Q14 Earnings Release
BI&P- Indusval- 2Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14BI&P- Indusval- Divulgação de Resultados 2T14
BI&P- Indusval- Divulgação de Resultados 2T14
 
Annual Report 2013
Annual Report 2013Annual Report 2013
Annual Report 2013
 
Relatório Anual 2013
Relatório Anual 2013Relatório Anual 2013
Relatório Anual 2013
 
BI&P- Indusval - 1Q14 Results Presentation
BI&P- Indusval - 1Q14 Results PresentationBI&P- Indusval - 1Q14 Results Presentation
BI&P- Indusval - 1Q14 Results Presentation
 
BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14
 
BI&P- Indusval- 1Q14 Earnings Release
BI&P- Indusval- 1Q14 Earnings ReleaseBI&P- Indusval- 1Q14 Earnings Release
BI&P- Indusval- 1Q14 Earnings Release
 
BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14BI&P- Indusval- Divulgação de Resultados 1T14
BI&P- Indusval- Divulgação de Resultados 1T14
 

Dernier

9654467111 Call Girls In Katwaria Sarai Short 1500 Night 6000
9654467111 Call Girls In Katwaria Sarai Short 1500 Night 60009654467111 Call Girls In Katwaria Sarai Short 1500 Night 6000
9654467111 Call Girls In Katwaria Sarai Short 1500 Night 6000Sapana Sha
 
Q1 Quarterly Update - April 16, 2024.pdf
Q1 Quarterly Update - April 16, 2024.pdfQ1 Quarterly Update - April 16, 2024.pdf
Q1 Quarterly Update - April 16, 2024.pdfProbe Gold
 
Best investment platform in india - falcon invoice discounting
Best investment platform in india - falcon invoice discountingBest investment platform in india - falcon invoice discounting
Best investment platform in india - falcon invoice discountingFalcon Invoice Discounting
 
Corporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdfCorporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdfProbe Gold
 
slideshare_2404_presentation materials_en.pdf
slideshare_2404_presentation materials_en.pdfslideshare_2404_presentation materials_en.pdf
slideshare_2404_presentation materials_en.pdfsansanir
 
WheelTug PLC Pitch Deck | Investor Insights | April 2024
WheelTug PLC Pitch Deck | Investor Insights | April 2024WheelTug PLC Pitch Deck | Investor Insights | April 2024
WheelTug PLC Pitch Deck | Investor Insights | April 2024Hector Del Castillo, CPM, CPMM
 
Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...
Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...
Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...USDAReapgrants.com
 
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCRSapana Sha
 
the 25 most beautiful words for a loving and lasting relationship.pdf
the 25 most beautiful words for a loving and lasting relationship.pdfthe 25 most beautiful words for a loving and lasting relationship.pdf
the 25 most beautiful words for a loving and lasting relationship.pdfFrancenel Paul
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024CollectiveMining1
 
Corporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdfCorporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdfProbe Gold
 

Dernier (15)

9654467111 Call Girls In Katwaria Sarai Short 1500 Night 6000
9654467111 Call Girls In Katwaria Sarai Short 1500 Night 60009654467111 Call Girls In Katwaria Sarai Short 1500 Night 6000
9654467111 Call Girls In Katwaria Sarai Short 1500 Night 6000
 
Q1 Quarterly Update - April 16, 2024.pdf
Q1 Quarterly Update - April 16, 2024.pdfQ1 Quarterly Update - April 16, 2024.pdf
Q1 Quarterly Update - April 16, 2024.pdf
 
Call Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCR
Call Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCRCall Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCR
Call Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCR
 
Best investment platform in india - falcon invoice discounting
Best investment platform in india - falcon invoice discountingBest investment platform in india - falcon invoice discounting
Best investment platform in india - falcon invoice discounting
 
young call girls in Govindpuri 🔝 9953056974 🔝 Delhi escort Service
young call girls in Govindpuri 🔝 9953056974 🔝 Delhi escort Serviceyoung call girls in Govindpuri 🔝 9953056974 🔝 Delhi escort Service
young call girls in Govindpuri 🔝 9953056974 🔝 Delhi escort Service
 
Corporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdfCorporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdf
 
slideshare_2404_presentation materials_en.pdf
slideshare_2404_presentation materials_en.pdfslideshare_2404_presentation materials_en.pdf
slideshare_2404_presentation materials_en.pdf
 
young call girls in Hauz Khas,🔝 9953056974 🔝 escort Service
young call girls in Hauz Khas,🔝 9953056974 🔝 escort Serviceyoung call girls in Hauz Khas,🔝 9953056974 🔝 escort Service
young call girls in Hauz Khas,🔝 9953056974 🔝 escort Service
 
WheelTug PLC Pitch Deck | Investor Insights | April 2024
WheelTug PLC Pitch Deck | Investor Insights | April 2024WheelTug PLC Pitch Deck | Investor Insights | April 2024
WheelTug PLC Pitch Deck | Investor Insights | April 2024
 
Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...
Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...
Leveraging USDA Rural Development Grants for Community Growth and Sustainabil...
 
young Call girls in Dwarka sector 1🔝 9953056974 🔝 Delhi escort Service
young Call girls in Dwarka sector 1🔝 9953056974 🔝 Delhi escort Serviceyoung Call girls in Dwarka sector 1🔝 9953056974 🔝 Delhi escort Service
young Call girls in Dwarka sector 1🔝 9953056974 🔝 Delhi escort Service
 
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
 
the 25 most beautiful words for a loving and lasting relationship.pdf
the 25 most beautiful words for a loving and lasting relationship.pdfthe 25 most beautiful words for a loving and lasting relationship.pdf
the 25 most beautiful words for a loving and lasting relationship.pdf
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024
 
Corporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdfCorporate Presentation Probe April 2024.pdf
Corporate Presentation Probe April 2024.pdf
 

Earnings Release Report 4Q10

  • 1. 4Q10 Earnings Release R$ 29 million Net Profit in 2010 São Paulo, February 23, 2011 – Banco Indusval S.A., financial institution with activities primarily focused on corporate lending, operating in the Brazilian market for over 40 years, listed at the Stock, Commodities and Futures Exchange - BM&FBOVESPA under tickers IDVL3 and IDVL4, announces its financial results for the forth quarter 2010 (4Q10) and fiscal year 2010 (2010). Highlights IDVL4: R$ 8.18 per share Closing: 23/02/2011 The loan portfolio, including guarantees and letters of Total Shares: 41,212,984 credit, closed 4Q10 at R$ 1.9 billion, up 14.2% from Market Cap: R$ 337.1 MM December 2010. Allowance for loan losses totaled R$ 119 million, Conference Call/ Webcasts: covering 6.4% of the loan portfolio and 196% of Non- February 24, 2011 Performing Loans (overdue above 90 days). In English Total funding reached R$ 2.0 billion, with remaining Webcast average tenors close to 500 days. At: 10 am (US EST)/ 12 noon (Brasília) Webcast will be available on: Cash free of current obligations of R$ 733 million, www.indusval.com.br/ir equivalent to 46.5% of total deposits. In Portuguese Conference Call and Webcast Net profit of R$ 5.9 million in the quarter and R$ 29 At: 9 am (US EST) / 11 am (Brasília) million in the year, an increase of 32.6% and 127% in Phone: (55 11) 4688-6361 comparison with the same periods in the previous Code: Banco Indusval year. Website: www.indusval.com.br/ir The Central Bank and the National Treasury accredited BIM to operate as its open market dealer for the 1st half of 2011. 1/18
  • 2. The financial and operating information presented in this report are based on consolidated financials prepared in local currency (Real), according to Brazilian GAAP (BRGAAP). Key Indicators – R$ MM Results 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 2010 2009 2010/2009 Income from Financial Intermediation 34.5 39.1 27.4 -11.6% 26.2% 141.9 94.3 50.5% Operating Results 6.1 12.6 4.2 -51.2% 45.9% 41.6 1.1 3666.2% Net Profit 5.9 7.5 4.4 -21.5% 32.6% 29.0 12.8 127.0% Balance Sheet Resultados Trimestrais 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Loan Portfolio 1,876.9 1,707.3 1,635.9 9.9% 14.7% Loan Portfolio + Guarantees and L/Cs 1,941.2 1,769.1 1,698.7 9.7% 14.3% Cash & Short Term Investments 51.7 54.0 357.2 -4.3% -85.5% Securities and Derivatives 1,261.3 1,404.5 725.0 -10.2% 74.0% Total Assets 3,276.1 3,230.2 2,730.2 1.4% 20.0% Total Deposits 1,577.6 1,471.2 1,273.2 7.2% 23.9% Open Market 538.6 739.0 365.8 -27.1% 47.2% Foreign Borrowings 325.3 323.5 377.4 0.6% -13.8% Domestic On-lending 127.7 108.0 142.6 18.2% -10.5% Shareholders’ Equity 426.4 432.4 432.7 -1.4% -1.4% Performance 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Free Cash 732.8 679.7 695.9 7.8% 5.3% NPL 60 days/ Loan portfolio 3.8% 3.7% 5.9% 0.2 p.p. -2.1 p.p. NPL 90 days/ Loan portfolio 3.3% 2.5% 5.4% 0.7 p.p. -2.2 p.p. Basel Index 17.6% 19.9% 22.5% -2.3 p.p. -4.9 p.p. 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 2010 2009 2010/2009 ROAE 5.6% 7.2% 4.1% -1.5 p.p. 1.5 p.p. 6.8% 2.9% 3.9 p.p. Net Interest Margin (NIM) 6.5% 7.0% 6.7% -0.5 p.p. -0.2 p.p. 6.7% 7.9% -1.3 p.p. Net Interest Margin (NIMa) 7.9% 8.5% 8.0% -0.6 p.p. -0.1 p.p. 8.2% 9.3% -1.2 p.p. Efficiency Ratio 65.7% 61.6% 63.2% 4.1 p.p. 2.5 p.p. 60.9% 52.3% 8.6 p.p. Other Information 4Q10 3Q10 4Q09 Number of Clients - Corporate Borrowers 709 703 660 Number of Employees 362 354 333 Banco Indusval Multistock (BIM) is a commercial bank with 43 years of experience in the financial markets, focusing on local and foreign currency corporate loan products. Operating with agility and quality in its services, BIM has a wide range of products designed to meet the specific needs of this market, including structured deals. To guarantee such a level of service, the Bank relies on a network of 11 branches strategically located in economically relevant Brazilian regions, including an offshore branch, and its subsidiary Indusval Multistock Corretora de Valores, the brokerage arm that operates at the São Paulo Stock, Commodities and Futures Exchange - BM&FBOVESPA. The Bank is a publicly-held financial institution listed at Level 1 Corporate Governance of the BM&FBOVESPA since July 2007 and voluntarily adopts additional practices specific to companies listed in the Novo Mercado special trading segment. 2/18
  • 3. Management Comments Since the end of 2009, we have been looking for opportunities arising from the paradigm shift in the global economy for a bank focused on midsized companies. We analyzed our strengths and weaknesses and, in the first half of 2010, decided to diversify our revenue sources by creating a client platform targeted at the specific needs of our corporate clients with revenue of over R$ 400 million (‘Upper Middle’ companies), whom we refer to internally as ‘Large Companies’. We also strengthened our Structured Finance Operations department to increase revenues from operations in the debt market and provide customized solutions for loan operations of large companies and debt restructuring for midsized companies. These initiatives were concluded in the second half of the year and have already started contributing to volumes and results. The year 2010 was more positive than 2009. However, the recovery and growth of midsized companies were slower than expected and corporate loan default rates, which seemed to start declining at the end of 2009 following the trend in individual loans, stagnated during the year. One of the positive aspects was the continuation of medium- and long-term funding sources, which enabled an increasing volume of funding at stable costs throughout the year. However, since the beginning of 2011, these costs were pressured by both macroprudential measures to curb consumer credit and the consequent inflation, as well as the greater competition for funding due to the lower availability of loan assignments for banks operating in the consumer financing segment. Thanks to the characteristics intrinsic to our business, Banco Indusval Multistock’s capital structure was not impacted by the increase in reserve requirements and capital allocation to long-term consumer financing. We consider competition from large banks in the middle market segment healthy, particularly after the credit contraction period, given that midsized companies borrow from several banks in view of the limited volume of credit lines granted. The presence of strong partners may guarantee higher liquidity in this segment. Macroeconomic Environment 4Q10 3Q10 4Q09 4Q10/3Q10 4Q10 4Q09 2010 2009 2010/ 2009 2011 *1 2012*1 GDP Variation (IBGE- Q on Q) n.a. *3 0.5% 2.1% 2,30 p.p. 0,70 p.p. 7.8% *3 -0.2% 8.00 p.p. 4.6% 4.5% Inflation Rate (IPCA – IBGE) 2.2% *2 0.5% 1.6% -0,50 p.p. -1,60 p.p. 5.9% *2 4.3% 1,65 p.p. 5.5% 4.6% - FX Rate Variation (US$/ R$) -0.89% -5.96% 2.15% 5,07 p.p. 1,25 p.p. -3.30% -25.30% 21,95 p.p. 4.79% 2.85% Interest Base Rate Var.(Selic) 2.56% 2.62% 2.10% -0,06 p.p. 0,46 p.p. 9.78% 9.90% -0,12 p.p. 13.95% -11.36% Individuals Default Rate (BACEN) 5.7% *3 6.0% 7.7% -0,30 p.p. -2,00 p.p. 5.7% *3 7.7% -2,00 p.p. - - Corporate Default Rate (BACEN) 3.6% *3 3.5% 3.8% 0,10 p.p. -0,20 p.p. 3.6% *3 3.8% -0,20 p.p. - - Deafult Rate (BACEN) 4.6% *3 4.7% 5.5% -0.10 p.p. -0.90 p.p. 4.6% *3 5.5% -0.90 p.p. 4.5% 4.5% *1 Estimated at FEBRABAN Research – 07 to 11/02/2011 *2 Source: IBGE *3 Central Bank of Brazil estimates or preliminary figures 3/18
  • 4. Credit in Brazil Credit Operations in the Financial System Individuals Corporates Resources Resources Total Credit/GDP Balances in R$ Million Non Total Non Total R$ million % Earmarked Earmarked earmarked earmarked 2008 Dec 394 287 138 019 532 306 476 890 218 098 694 988 1 227 294 40.5 Mar 410 968 142 109 553 077 465 180 224 634 689 814 1 242 891 40.7 Jun 434 331 147 255 581 587 464 467 230 787 695 254 1 276 841 41.5 2009 Sep 451 453 158 623 610 076 470 422 267 578 738 000 1 348 076 43.6 Dec 469 863 166 076 635 939 484 661 293 704 778 365 1 414 304 44.4 Mar 486 526 176 239 662 765 483 722 305 459 789 181 1 451 946 44.0 Jun 505 906 186 393 692 299 510 186 326 402 836 588 1 528 887 44.6 2010 Sep 528 885 201 437 730 322 532 676 350 776 883 452 1 613 774 45.4 Dec* 558 267 217 035 775 302 559 306 369 144 928 450 1 703 752 46.6 Variation % In the month 1.8 2.7 2.1 1.1 1.1 1.1 1.6 0.3 p.p. In the quarter 5.6 7.7 6.2 5.0 5.2 5.1 5.6 1.2 p.p. In the year 18.8 30.7 21.9 15.4 25.7 19.3 20.5 2.2 p.p. In 12 months 18.8 30.7 21.9 15.4 25.7 19.3 20.5 2.2 p.p. * BACEN estimates Source: BACEN Preliminary data from the Brazilian Central Bank for December 2010 show the total loan operations in the country’s financial system at R$ 1.7 trillion, with a 5.6% growth in the quarter and 20.5% in the year, with a credit/GDP ratio estimated at 46.6%. This growth was driven by earmarked credit both in loans to individuals via housing loans, as well as for corporates, through the Brazilian National Economic and Social Development Bank (BNDES) lending. Operations contracted with free credit accounted for 65.6% of the total credit. Free Credit loans amounted to R$ 1.1 trillion, increasing by 5.3% in the quarter (4.7% in 3Q10) and 17.1% in 12 months. Meanwhile, earmarked loans totaled R$ 0.6 trillion, increasing by 6.1% and 27.5%, respectively. The earmarked credit grew by 0.2 percentage points over September and 1.9 percentage points on December 2009, reaching 34.4% of total credit in the financial system in December 2010. Government-controlled banks maintained their 42% share of total loans. BIM focuses on corporate lending, primarily with the utilization of free resources, with credit agreements mainly in the R$10,000 to R$100 million range. The Central Bank estimates point to a 7.7% growth (including earmarked loans) in the three months through November and by 20.5% in the 11 months of 2010 (24% in 12 months). 9.0 Default Central Bank data depict stability 7.0 in default rates in corporate loans in the last 4 quarters. In the same % 5.7 5.0 period, individual loan default 4.6 dropped by 200 bps. The Central 3.6 3.0 Bank’s percentages refer to the Corporates Individuals Total total balance of loans overdue 1.0 more than 90 days. Dec Dec Dec Sep Oct No v Dec Jan Feb M ar A pr M ay Jun Jul A ug Sep Oct Nov Dec 2006 2007 2008 2009 2010 S o urce : B A C E N 4/18
  • 5. Operating Performance Profitability Results from Financial Intermediation – R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 2010 2009 2010/2009 Income from Financial Intermediation 115.9 123.4 93.3 -6.1% 24.3% 454.5 407.5 11.5% Loan Operations 68.8 72.0 60.7 -4.5% 13.3% 267.5 264.4 1.2% Loans & Discounts Receivables 61.3 63.1 51.0 -2.8% 20.2% 236.3 224.3 5.4% Financing 4.5 7.9 6.0 -42.2% -24.5% 23.3 35.4 -34.2% Other 2.9 1.1 3.7 175.0% -21.4% 7.9 4.7 67.6% Securities 24.2 44.9 24.9 -46.1% -2.9% 112.3 101.4 10.7% Derivative Financial Instruments 14.2 0.0 0.0 n.m. n.m. 13.0 0.0 n.m. FX Operations Result 8.7 6.6 7.6 33.3% 14.6% 61.7 41.7 47.8% Financial Intermediation Expenses 81.4 84.4 65.9 -3.5% 23.5% 312.6 313.2 -0.2% Money Market Funding 60.1 55.2 37.8 8.8% 58.8% 200.0 142.6 40.2% Time Deposits 41.7 37.9 27.4 10.3% 52.6% 143.3 95.4 50.2% Repurchase Transactions 16.1 15.8 9.2 1.3% 74.6% 50.8 35.7 42.2% Interbank Deposits 2.3 1.5 1.3 48.7% 77.7% 5.9 11.5 -48.4% Loans, Assign. & Onlending 7.8 8.1 6.4 -3.4% 22.1% 63.5 23.0 175.7% Foreign Borrowings 5.8 1.6 2.2 262.8% 166.1% 50.4 6.7 657.8% Dom. Borrowings + Onlending 2.1 6.5 4.2 -68.3% -51.4% 13.1 16.4 -20.0% Derivative Financial Instruments 0.0 9.7 5.3 -100.0% -100.0% 0.0 36.3 -100.0% Allowance for Loan Losses 13.5 11.4 16.4 18.7% -17.7% 49.0 111.3 -56.0% Result from Financial Intermediation 34.5 39.1 27.4 -11.6% 26.2% 141.9 94.3 50.5% Income from Financial Intermediation, detailed in note 15(a) to the annual financial statements and summarized above, decreased by 6.1% in the quarter but grew 24.3% over 4Q09. Income from loan operations accounted for 59% of total income from financial intermediation, followed by income from securities (21%), derivative financial instruments (12%) and foreign exchange operations (8%). Income from loan operations fell 4.5% in the quarter, mainly due to the drop in income from financings, in particular import financing and BNDES-Exim onlendings, both for the lower average outstanding balances and the lesser impact of exchange rate fluctuations, compared to the previous quarter. In case of average financing outstanding balances, it is worth to mention that around R$ 10 million were paid during the quarter with the final balance being recovered only by the end of December. Regarding foreign exchange variation, the Brazilian real appreciated by approximately 6% against the U.S. dollar in 3Q10, but only 0.9% in 4Q10, which is also reflected in the expenses with loans and onlendings in the country. The decline in Income from Securities Operations in the quarter was due to fluctuations in the market interest rates compared with the fixed rates of government bonds. However, a part of the revenues from derivative financial instruments is related to swaps and interbank rate futures (DI Futuro) to hedge against interest rate risks both on securities and funding in indicators other than the CDI rate and hence it also compounds the result for such deals. The growth in income from foreign exchange operations comes from the increase in average balances of export financing operations in the quarter, offset by the increase in expenses with foreign borrowings. 5/18
  • 6. Income from financial intermediation totaled R$ 454.5 million in the year, up 11.5% from 2009, and consisted of income from loan operations (58.9%), income from securities (24.7%), income from derivative financial instruments (2.8%) and income from foreign exchange operations (13.6%). Expenses from Financial Intermediation, detailed in note 15(b) to the financial statements, were equivalent to 70% of the income from financial intermediation in 4Q10 (68% in 3Q10 and 71% in 4Q09), down 3.5% from 3Q10 and up 23.5% over 4Q09, as detailed below. Money Market Funding Expenses increased, primarily due to the growth in the average funding volume and also because a portion of the time deposits was raised based on indicators other than the CDI overnight rate. Note that these indicators were hedged and hence these expenses are partly offset by the income from derivative financial instruments, as explained above. Expenses with Loans, Assignments and Onlending dropped 3.4% in the quarter, but were 22.1% higher than in 4Q09, reflecting the 31.3% decrease in onlending expenses, the reduction in average balances of BNDES onlendings and the foreign exchange effect on the BNDES-Exim operations mentioned above. This drop was partially offset by the increase in expenses with foreign borrowings for the higher average balances contracted from correspondent banks to meet the 8% growth of the Trade Finance portfolio. The Allowance for Loan Losses of R$ 13.5 million in the quarter (equivalent to 11.6% of income from financial intermediation) raised the total allowance to R$ 119.6 million on December 31, 2010, providing a coverage deemed adequate by Management. Comparing the years ended December 31, the expenses with financial intermediation remained stable with an 11.5% growth in income from intermediation, that increased gross income from financial intermediation by 50.5% to R$ 141.9 million, as against R$ 94.3 million in 2009. Net Interest Margin Income from Financial Intermediation was R$ 34.5 million in the quarter, 11.6% lower than in 3Q10 but 26.2% higher than the R$ 27.4 million in 4Q09. Net Interest Margin (NIM) stood at 6.5%, versus 6.7% in 7.9% 4Q09. However, adjusting gross income from financial 6.5% intermediation for the foreign exchange effects on 4.6% securities (booked under other operating income and expenses), and the average interest-bearing assets by the balances of repurchase operations of equal amount, interest rate and tenor both in assets and 1Q09 2Q09 3Q09 4Q09 1 0 Q1 2Q10 3Q10 4Q10 liabilities (null result), the adjusted net interest margin is 7.9% in 4Q10 (8.0% in 4Q09). N IM N IM ( a) GIM (Gross Income from Financial Intermediation + ALL expenses NIM(a): + Net Foreign Exchange Variation on Securities) ( Average interest-bearing assets - Repo operations) Income from financial intermediation came to R$ 141.9 million in the year (R$ 94.3 million in 2009), for NIM of 6.7% (7.9% in 2009) and adjusted NIM of 8.1% (9.3% in 2009). 6/18
  • 7. Efficiency Ratio Efficiency Ratio – R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 2010 2009 2010/2009 Personnel Expenses 15.7 14.0 13.8 12.0% 14.1% 56.5 51.2 10.2% Contributions and Profit-sharing 1.2 2.6 1.8 -55.9% -36.6% 8.1 5.7 43.7% Administrative Expenses 11.3 9.9 9.4 14.2% 20.2% 39.4 41.9 -6.0% Taxes 4.2 5.3 2.4 -20.4% 75.8% 15.3 11.2 37.1% Other Operating Expenses 3.0 2.3 4.9 30.5% -37.8% 9.4 7.0 33.8% A- Operating Expenses Total 35.4 34.2 32.2 3.6% 9.7% 128.7 117.0 10.0% Gross Income Fin. Interm. (w/o ALL) 48.0 50.5 43.8 -4.8% 9.8% 190.9 205.6 -7.1% Income from Services Rendered 4.0 3.2 2.8 24.9% 43.8% 12.8 11.5 10.9% Income from Banking Tariffs 0.3 0.3 0.2 -2.6% 22.7% 1.0 0.7 33.2% Other Operating Income 1.5 1.5 4.2 1.7% -64.1% 6.6 5.9 10.6% B- Operating Income Total 53.9 55.5 51.0 -2.9% 5.6% 211.2 223.7 -5.6% Efficiency Ratio (A/B) 65.7% 61.6% 63.2% 4.1 p.p. 2.5 p.p. 60.9% 52.3% 8.6 p.p. The efficiency ratio in 4Q10 was impacted by a combination of lower income from financial intermediation, explained above, and the increase in operating expenses, mainly relating to: − personnel expenses, due to the slight increase in the headcount, and the retrospective effect from Sepetember of the wage increases from the union agreement signed in October thus 4Q10 expenses include wage increases related to 4 months; − administrative expenses, especially third-party services, which represented 45.7% of total administrative expenses in the quarter. Net Profit Banco Indusval Multistock registered net profit of R$ 5.9 million in 4Q10, Improved down 21.5% from 3Q10 but 32.6% higher than in 4Q09. Recurring Net profit in the year was R$ 29.0 million, up 127.0% from the R$ 12.8 Results million recorded in the previous year, led by recurring revenues. Net profit in 2009 included non-operating revenue, net of taxes, from the sale of BM&FBovespa and CETIP stock amounting to R$ 5.0 million. 7/18
  • 8. Loan Portfolio The Loan Portfolio, as detailed in Explanatory Note 6 to the Financial Statements, grew 9.9% in the quarter and 14.7% in the year, led by working capital loans and discount of receivables operations to corporate borrowers. The trade finance transactions (Financing in Foreign Currency – Import Financing and Advances on FX Contracts – Export Financing) maintained their 20% share of the total loan portfolio. Additionally, the credit portfolio also bears BNDES onlendings and FINAME operations; the remaining outstanding balance of the car loan portfolio discontinued in October 2008; and the portion of middle market loans and car financings assigned to other financial institutions under our credit risk coverage (co-obligation). Loan Portfolio by Product– R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Loan Operations 1,550.9 1,401.4 1,365.6 10.7% 13.6% Loans & Discounted Receivables 1,353.5 1,227.6 1,141.3 10.3% 18.6% BNDES/ Finame 112.6 91.1 116.2 23.7% -3.0% Direct Consumer Credit – used vehicles 6.2 7.8 16.2 -20.2% -61.7% Financing in Foreign Currency 51.9 42.1 23.1 23.4% 124.9% Other Financing 14.2 17.3 25.5 -18.1% -44.2% Assignment with Co-obligation 12.4 15.5 43.4 -20.1% -71.5% Advances on Foreign Exchange Contracts 316.2 297.7 270.2 6.2% 17.0% Other Loans 9.8 8.2 0.0 19.2% n.m. DISBURSED CREDIT OPERATIONS 1,876.9 1,707.3 1,635.9 9.9% 14.7% Guarantees Issued (Guarantees. L/Gs and L/Cs) 64.3 61.8 62.9 4.0% 2.2% TOTAL 1,941.2 1,769.1 1,698.7 9.7% 14.3% Allowance for Loan Losses (119.6) (112.2) (133.4) 6.6% -10.3% Loan Portfolio by Currency – R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Local Currency - Real 1,508.7 1,367.5 1,342.5 10.3% 12.4% Foreign Currency 368.2 339.8 293.3 8.4% 25.5% TOTAL 1,876.9 1,707.3 1,635.9 9.9% 14.7% Loan operations in reais, which correspond to 80% of the total loan volume, grew 10.3%, while foreign currency (Trade Finance) operations grew 8.4%. The trade finance portfolio in U.S. dollars expanded by 10% in the period, from US$ 200.8 million in September to US$ 221.0 million in December, up 31% on the US$ 168.3 million on December 31, 2009. Middle market operations accounted for 82% of the loan portfolio. The so called “Large Companies” platform, which began its activities in July 2010 and serves companies with annual revenue of over R$ 400 million, represented 14% of the loan portfolio. Other loans, including the remaining balance of the ‘Consumer Credit – Used Vehicles’ account, which was discontinued in October 2008, corresponded to 4% of the portfolio. 8/18
  • 9. Loan Portfolio by Client Segment – R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Middle Market 1,538.5 1,524.2 1,529.7 0.9% 0.6% Local Currency - Real 1,253.5 1,240.8 1,236.4 1.0% 1.4% Loans & Discounted Receivables 1,139.3 1,150.6 1,120.2 -1.0% 1.7% Financing 14.2 1.4 0.0 935.6% n.m. BNDES / FINAME 99.9 88.9 116.2 12.5% -14.0% Foreign Currency 285.1 283.4 293.3 0.6% -2.8% Large Companies 256.5 110.0 - 133.1% - Local Currency - Real 173.4 53.6 - 223.5% - Loans & Discounted Receivables 160.7 51.4 - 212.7% - BNDES / FINAME 12.7 2.2 - 472.7% - Foreign Currency 83.1 56.4 - 47.3% - Other 81.9 73.1 106.2 12.0% -22.9% Consumer Credit – used vehicles 15.2 18.9 33.8 -19.8% -55.0% Acquired Loans & Financing 56.9 46.0 72.4 23.8% -21.4% Other Loans 9.8 8.2 0.0 19.2% 57464.7% Disbursed Credit Operations 1,876.9 1,707.3 1,635.9 9.9% 14.7% Guarantees Issued 64.3 61.8 62.9 4.0% 2.2% TOTAL 1,941.2 1,769.1 1,698.7 9.7% 14.3% Allowance for Loan Losses (119.6) (112.2) (133.4) 6.6% -10.3% Loan Portfolio by Industry Industry Participation Food & Beverage 18.3% Agribusiness 16.6% Civil Construction 9.4% Financial Institutions 5.6% Chemical & Pharmaceutical 5.3% Transportation & Logistics 4.6% Automotive 4.5% Textile, Apparel and Leather 4.0% Education 3.3% Energy Generation & Distribution 3.2% Metal Industry 2.9% Oil and Biofuel 2.6% Financial Services 2.3% Wholesale and retail trade 2.3% Individuals 2.2% Paper and Pulp 1.8% Other industries (*) 11.0% TOTAL 100.0% (*) Individual participation of less than 1.2% of credit portfolio 9/18
  • 10. By Economic Activity By Segment Individuals Other 7% Services Upper 23% Middle 14% Financial Middle Interm. 3% Retail and Market 82% Other 4% Commerce Industry 11% 56% By Product By Client Concentration Trade Guarantees Other 25% Finance Issued BNDES 19% 3% Onlendings 6% Other 2% 61 - 160 10 largest 24% 20% Loans & Discounts 70% 11 - 60 31% By Maturity By Guarantee above 360 Vehicles 29% 3% Aval PN 23% Real State 181 to 360 9% Other 4% 13% Pledge/ Lien 4% Receivables Monitored 46% Pledge 8% 91 to 180 up to 90 Securities 18% days 3% 40% Quality of Loan Portfolio – R$ MM 4Q10 3Q10 4Q09 % Required Loan Allowance for Loan Allowance for Loan Allowance for Rating Provision Portfolio Loan Losses Portfolio Loan Losses Portfolio Loan Losses AA 0.0% 47.8 0.0 0.0 0.0 0.0 0.0 A 0.5% 664.4 3.3 584.9 2.9 488.8 2.4 B 1.0% 480.7 4.8 460.6 4.6 471.2 4.7 C 3.0% 417.1 12.5 408.5 12.3 494.3 14.8 D 10.0% 107.9 10.8 116.3 11.6 63.6 6.4 E 30.0% 65.5 19.6 75.9 22.8 26.3 7.9 F 50.0% 37.8 18.9 20.1 10.0 20.2 10.1 G 70.0% 20.2 14.1 5.0 3.5 6.2 4.4 H 100.0% 35.5 35.5 36.0 36.0 65.4 65.4 Compl. Allowance - - 0.0 - 8.5 - 17.3 TOTAL - 1,876.9 119.6 1,707.3 112.2 1,635.9 133.4 10/18
  • 11. The Loan Portfolio balance includes loans negotiated with clients in the amount of R$ 241.3 million (R$ 165.2 million on December 31, 2009), which are mostly classified between D and H credit ratings, even when they are not overdue. Ratings are usually reclassified based on a credit review, after an analysis of the economic and financial fundamentals of the debtor or an increase in the collaterals that justifies such reclassification. In September, loans classified between D and H totaled R$ 266.9 million, equivalent to 14.2% of the loan portfolio, of which 73% were performing loans. The balance of agreements with installments overdue more than 60 days totaled R$ 72.2 million on December 31, 2010, corresponding to 3.8% of the loan portfolio making up the default ratio (NPL 60 days). The balance of agreements with installments overdue more than 90 days (Central Bank of Brazil standard) totaled R$ 61.2 million, equivalent to 3.3% of the loan portfolio (NPL 90 days), compared to the Central Bank’s estimate of 3.6% for corporate loans. Default by Segment – R$ MM Overdue Contracts Outstanding (NPL) Outstanding > 60 days > 60 days 4Q10 3Q10 4Q10 3Q10 4Q10 3Q10 Middle Market 1,538.5 1,524.2 67.2 4.4% 56.1 3.7% 56.6 3.7% 37.1 2.4% Large Companies 256.5 110.02 - - - 0.0% - - - 0.0% Other 81.9 73.1 5.1 6.2% 6.4 8.8% 4.5 5.5% 5.8 7.9% TOTAL 1,876.9 1,707.3 72.2 3.8% 62.6 3.7% 61.2 3.3% 42.9 2.5% Allowance for Loan Losses (ALL) 119.6 112.2 - - - - Allowance for Loan Losses / NPL - - 165.6% 179.2% 195.6% 261.8% ALL/ Loan Portfolio 6.4% 6.6% - - - - Note that the above table shows that allowance for loan losses on December 31, 2010 corresponded to 6.4% of the loan portfolio, covering 165% of the agreements with any installment overdue more than 60 days. The Management believes that the allowances constituted provide sufficient cover for the overdue loans. In 4Q10, loans amounting to R$ 6.1 million were written off, bringing the total write-offs in 2010 to R$ 62.8 million (R$ 48.2 million in 2009). These loans were classified as H for over 180 days and hence were fully provisioned. Recovery of overdue loans totaled R$ 3.0 million in the quarter and R$ 7.9 million in the year (R$ 4.2 million in 2009). Funding Funding volume increased 6.7% from the previous quarter to R$ 2.0 billion, with funding in reais accounting for 84% of the total volume. Total Funding – R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Total Deposits 1,577.6 1,471.2 1,273.2 7.2% 23.9% Time Deposits (CDs) 739.9 753.1 666.0 -1.7% 11.1% Time Deposits with Special Guarantee (DPGE)* 591.0 543.1 505.8 8.8% 16.9% Agribusiness Letters of Credit (ALC) & Bank Notes 82.0 69.6 10.6 17.8% 676.5% Interbank Deposits 116.5 67.7 51.1 72.0% 127.9% Demand Deposits and Other 48.2 37.7 39.7 27.8% 21.2% Domestic Onlending 127.7 108.0 142.6 18.2% -10.5% Foreign Borrowings 325.3 323.5 377.4 0.6% -13.8% Trade Finance 307.0 286.0 267.9 7.3% 14.6% IFC A/B Loan 18.3 37.5 109.5 -51.1% -83.3% TOTAL 2,030.6 1,902.7 1,793.2 6.7% 13.2% * Time Deposits bearing the Guarantee of the Credit Insurance Fund 11/18
  • 12. Deposits represented 78% of total funding in reais, mainly through the issue of Bank Deposit Certificates (CDBs) (36.4%) and Time Deposits with Special Guarantee (DPGE) (29.1%). The average term for deposits was 757 days from issue and 496 days from the close of the quarter until their maturity, as follows: Type of Deposit Average term from issuance Average term to maturity (*) CDB 560 347 Interbank 218 175 DPGE 1,181 795 ALC & Bank Notes 200 120 Portfolio of Deposits 757 526 (*) from Dec. 31, 2010 Deposits By Type By Investor By Maturity Interbank Demand Other 7% 3% Individuals 4% 181 to 360 Institutional 91 to 180 11% 15% ALC 51% 26% 5% +360 days Time 38% Deposits Financial Time (CDs) Inst. 9% Deposits 48% up to 90 (DPGEs) days 37% Enterprises 25% 22% Foreign borrowings increased slightly due to the expansion of the Trade Finance portfolio and the reduction in the IFC loan balance for the payment of the installment maturing in the quarter. Liquidity Free Cash – R$ MM Assets and Liabilities Management (GAPS) – R$ MM 696 733 791 680 734 Assets Liabilities 603 521 492 348 248 244 90 180 360 > 360 days 4Q09 3Q10 4Q10 On December 31, 2010, Cash totaled R$ 1,271.4 million and, excluding Money Market Funding (R$ 538.5 million), resulted in free cash of R$ 732.8 million, equivalent to 46.5% of total deposits and 171.9% of shareholders’ equity. Assets and liabilities are managed in order to guarantee both liquidity and sound health to the Bank, and this includes maintenance of a longer profile of liabilities, considering that 71% of the loan portfolio matures within 360 days. 12/18
  • 13. Capital Adequacy The Basel Accord requires banks to maintain a minimum percentage of the capital weighted by the risk in their operations. In this context, the Central Bank of Brazil has stipulated that banks operating in the country should maintain a minimum percentage of 11.0%, calculated according to the Basel Accord regulations, which provides greater security to Brazil’s financial system against oscillations in economic conditions. The following table shows Banco Indusval Multistock’s position in relation to the minimum capital requirements of the Central Bank: Capital Adequacy– R$ MM 4Q10 3Q10 4Q09 4Q10/ 3Q10 4Q10/ 4Q09 Total Capital 426.4 432.4 451.0 -1.4% -5.4% Required Capital 266.6 238.6 220.2 11.7% 21.1% Margin over Required Capital 159.8 193.8 230.8 -17.5% -30.8% Basel Index 17.6% 19.9% 22.5% -2.3 p.p. -4.9 p.p. Risk Ratings Agency Classification Observation Last Report Financial Data B+/Positive/B Global Scale Standard & Poors Dec. 28, 2010 Sept. 30, 2010 brBBB+/Positive/brA-3 Local Scale - Brazil Financial Strength: D- Stable Moody's Ba3/Estable/Not Prime Global Scale Nov. 25, 2010 Sept. 30, 2010 A2.br/Estable/BR-2 Local Scale - Brazil 9,93 Riskbank Index RiskBank Jan. 13, 2011 Sept. 30, 2010 Ranking: 57 Low Risk Short Term FitchRatings BBB/Stable/F3 Local Scale - Brazil Jan. 21, 2011 Sept. 30, 2010 Capital Market Total Shares On December 31, 2010, Banco Indusval S.A. had a total of 41,212,984 shares, of which 27,000,000 were common shares (IDVL3) and 14,212,984 were preferred shares (IDVL4), with 746,797 preferred shares maintained in treasury. Share Buyback Program The 4th Share Buyback Program for the acquisition of up to 1,301.536 preferred shares, approved by the Board of Directors on August 10, 2010, is effective till August 9, 2011. Indusval S.A. CTVM is the intermediary for this program, through which a total of 772,397 preferred shares (IDVL4) had been acquired till December 31, 2010. Free Float Number of Shares as of Dec. 31, 2010 Type Paid-up Capital Controlling Group Management Treasury Free Float (%) Common 27,000,000 (17,116,173) (2,574,269) - 7,309,558 27.1% Preferred 14,212,984 (1,026,653) (159,570) (746,797) 12,279,964 86.4% Total 41,212,984 (18,142,826) (2,733,839) (746,797) 19,589,522 47.5% 13/18
  • 14. The 7,309,458 outstanding common shares are owned by members of the Ribeiro and Ciampolini families, who are not part of the Controlling Group. Thus, the preferred shares regularly traded on the stock exchange total 12,279,964, equivalent to 29.8% of the total capital. Stock Option Plan Following is the position of the Stock Option Plan of Banco Indusval S.A., created on March 26, 2008, with the aim of aligning the interests of executive officers and managers: Quantities Date Term for Strike Price Rights Grace Period Granted Exercised Not Exercised Granted Exercise R$ Expired 07.22.08 Three years Five years 10.07 161,869 - - 161,869 02.10.09 Three years Five years 5.06 229,067 25,600 10 203,457 02.22.10 Three years Five years 8.56 525,585 - 15,263 510,322 08.06.10 Three years Five years 7.72 261,960 - 2,524 259,436 1,178,481 25,600 17,797 1,135,111 In the quarter, 6,963 options expired for the resignation of its original holders. Shareholder Remuneration On December 29, 2010, the Bank paid Interest on Equity in the amount of R$ 6.2 million related to 4Q10, as advanced payment of the minimum mandatory dividend for 2010. This amount corresponds to R$ 0.15439 per share or R$ 0.13123 net of withholding tax. In 2010, total shareholder remuneration paid in advance under the minimum mandatory dividend for the fiscal year was R$ 25.1 million, corresponding to R$ 0.60983 per share (R$ 0.51836 net of withholding tax), resulting in a dividend yield of 7.36% and an 85% payout. 27,009 25,470 25,114 6,693 6,369 6,249 15,857 6,622 6,512 6,319 6,082 10,167 6,876 2,220 6,550 6,289 2,426 5,134 R$ 000’s 2,730 2,320 6,817 6,039 6,258 2,791 2,322 2006 2007 2008 2009 2010 1Q 2Q 3Q 4Q Shares Performance The shares of Banco Indusval Multistock (IDVL4) closed 4Q10 at R$ 7.95, for market cap of R$ 327.6 million and Shareholders’ Equity of R$ 426.4 million, resulting in a Market Value/ Book Value ratio of 0.77. The price of IDVL4 shares dropped by 0.62% in 4Q10 and 4.10% in the year. 14/18
  • 15. However, prices adjusted to earnings show an appreciation of 3.52% in 2010. The Ibovespa index dropped by 0.18% in the quarter and appreciated 1.04% in the year. Base 100 em 31.12.2009 130 120 110 100 90 80 IBOVESPA IDVL4 IDVL4 adjusted to earnings 70 09 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 0 / 14 / 29 / 13 / 28 / 15 / 30 / 14 / 29 / 14 / 29 / 13 / 28 / 13 / 28 / 12 / 27 / 11 / 26 / 11 / 26 / 10 / 25 / 10 / 25 / /3 / / / / / / / / / / / / / / / / / / / / / / / / 12 01 01 02 02 03 03 04 04 05 05 06 06 07 07 08 08 09 09 10 10 11 11 12 12 At the closing of February 23, 2011, IDVL4 shares were traded at R$ 8.18, with an appreciation of 2.89% year to date. Liquidity and Trading Volume The preferred shares of Banco Indusval Multistock (IDVL4) were traded in 98% of the 247 sessions carried out at Bovespa in 2010. In 4Q10, a total of 2.9 million IDVL4 shares were traded over 1,016 transactions on the spot market, for total volume of R$ 22.8 million. In 2010, the volume traded on the spot market was R$ 78.8 million, representing approximately 9.7 million preferred shares over 5,029 trades. Shareholding Dispersion Distribution of Preferred Shares by type of investor: 12.31.2010 10.31.2010 # % # % TYPE OF INVESTOR Preferred % PN Preferred % PN Inv. Total Inv. Total Controlling Shareholders 4 1,026,653 7.2% 44.0% 4 1,026,653 7.2% 44.0% Management 10 159,570 1.1% 6.6% 10 159,570 1.1% 6.6% Family Members 12 515,931 3.6% 19.0% 12 515,931 3.6% 19.0% Brazilian Inst. Inv. 47 7,332,667 51.6% 17.9% 85 7,209,367 50.7% 17.6% Foreign Investors 12 2,842,625 20.0% 6.9% 12 3,047,225 21.5% 7.4% Brazilian Corporates 9 17,400 0.1% 0.0% 8 42,800 0.3% 0.1% Individuals 514 1,571,341 11.1% 3.8% 544 1,536,440 10.8% 3.7% Treasury - 746,797 5.2% 1.8% - 674,998 4.8% 1.6% TOTAL 608 14,212,984 100% 100% 675 14,212,984 100% 100% 15/18
  • 16. BALANCE SHEET Consolidated R$ '000 Assets 12/31/2009 09/30/2010 12/31/2010 Current 2,243,031 2,683,574 2,672,676 Cash 4,051 9,518 7,081 Short-term interbank investments 353,143 44,526 44,648 Open market investments 292,897 17,500 22,507 Interbank deposits 60,246 27,026 22,141 Securities and derivative financial instruments 724,906 1,399,765 1,255,106 Own portfolio 553,778 532,614 586,517 Subject to repurchase agreements 108,200 726,223 540,385 Linked to guarantees 42,478 105,751 92,751 Derivative financial instruments 20,450 35,177 35,453 Interbank accounts 1,818 3,504 1,553 Payment and receipts pending settlement - 2,417 1,553 Restricted credits - Deposits with the Brazilian Central Bank 1,818 1,087 - Loans 809,685 833,693 920,861 Loans - private sector 817,661 844,624 933,827 Loans - public sector 24,559 13,660 9,137 (-) Allowance for loan losses (32,535) (24,591) (22,103) Other receivables 300,286 358,454 400,319 Foreign exchange portfolio 294,273 318,393 325,586 Income receivables 90 73 85 Negotiation and intermediation of securities 4,401 41,014 75,341 Sundry 14,741 6,065 4,756 (-) Allowance for loan losses (13,219) (7,091) (5,449) Other assets 49,142 34,114 43,108 Other assets 49,318 35,013 43,538 (-) Provision for losses (998) (1,908) (1,915) Prepaid expenses 822 1,009 1,485 Long term 473,952 533,553 590,638 Marketable securities and derivative financial instruments 69 4,697 6,151 Linked to guarantees 34 30 31 Derivative financial instruments 35 4,667 6,120 Interbank Accounts 11,207 8,557 7,352 Pledged Deposits - Caixa Economica Federal 11,207 8,557 7,352 Loans 396,617 447,191 503,536 Loans - private sector 472,449 527,627 595,564 Loans - public sector 7,538 - - (-) Allowance for loan losses (83,370) (80,436) (92,028) Other receivables 64,437 72,007 72,703 Trading and Intermediation of Securities 40 162 244 Sundry 68,667 71,910 72,503 (-) Allowance for loan losses (4,270) (65) (44) Other rights 1,622 1,101 896 Prepaid Expenses 1,622 1,101 896 Permanent 13,219 13,042 12,828 Investments 1,686 1,686 1,686 Other investments 1,686 1,686 1,686 Property and equipment 11,533 11,356 11,142 Property and equipment in use 2,173 2,192 2,192 Revaluation of property in use 3,538 3,538 3,538 Other property and equipment 12,290 12,073 12,515 (-) Accumulated depreciation (6,768) (6,729) (7,103) Leasehold Improvements - 300 282 - TOTAL ASSETS 2,730,202 3,230,169 3,276,142 16/18
  • 17. Consolidated R$ '000 Liabilities 12/31/2009 09/30/2010 12/31/2010 Current 1,642,127 2,073,562 2,074,519 Deposits 709,240 775,912 820,679 Cash deposits 39,409 37,045 47,682 Interbank deposits 51,101 67,722 105,393 Time deposits 618,395 670,508 667,133 Other 335 637 471 Funds obtained in the open market 365,804 738,999 538,580 Own portfolio 107,885 722,696 538,580 Third party portfolio 257,919 16,303 Funds from securities issued or accepted 10,559 69,627 74,648 Agribusiness Letter of Credit & Bank Notes 10,559 69,627 74,648 Interbank accounts - 661 - Receipts and payment pending settlement - 661 - Interdepartamental accounts 15,906 9,715 5,898 Third party funds in transit 15,906 9,715 5,898 Borrowings 356,879 305,021 324,800 Domestic Borrowings - - - Foreign borrowings 356,879 305,021 324,800 Onlendings 65,248 34,599 43,297 BNDES 43,127 10,737 18,087 FINAME 22,121 23,862 25,210 Other liabilities 118,491 139,028 266,617 Social and statutory liabilities 391 2,501 571 Collection and payment of taxes and similar charges 25,671 902 22,002 Foreign exchange portfolio 19,174 35,255 4,474 Taxes and social security contributions 3,070 3,226 3,661 Negotiation and intermediation securities 29,073 56,587 195,316 Derivative financial instruments 34,946 32,667 34,184 Sundry 6,166 7,890 6,409 Long Term 655,097 723,485 774,736 Deposits 553,392 625,666 674,941 - - Interbank Deposits - - 11,088 Time deposits 553,392 625,666 663,853 Funds from securities issued or accepted - - 7,345 Agribusiness Letter of Credit & Bank Notes - - 7,345 Loan obligations 20,546 18,474 549 Foreign loans 20,546 18,474 549 Onlending operations - Governmental Bureaus 77,328 73,369 84,354 Federal Treasure - 15,032 - BNDES 6,911 18,800 28,154 FINAME 44,101 36,712 39,856 Other Institutions 26,316 2,825 16,344 Other liabilities 3,831 5,976 7,547 Taxes and social security contributions 2,904 5,794 5,647 Derivative financial instrument 745 - - Sundry 182 182 1,900 Future results 284 719 462 Shareholders' Equity 432,694 432,403 426,425 Capital 370,983 370,983 370,983 Capital Reserve 779 1,893 2,212 Revaluation reserve 1,995 1,945 1,928 Profit reserve 62,217 56,150 55,812 Asset valuation Adjustment 100 2,321 1,447 (-) Treasury stock (3,380) (889) (5,957) TOTAL LIABILITIES 2,730,202 3,230,169 3,276,142 17/18
  • 18. INCOME STATEMENT Consolidated R$ '000 4T09 3T10 4T10 2009 2010 Income from Financial Intermediation 93,254 123,445 106,270 407,523 454,460 Loan operations 60,703 71,994 68,758 264,392 267,535 Income from securities 24,926 44,898 24,198 101,409 112,273 Income from derivative financial instruments - - 4,579 - 12,967 Income from foreign exchange transactions 7,625 6,553 8,735 41,722 61,685 Expenses from Financial Intermediaton 65,897 84,364 71,736 313,247 312,567 Money market funding 37,823 55,214 60,052 142,645 200,017 Loans, assignments and onlendings 6,414 8,107 7,833 23,045 63,542 Income from derivative financial instruments 5,251 9,660 (9,660) 36,280 - Allowance for loan losses 16,409 11,383 13,511 111,277 49,008 Gross Profit from Financial Instruments 27,357 39,081 34,534 94,276 141,893 Other Operating Income (Expense) (23,152) (26,523) (28,400) (93,171) (100,277) Income from services rendered 2,811 3,236 4,041 11,503 12,754 Income from tariffs 216 272 265 737 982 Personnel expenses (13,756) (14,023) (15,700) (51,245) (56,478) Other administrative expenses (9,369) (9,861) (11,258) (41,913) (39,399) Taxes (2,409) (5,317) (4,234) (11,171) (15,319) Other operating income 4,237 1,495 1,521 5,924 6,554 Other operating expense (4,882) (2,325) (3,035) (7,006) (9,371) Operating Profit 4,205 12,558 6,134 1,105 41,616 Non-Operating Profit 168 (9) 1,417 8,032 577 Earnings before taxes ad profit-sharing 4,373 12,549 7,551 9,137 42,193 Income tax and social contribution 1,901 (2,410) (499) 9,306 (5,041) Income tax 3,219 200 154 (11,835) 441 Social contribution 1,763 120 183 (7,267) 355 Deferred fiscal assets (3,081) (2,730) (836) 28,408 (5,837) Contributions and Equity (1,829) (2,631) (1,159) (5,665) (8,143) Net Profit for the Period 4,445 7,508 5,893 12,778 29,009 18/18