Localiza Rent a Car S.A.
                               3Q11 Results
                                   R$ million, IFRS




October 13, 2011                                      1
Car Rental Division
                                       # daily rentals (thousand)


                             25.8%                                        7% 9,470
                      C AGR:                            10,734
                                                                       22.
                                   7,940     8,062                  7,720
                       5,793                                                                7%
           4,668                                                                         12.
 3,411                                                                                2,863      3,227



 2005      2006        2007        2008      2009        2010       9M10     9M11     3Q10       3Q11



                                       Net revenues (R$ million)


                         : 25.4%                         802.2
                                                                         1% 714.2
                    CAGR
                                   565.2     585.2                    26.
                                                                    566.6
                        428.0
                                                                                            9%
            346.1                                                                        15.
  258.6                                                                                       241.8
                                                                                     208.7



   2005     2006        2007       2008       2009      2010        9M10    9M11     3Q10     3Q11

Average rental rate increased due to a change in the business mix and better negociations.
                                                                                                         2
Quarterly evolution of the number of rental days




     2011                                       +23.4%
                            +27.8%
            +29.3%
     2010                                                Excluding effects of election


     2009


         1Q                2Q                3Q                 4Q




3Q comps are higher in the car rental due to the effects of 2010 elections.



                                                                                         3
Fleet Rental Division
                                        # daily rentals (thousand)



                             19.1%
                   CAGR:
                                                                                   %
                                             7,099
                                                        8,044               20.9   7,086
                                6,437
                                                                     5,862
                                                                                                     3%
                                                                                                  20.
                    5,144
          4,188
3,351
                                                                                           2,046          2,461



2005      2006      2007        2008         2009       2010         9M10          9M11    3Q10           3Q11


                                        Net revenues (R$ million)


                             : 20,5%
                     CAGR                                                  9%
                                              303.2
                                                        361.1           27, 332.9
                                268.4
                                                                     260.2
                                                                                                     4%
                                                                                                  26,
                     219.8
           184.0
  142.0
                                                                                           92.9       117.4



  2005      2006     2007        2008         2009      2010         9M10          9M11    3Q10       3Q11


           Growth in rental rate derived from the increase in basic interest rate.
                                                                                                                  4
Net Investment
                                                               Fleet increase * (quantity)

                                                                                      18,649

                                    7,957           9,930             8,642
                  10,346                                                          65,934
                                                                                                        6,121              466
  7,342
                                                 44,211                                     47,285
                                                                   43,161                            40,607            38,160               4,939            (4,142)
                                  38,050                                 34,519                               34,486            37,694
                 33,520                 30,093         34,281
26,105                 23,174
      18,763                                                                                                                             17,798
                                                                                                                                                  12,859           13,635
                                                                                                                                                           9,493


   2005             2006             2007            2008              2009            2010               9M10             9M11              3Q10             3Q11

                                                                   Purchased cars             Sold cars


                                                              Net investment (R$ million)
                                                                                    588.5
                                                                                                       260.0               31.8
                                                  354.5             281.8         1,910.4
                                   210.4
                    341.5
  243.5                                          1,335.3           1,204.2              1,321.9 1,199.6                                     167.5           (100.4)
                                  1,060.9                                                                             1,119.8 1,088.0
                  930.3                  850.5             980.8          922.4                               939.6
 690.0                    588.8
         446.5                                                                                                                           521.7
                                                                                                                                                  354.2    294.2 394.6


    2005             2006             2007           2008              2009            2010             9M10               9M11             3Q10             3Q11

                                            Purchases (accessories included)            Used car sales revenues

                                      Flexibility in the car purchase to adjust fleet to demand.
                                                                                                                                                                            5
Utilization rate and average operating fleet age


          Utilization rate and average operating fleet age



                   Elections effect                                         9 0 . %
                                                                                0




           69.9%         74.1%
                                                 68.2%     68.9%    69.7%
                                                                            8 0 . %
                                                                                0




66.2%                                 66.3%                                 7 0 . %
                                                                                0




                                                                            6 0 . %
                                                                                0




                                                                            5 0 . %
                                                                                0




                                                                            4 0 . %
                                                                                0




 6.9         6.6                                                     7.3
                           6.3                    6.3        6.5            3 0 . %
                                                                                0




                                        5.5                                 2 0 . %
                                                                                0




                                                                            1 0 . %
                                                                                0




                                                                            0 . %
                                                                              0




1Q10       2Q10          3Q10         4Q10       1Q11       2Q11    3Q11




        Utilization rate              Average operating fleet age




               Fleet is adjusted according to demand.


                                                                                      6
Distribution

          # of rental locations in Brazil


                                        415        440
                                 381
                 312     346
 254      279




 2005     2006   2007    2008   2009    2010       9M11




           # of used car sales stores
                                                     61
                                            55
                                  49
                  32      35
          26
13


2005     2006    2007    2008    2009       2010    9M11




        Localiza and Seminovos networks are being expanded to increase sales volumes.

                                                                                              7
End of period fleet


                                  End of period fleet (quantity)


                                                                                           9%
                            CAGR:
                                  19.7%                                                 15.   87,809
                                                                       88,060
                                                      70,295                       75,755
                                       62,515                          26,615                  30,732
            46,003       53,476                                                    25,305
                                                      22,778
 35,865                                 23,403
            14,630       17,790
11,762                                                                 61,445      50,450      57,077
                                        39,112        47,517
            31,373       35,686
24,103

2005        2006         2007            2008          2009            2010       9/30/2010   9/30/2011



                                   Car rental           Fleet rental




          The 15.9% growth in the fleet is in line with the rental volume increase.


                                                                                                          8
Consolidated net revenues
                                                                                                          R$ million



                                                                         9%
                            R: 2 3
                                  .9 %
                                                         2,497.2      20.
                     CAG                                                               2,145.4
                                  1,823.7      1,820.9             1,775.1
                    1,505.5                              1,321.9                       1,088.0
         1,126.2                  980.8        922.4                                                    0%
                                                                                                     15.
                                                                    939.6
854.9               850.5                                                                                    757.5
          588.8                                                                                  658.8
446.5                                                    1,175.3                  6%
                                               898.5                        26.        1,057.4   354.2       394.6
                    655.0         842.9                             835.5
408.4     537.4                                                                                  304.6 19.1% 362.9

2005       2006      2007         2008         2009       2010      9M10               9M11      3Q10        3Q11




                                         Rentals          Seminovos




        Rental and Seminovos’ increase in volumes and prices resulted in higher revenues.



                                                                                                                       9
EBITDA
                                                                                                                     R$ million

                                 8.5   %
                         CAGR: 1
                                                                 649.5           3 0 .7 %   603.0
                                       504.1           469.7               461.3                                       %
                311.3
                          403.5                                                                                   21.0
 277.9
                                                                                                          178.7        216.2



  2005           2006      2007        2008            2009      2010       9M10            9M11          3Q10         3Q11




Divisions                 2005    2006         2007       2008   2009    2010         9M10         9M11       3Q10         3Q11


Car rental               47.5%    43.4%        46.0%     45.9%   41.9%   45.3%        45.9%     46.9%        48.7%     50.4%

Fleet Rental             65.5%    71.4%        71.3%     69.1%   68.7%   68.0%        67.4%     68.9%        68.9%     72.1%

Rentals consolidated     53.6%    52.9%        54.5%     53.3%   51.1%   52.3%        52.7%     53.8%        54.8%     57.5%


Used car sales           13.2%    4.6%         5.5%       5.6%   1.1%    2.6%         2.3%         3.1%       3.4%      1.9%


               The 30.7% growth in the EBITDA in the 9M11 was above the rental revenues increase.

                                                                                                                                  10
Average depreciation per car
                                                                                                                         R$
 Depreciation evolution - per year

                                                Financial crisis effect
                                                                                     Normal market conditions

        Hot used car market                                  2,577.0
                                             2,546.0
                                                                           1,536.0         1,619.8        1,578.5
               939.1
492.3                         332.9

2005           2006              2007        2008             2009           2010           9M10 *         9M11 *
                                                                                                          * Annualized
                   Average depreciation per car remained stable in the year.

 Depreciation evolution - per quarter
                                                                          1,942.5     1,993.2

                                   1,492.3      1,580.5
                       1,318.0                             1,251.9




                        1Q10*       1Q11*         2Q10*       2Q11*          3Q10*      3Q11*
                                                                                         * Annualized

                  The launching of new models increases 3Qs depreciation.
                                                                                                                              11
Average depreciation per car
                                                                                                                          R$
 Depreciation evolution - per year
                                                 Financial crisis effect

          Hot used car market
                                                5,083.1
                                                                4,371.7                                     4,080.9
                                                                               3,509.7           3,306.0
2,981.3
                 2,383.3         2,395.8




 2005             2006               2007        2008            2009           2010              9M10 *     9M11*

                                                                                                           * Annualized


 Depreciation evolution - per quarter

                                      4,241.8                                          4,020.8
                                                            3,990.6
                                                  3,693.9
                           3,254.4
                                                                           2,989.4




                         1Q10*        1Q11*      2Q10*      2Q11*            3Q10*       3Q11*
                                                                                         * Annualized
 The fleet renewal after the end of the tax exemption resulted in higher depreciation.

                                                                                                                               12
Consolidated net income
                                                                                                                                 R$ million


                                                                                                    %
                                                                          250.5              17.6
                            190.2                                                                       212.9
                                                                                       181.1
106.5
              138.2                         127.4            116.3                                                      0. 5 %
                                                                                                                    74.9             75.3



  2005          2006         2007           2008             2009           2010        9M10            9M11       3Q10              3Q11




Reconciliation EBITDA x net income                   2009       2010    Var. R$     9M10       9M11     Var. R$    3T10     3T11       Var. R$

EBITDA – Rentals and franchising                    459.1      615.1     156.0      440.0      569.3      129.3    166.8    208.6           41.8

EBITDA – Used car sales                              10.6       34.4       23.8      21.3       33.7       12.4     11.9      7.6           (4.3)
EBITDA Consolidated                                 469.7      649.5     179.8      461.3      603.0      141.7    178.7    216.2           37.5

Cars depreciation                                  (172.3)    (146.3)      26.0    (104.3)   (143.5)      (39.2)   (37.9)   (53.9)      (16.0)

Other property and equipment depreciation           (21.0)     (21.1)     (0.1)     (15.4)     (17.4)      (2.0)    (5.1)    (5.0)           0.1
Financial expenses, net                            (112.9)    (130.1)    (17.2)     (88.8)   (137.8)      (49.0)   (31.4)   (49.8)      (18.4)
Income tax and social contribution                  (47.2)    (101.5)    (54.3)     (71.7)     (91.4)     (19.7)   (29.4)   (32.2)          (2.8)
Net income                                          116.3      250.5     134.2      181.1      212.9       31.8     74.9     75.3            0.4



                       2011 results were impacted mainly due to interest rate increase.

                                                                                                                                                    13
Free cash flow - FCF

Free cash flow - R$ million                                  2005      2006      2007        2008           2009            2010           9M11

EBITDA                                                      277.9     311.3     403.5       504.1         469.7            649.5          603.0
 Used car sales net revenues                               (446.5)   (588.8)   (850.5)    (980.8)       (922.4)       (1,321.9)       (1,088.0)
 Depreciated cost of used car sales (*)                     361.2     530.4     760.0       874.5         855.1         1,203.2           974.5
 (-) Income tax and social contribution                     (32.7)    (42.7)    (63.4)      (52.8)        (49.0)          (57.8)          (57.3)
  working capital variation                                 (24.2)     (4.8)     13.3       (44.8)        (11.5)            54.5          (59.4)
Cash provided before capex                                  135.7     205.4     262.9       300.2         341.9            527.5          372.8
 Used car sales net revenues                                446.5     588.8     850.5       980.8         922.4         1,321.9         1,088.0
Capex of car - renewal                                     (496.0)   (643.3)   (839.0)   (1,035.4)      (947.9)       (1,370.1)       (1,106.1)
 Net capex for renewal                                      (49.5)    (54.5)     11.5       (54.6)        (25.5)          (48.2)          (18.1)
Capex – other property and equipment, net                   (28.0)    (32.7)    (23.7)      (39.9)        (21.0)          (51.1)          (37.4)

Free cash flow before growth and interest                    58.2    118.2     250.7       205.7         295.4           428.2           317.3
Capex of car - growth                                      (194.0)   (287.0)   (221.9)    (299.9)       (241.1)          (540.3)          (13.7)
  Change in accounts payable to car suppliers (capex)       (25.5)    222.0     (51.0)    (188.9)         241.1            111.3        (195.8)
Free cash flow after growth and before interest           (161.3)     53.2     (22.2)    (283.1)         295.4             (0.8)         107.8


Fleet increase - quantity                                   7,342    10,346    7,957       9,930          8,642         18,649              466



                               Strong cash flow generation before growth and interest expenses.
                                                                                                     (*) without technical discount deduction      14
Debt profile and costs
                                                                                                                                              R$ million
                                                                                                                            514.0
                                                                                                                                               372.0
                                                                                299.8                  249.3
                             207.7                    230.3

         0.7

        2011                 2012                     2013                      2014                   2015                 2016               2017
        Cash
        564.6

                                      Contract rate            Effective cost           2011   2012       2013      2014    2015    2016    2017       Total
                                    108.7% to 114.7%         111.1% - 114.7%
Working capital                        of CDI and               of CDI and                 -    15.0      38.7       70.0    86.3   190.0       -      400.0
                                     CDI+1.44%a.a.            CDI+1.79%a.a.
Debenture 2nd Issuance               CDI + 0.44%pa             CDI + 0.6%pa                -    66.6      66.6       66.8       -       -       -      200.0
                                    112.0% to 114.0%
Debenture 4th Issuance                                        114.2% of CDI                -    24.0      24.0       63.0    63.0    74.0   122.0      370.0
                                         of CDI
Debenture 5th Issuance               112.8% of CDI            114.5% of CDI                -       -            -       -       -   250.0   250.0      500.0
Debenture 1st Issuance:
                                      CDI +1.95%pa             CDI + 2.0%pa                -   100.0     100.0      100.0   100.0       -       -      400.0
Total Fleet
                                     TJLP + 3.8%pa /          TJLP + 3.8%pa /
Other                                                                                    0.7     2.1          1.0       -       -       -       -        3.8
                                      CDI + 2.3%pa             CDI + 2.3%pa
Interests accrued until
                                            -                        -                  76.0       -            -       -       -       -       -       76.0
09/30/11, net of interest paid
Cash and cash equivalents
                                            -                        -             (564.6)         -            -       -       -       -       -   (564.6)
on 09/30/11
Net debt                                    -                        -             (487.9)     207.7     230.3      299.8   249.3   514.0   372.0   1,385.2

                                                       6 years term for debt payment.
                                                                                                                                                               15
Debt – ratios
                                                                                                                                 R$ million


                                                                                                                 2,446.7              2,430.7
                                                                     1,752.6                 1,907.8
                                              1,492.9                                                                       1,385.2
                            1,247.7                        1,254.5                                     1,281.1
        900.2                                                                     1,078.6
                                      765.1
535.8               440.4


   2005                 2006             2007                   2008                    2009               2010                 9M11

                                                   Net debt                    Fleet value




SALDOS EM FINAL DE PERÍODO                              2005    2006           2007          2008      2009         2010        9M11

Net debt / Fleet value                                  60%     36%            51%            72%      57%          52%          57%

Net debt / EBITDA (*)                                   1.9x    1.4x           1.9x           2.5x     2.3x          2.0x        1.7x

Net debt / Equity                                       1.4x    0.7x           1.3x           2.0x     1.5x          1.4x        1.3x

EBITDA / Net financial expenses                         3.3x    4.8x           5.4x           3.8x     4.2x          5.0x        4.4x

                                                                                                                                (*) annualized



                                                  Comfortable debt ratios.

                                                                                                                                                 16
Spread

   24.8%
                                             21.3%
                        18.7%                                   17.0%                                                             16.9%
                                                                                                          16.9%
        11.2p.p.
                                                                                        11.5%
                              7.8p.p.             12.9p.p.                                                                           8.0p.p.
                                                                    8.8p.p.                                      9.1p.p.
                                                                                            3.7p.p.
    13.6%
                        10.9%                                                                                                     8.9%
                                              8.4%               8.2%                   7.8%              7.8%

    2005                 2006                 2007               2008                   2009              2010                    9M11 *

                                            Interest on debt after tax                  ROIC                                      * Annualized


                                                       2005     2006          2007         2008        2009         2010          9M11
Average capital investment - R$ million                 606.3    986.2        1,137.5      1,642.3     1,702.3      1,984.6       2,428.8
NOPAT margin (over rental net revenues)                37.0%    34.5%          36.9%        32.1%       21.9%        28.6%         29.2%
Turnover of average capital investment
(over rental net revenues)                              0.67x    0.55x         0.58x           0.53x    0.53x         0.59x         0.58x
ROIC                                                   24.8%    18.7%          21.3%        17.0%       11.5%        16.9%         16.9%
Interest on debt after tax                             13.6%    10.9%           8.4%            8.2%     7.8%          7.8%         8.9%
Spread (ROIC – Interest after tax) - p.p.                11.2      7.8          12.9             8.8       3.7             9.1        8.0


                                Spread of 8.0p.p. despite the growth on basic interest rate.

                                                                                                                                                 17
www.localiza.com/ir
                                                                                                                                             E-mail: ri@localiza.com
                                                                                                                                             Phone: +55 31 3247-7024
                        Roberto Mendes                             Silvio Guerra                             Nora Lanari
                           CFO-IRO                                       IR                                      IR




                                                       Thank you!
                                                                                     Disclaimer
The material presented is a presentation of general background information about LOCALIZA as of the date of the presentation. It is information in summary form and does not purport to
be complete. It is not intended to be relied upon as advice to potential investors. This presentation is strictly confidential and may not be disclosed to any other person. No representation
or warranty, express or implied, is made concerning, and no reliance should be placed on, the accuracy, fairness, or completeness of the information presented herein.

This presentation contains statements that are forward-looking within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
Such forward-looking statements are only predictions and are not guarantees of future performance. Investors are cautioned that any such forward-looking statements are and will be, as
the case may be, subject to many risks, uncertainties and factors relating to the operations and business environments of LOCALIZA and its subsidiaries that may cause the actual results
of the companies to be materially different from any future results expressed or implied in such forward-looking statements.

Although LOCALIZA believes that the expectations and assumptions reflected in the forward-looking statements are reasonable based on information currently available to LOCALIZA’s
management, LOCALIZA cannot guarantee future results or events. LOCALIZA expressly disclaims a duty to update any of the forward-looking statement.

Securities may not be offered or sold in the United States unless they are registered or exempt from registration under the Securities Act of 1933. Any offering of securities to be made in
the United States will be made by means of an offering memorandum that may be obtained from the underwriters. Such offering memorandum will contain, or incorporate by reference,
detailed information about LOCALIZA and its business and financial results, as well as its financial statements.



This presentation does not constitute an offer, or invitation, or solicitation of an offer, to subscribe for or purchase any securities. Neither this presentation nor
anything contained herein shall form the basis of any contract or commitment whatsoever.


                                                                                                                                                                                                 18

Apresentação 3 q11 e 9m11 eng

  • 1.
    Localiza Rent aCar S.A. 3Q11 Results R$ million, IFRS October 13, 2011 1
  • 2.
    Car Rental Division # daily rentals (thousand) 25.8% 7% 9,470 C AGR: 10,734 22. 7,940 8,062 7,720 5,793 7% 4,668 12. 3,411 2,863 3,227 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Net revenues (R$ million) : 25.4% 802.2 1% 714.2 CAGR 565.2 585.2 26. 566.6 428.0 9% 346.1 15. 258.6 241.8 208.7 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Average rental rate increased due to a change in the business mix and better negociations. 2
  • 3.
    Quarterly evolution ofthe number of rental days 2011 +23.4% +27.8% +29.3% 2010 Excluding effects of election 2009 1Q 2Q 3Q 4Q 3Q comps are higher in the car rental due to the effects of 2010 elections. 3
  • 4.
    Fleet Rental Division # daily rentals (thousand) 19.1% CAGR: % 7,099 8,044 20.9 7,086 6,437 5,862 3% 20. 5,144 4,188 3,351 2,046 2,461 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Net revenues (R$ million) : 20,5% CAGR 9% 303.2 361.1 27, 332.9 268.4 260.2 4% 26, 219.8 184.0 142.0 92.9 117.4 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Growth in rental rate derived from the increase in basic interest rate. 4
  • 5.
    Net Investment Fleet increase * (quantity) 18,649 7,957 9,930 8,642 10,346 65,934 6,121 466 7,342 44,211 47,285 43,161 40,607 38,160 4,939 (4,142) 38,050 34,519 34,486 37,694 33,520 30,093 34,281 26,105 23,174 18,763 17,798 12,859 13,635 9,493 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Purchased cars Sold cars Net investment (R$ million) 588.5 260.0 31.8 354.5 281.8 1,910.4 210.4 341.5 243.5 1,335.3 1,204.2 1,321.9 1,199.6 167.5 (100.4) 1,060.9 1,119.8 1,088.0 930.3 850.5 980.8 922.4 939.6 690.0 588.8 446.5 521.7 354.2 294.2 394.6 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Purchases (accessories included) Used car sales revenues Flexibility in the car purchase to adjust fleet to demand. 5
  • 6.
    Utilization rate andaverage operating fleet age Utilization rate and average operating fleet age Elections effect 9 0 . % 0 69.9% 74.1% 68.2% 68.9% 69.7% 8 0 . % 0 66.2% 66.3% 7 0 . % 0 6 0 . % 0 5 0 . % 0 4 0 . % 0 6.9 6.6 7.3 6.3 6.3 6.5 3 0 . % 0 5.5 2 0 . % 0 1 0 . % 0 0 . % 0 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 Utilization rate Average operating fleet age Fleet is adjusted according to demand. 6
  • 7.
    Distribution # of rental locations in Brazil 415 440 381 312 346 254 279 2005 2006 2007 2008 2009 2010 9M11 # of used car sales stores 61 55 49 32 35 26 13 2005 2006 2007 2008 2009 2010 9M11 Localiza and Seminovos networks are being expanded to increase sales volumes. 7
  • 8.
    End of periodfleet End of period fleet (quantity) 9% CAGR: 19.7% 15. 87,809 88,060 70,295 75,755 62,515 26,615 30,732 46,003 53,476 25,305 22,778 35,865 23,403 14,630 17,790 11,762 61,445 50,450 57,077 39,112 47,517 31,373 35,686 24,103 2005 2006 2007 2008 2009 2010 9/30/2010 9/30/2011 Car rental Fleet rental The 15.9% growth in the fleet is in line with the rental volume increase. 8
  • 9.
    Consolidated net revenues R$ million 9% R: 2 3 .9 % 2,497.2 20. CAG 2,145.4 1,823.7 1,820.9 1,775.1 1,505.5 1,321.9 1,088.0 1,126.2 980.8 922.4 0% 15. 939.6 854.9 850.5 757.5 588.8 658.8 446.5 1,175.3 6% 898.5 26. 1,057.4 354.2 394.6 655.0 842.9 835.5 408.4 537.4 304.6 19.1% 362.9 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Rentals Seminovos Rental and Seminovos’ increase in volumes and prices resulted in higher revenues. 9
  • 10.
    EBITDA R$ million 8.5 % CAGR: 1 649.5 3 0 .7 % 603.0 504.1 469.7 461.3 % 311.3 403.5 21.0 277.9 178.7 216.2 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Divisions 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Car rental 47.5% 43.4% 46.0% 45.9% 41.9% 45.3% 45.9% 46.9% 48.7% 50.4% Fleet Rental 65.5% 71.4% 71.3% 69.1% 68.7% 68.0% 67.4% 68.9% 68.9% 72.1% Rentals consolidated 53.6% 52.9% 54.5% 53.3% 51.1% 52.3% 52.7% 53.8% 54.8% 57.5% Used car sales 13.2% 4.6% 5.5% 5.6% 1.1% 2.6% 2.3% 3.1% 3.4% 1.9% The 30.7% growth in the EBITDA in the 9M11 was above the rental revenues increase. 10
  • 11.
    Average depreciation percar R$ Depreciation evolution - per year Financial crisis effect Normal market conditions Hot used car market 2,577.0 2,546.0 1,536.0 1,619.8 1,578.5 939.1 492.3 332.9 2005 2006 2007 2008 2009 2010 9M10 * 9M11 * * Annualized Average depreciation per car remained stable in the year. Depreciation evolution - per quarter 1,942.5 1,993.2 1,492.3 1,580.5 1,318.0 1,251.9 1Q10* 1Q11* 2Q10* 2Q11* 3Q10* 3Q11* * Annualized The launching of new models increases 3Qs depreciation. 11
  • 12.
    Average depreciation percar R$ Depreciation evolution - per year Financial crisis effect Hot used car market 5,083.1 4,371.7 4,080.9 3,509.7 3,306.0 2,981.3 2,383.3 2,395.8 2005 2006 2007 2008 2009 2010 9M10 * 9M11* * Annualized Depreciation evolution - per quarter 4,241.8 4,020.8 3,990.6 3,693.9 3,254.4 2,989.4 1Q10* 1Q11* 2Q10* 2Q11* 3Q10* 3Q11* * Annualized The fleet renewal after the end of the tax exemption resulted in higher depreciation. 12
  • 13.
    Consolidated net income R$ million % 250.5 17.6 190.2 212.9 181.1 106.5 138.2 127.4 116.3 0. 5 % 74.9 75.3 2005 2006 2007 2008 2009 2010 9M10 9M11 3Q10 3Q11 Reconciliation EBITDA x net income 2009 2010 Var. R$ 9M10 9M11 Var. R$ 3T10 3T11 Var. R$ EBITDA – Rentals and franchising 459.1 615.1 156.0 440.0 569.3 129.3 166.8 208.6 41.8 EBITDA – Used car sales 10.6 34.4 23.8 21.3 33.7 12.4 11.9 7.6 (4.3) EBITDA Consolidated 469.7 649.5 179.8 461.3 603.0 141.7 178.7 216.2 37.5 Cars depreciation (172.3) (146.3) 26.0 (104.3) (143.5) (39.2) (37.9) (53.9) (16.0) Other property and equipment depreciation (21.0) (21.1) (0.1) (15.4) (17.4) (2.0) (5.1) (5.0) 0.1 Financial expenses, net (112.9) (130.1) (17.2) (88.8) (137.8) (49.0) (31.4) (49.8) (18.4) Income tax and social contribution (47.2) (101.5) (54.3) (71.7) (91.4) (19.7) (29.4) (32.2) (2.8) Net income 116.3 250.5 134.2 181.1 212.9 31.8 74.9 75.3 0.4 2011 results were impacted mainly due to interest rate increase. 13
  • 14.
    Free cash flow- FCF Free cash flow - R$ million 2005 2006 2007 2008 2009 2010 9M11 EBITDA 277.9 311.3 403.5 504.1 469.7 649.5 603.0 Used car sales net revenues (446.5) (588.8) (850.5) (980.8) (922.4) (1,321.9) (1,088.0) Depreciated cost of used car sales (*) 361.2 530.4 760.0 874.5 855.1 1,203.2 974.5 (-) Income tax and social contribution (32.7) (42.7) (63.4) (52.8) (49.0) (57.8) (57.3) working capital variation (24.2) (4.8) 13.3 (44.8) (11.5) 54.5 (59.4) Cash provided before capex 135.7 205.4 262.9 300.2 341.9 527.5 372.8 Used car sales net revenues 446.5 588.8 850.5 980.8 922.4 1,321.9 1,088.0 Capex of car - renewal (496.0) (643.3) (839.0) (1,035.4) (947.9) (1,370.1) (1,106.1) Net capex for renewal (49.5) (54.5) 11.5 (54.6) (25.5) (48.2) (18.1) Capex – other property and equipment, net (28.0) (32.7) (23.7) (39.9) (21.0) (51.1) (37.4) Free cash flow before growth and interest 58.2 118.2 250.7 205.7 295.4 428.2 317.3 Capex of car - growth (194.0) (287.0) (221.9) (299.9) (241.1) (540.3) (13.7) Change in accounts payable to car suppliers (capex) (25.5) 222.0 (51.0) (188.9) 241.1 111.3 (195.8) Free cash flow after growth and before interest (161.3) 53.2 (22.2) (283.1) 295.4 (0.8) 107.8 Fleet increase - quantity 7,342 10,346 7,957 9,930 8,642 18,649 466 Strong cash flow generation before growth and interest expenses. (*) without technical discount deduction 14
  • 15.
    Debt profile andcosts R$ million 514.0 372.0 299.8 249.3 207.7 230.3 0.7 2011 2012 2013 2014 2015 2016 2017 Cash 564.6 Contract rate Effective cost 2011 2012 2013 2014 2015 2016 2017 Total 108.7% to 114.7% 111.1% - 114.7% Working capital of CDI and of CDI and - 15.0 38.7 70.0 86.3 190.0 - 400.0 CDI+1.44%a.a. CDI+1.79%a.a. Debenture 2nd Issuance CDI + 0.44%pa CDI + 0.6%pa - 66.6 66.6 66.8 - - - 200.0 112.0% to 114.0% Debenture 4th Issuance 114.2% of CDI - 24.0 24.0 63.0 63.0 74.0 122.0 370.0 of CDI Debenture 5th Issuance 112.8% of CDI 114.5% of CDI - - - - - 250.0 250.0 500.0 Debenture 1st Issuance: CDI +1.95%pa CDI + 2.0%pa - 100.0 100.0 100.0 100.0 - - 400.0 Total Fleet TJLP + 3.8%pa / TJLP + 3.8%pa / Other 0.7 2.1 1.0 - - - - 3.8 CDI + 2.3%pa CDI + 2.3%pa Interests accrued until - - 76.0 - - - - - - 76.0 09/30/11, net of interest paid Cash and cash equivalents - - (564.6) - - - - - - (564.6) on 09/30/11 Net debt - - (487.9) 207.7 230.3 299.8 249.3 514.0 372.0 1,385.2 6 years term for debt payment. 15
  • 16.
    Debt – ratios R$ million 2,446.7 2,430.7 1,752.6 1,907.8 1,492.9 1,385.2 1,247.7 1,254.5 1,281.1 900.2 1,078.6 765.1 535.8 440.4 2005 2006 2007 2008 2009 2010 9M11 Net debt Fleet value SALDOS EM FINAL DE PERÍODO 2005 2006 2007 2008 2009 2010 9M11 Net debt / Fleet value 60% 36% 51% 72% 57% 52% 57% Net debt / EBITDA (*) 1.9x 1.4x 1.9x 2.5x 2.3x 2.0x 1.7x Net debt / Equity 1.4x 0.7x 1.3x 2.0x 1.5x 1.4x 1.3x EBITDA / Net financial expenses 3.3x 4.8x 5.4x 3.8x 4.2x 5.0x 4.4x (*) annualized Comfortable debt ratios. 16
  • 17.
    Spread 24.8% 21.3% 18.7% 17.0% 16.9% 16.9% 11.2p.p. 11.5% 7.8p.p. 12.9p.p. 8.0p.p. 8.8p.p. 9.1p.p. 3.7p.p. 13.6% 10.9% 8.9% 8.4% 8.2% 7.8% 7.8% 2005 2006 2007 2008 2009 2010 9M11 * Interest on debt after tax ROIC * Annualized 2005 2006 2007 2008 2009 2010 9M11 Average capital investment - R$ million 606.3 986.2 1,137.5 1,642.3 1,702.3 1,984.6 2,428.8 NOPAT margin (over rental net revenues) 37.0% 34.5% 36.9% 32.1% 21.9% 28.6% 29.2% Turnover of average capital investment (over rental net revenues) 0.67x 0.55x 0.58x 0.53x 0.53x 0.59x 0.58x ROIC 24.8% 18.7% 21.3% 17.0% 11.5% 16.9% 16.9% Interest on debt after tax 13.6% 10.9% 8.4% 8.2% 7.8% 7.8% 8.9% Spread (ROIC – Interest after tax) - p.p. 11.2 7.8 12.9 8.8 3.7 9.1 8.0 Spread of 8.0p.p. despite the growth on basic interest rate. 17
  • 18.
    www.localiza.com/ir E-mail: ri@localiza.com Phone: +55 31 3247-7024 Roberto Mendes Silvio Guerra Nora Lanari CFO-IRO IR IR Thank you! Disclaimer The material presented is a presentation of general background information about LOCALIZA as of the date of the presentation. It is information in summary form and does not purport to be complete. It is not intended to be relied upon as advice to potential investors. This presentation is strictly confidential and may not be disclosed to any other person. No representation or warranty, express or implied, is made concerning, and no reliance should be placed on, the accuracy, fairness, or completeness of the information presented herein. This presentation contains statements that are forward-looking within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are only predictions and are not guarantees of future performance. Investors are cautioned that any such forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and factors relating to the operations and business environments of LOCALIZA and its subsidiaries that may cause the actual results of the companies to be materially different from any future results expressed or implied in such forward-looking statements. Although LOCALIZA believes that the expectations and assumptions reflected in the forward-looking statements are reasonable based on information currently available to LOCALIZA’s management, LOCALIZA cannot guarantee future results or events. LOCALIZA expressly disclaims a duty to update any of the forward-looking statement. Securities may not be offered or sold in the United States unless they are registered or exempt from registration under the Securities Act of 1933. Any offering of securities to be made in the United States will be made by means of an offering memorandum that may be obtained from the underwriters. Such offering memorandum will contain, or incorporate by reference, detailed information about LOCALIZA and its business and financial results, as well as its financial statements. This presentation does not constitute an offer, or invitation, or solicitation of an offer, to subscribe for or purchase any securities. Neither this presentation nor anything contained herein shall form the basis of any contract or commitment whatsoever. 18