Localiza Rent a Car S.A.
                       4Q12 and 2012 results
                             R$ million, IFRS




                                                1
February 5th, 2013
Highlights


             Net Revenues – Car Rental Division                    Net Revenues – Fleet Rental Division


                                       290.3
               266.5                                                                          137.9
R$ million




                                                                      122.0




                                                  R$ million
                4Q11                    4Q12                          4Q11                     4Q12

               Net Income – Consolidated                        Free cash flow before growth and interest

                                                                                               528.5
                                                                     415.5
                                                   R$ million
R$ million




                                       86.1

               78.7




               4Q11                    4Q12                           2011                     2012

                                                                                                            2
Car Rental Division
                                               # daily rentals (thousand)


                                                                  12,794     13,749
                                                     10,734
                           7,940       8,062
               5,793
4,668
                                                                                        3,324           3,560



 2006          2007        2008         2009          2010         2011       2012       4Q11           4Q12


                                               Net revenues (R$ million)



                                                                            1,093.7
                                                                  980.7
                                                     802.2
                          565.2        585.2
              428.0
346.1                                                                                  266.5       290.3



2006          2007         2008        2009          2010         2011      2012       4Q11         4Q12

        The low pace of growth of economic activity reflected in a softer growth in business volumes.
                                                                                                                3
Fly and Drive




                4
Evolution in the number of car rental locations



                  # of car rental locations (Brazil)




                                                                    +25
                                                                          474
                                                             449
                                                415
                                   381
                      346
         312
279




2006     2007         2008         2009         2010        2011          2012




       25 rental locations were added to the Brazilian footprint.



                                                                                 5
Utilization rate



                              Car rental


                                                                        1 0. 0
                                                                             %




                                                                        9 50 %
                                                                          .




                                                                        9 00 %
                                                                          .




           70.7%      67.9%      68.8%     69.1%   68.9%      70.8%     8 50 %
                                                                          .




 65.5%                                                                  8 00 %
                                                                          .




                                                                        7 50 %
                                                                          .




                                                                        7 00 %
                                                                          .




                                                                        6 50 %
                                                                          .




                                                                        6 00 %
                                                                          .




                                                                        5 50 %
                                                                          .




                                                                        5 00 %
                                                                          .




                                                                        4 50 %
                                                                          .




                                                                        4 00 %
                                                                          .




                                                                        3 50 %
                                                                          .




                                                                        3 00 %
                                                                          .




                                                                        2 50 %
                                                                          .




                                                                        2 00 %
                                                                          .




                                                                        1 50 %
                                                                          .




                                                                        1 00 %
                                                                          .




                                                                        5 0%
                                                                          .




                                                                        0 0%
                                                                          .




  2006      2007      2008      2009       2010     2011      2012




The utilization rate was 70.8%, 1.9pp above the rate reached in 2011.




                                                                                    6
Fleet Rental Division
                              # daily rentals (thousand)



                                                                   10,601
                                                       9,603
                                           8,044
                               7,099
                    6,437
          5,144
4,188
                                                                            2,517     2,690



2006      2007      2008       2009        2010        2011        2012     4Q11      4Q12


                               Net revenues (R$ million)



                                                                    535.7
                                                           455.0
                                            361.1
                     268.4      303.2
          219.8
184.0                                                                         122.0    137.9


2006      2007       2008       2009        2010           2011     2012     4Q11      4Q12
        Revenues grew above volumes due to the increase in average rental rate.
                                                                                               7
Net Investment
                                                               Fleet increase *             (quantity)



                                                                               18,649                9,178               2,011
                                         9,930              8,642
                     7,957
10,346
                                                                             65,934               59,950              58,655                    8,712                   4,132
                                                                                      47,285               50,772               56,644
                                       44,211             43,161
33,520              38,050                      34,281             34,519
                             30,093
         23,174                                                                                                                          21,790 13,078 17,896
                                                                                                                                                              13,764


   2006                2007               2008               2009                2010                 2011                2012                 4Q11                    4Q12

                                                          Purchased cars                 Sold Cars                                   * It does not include theft / crashed cars.




                                                               Net investment (R$ million)

                                                                                  588.5                                  98.8
                                                                                                     308.4
                                            354.5              281.8          1,910.4
                             210.4                                                                1,776.5
         341.5                                                                                                        1,618.8 1,520.0
                                        1,335.3                                                             1,468.1
                                                           1,204.2                      1,321.9                                              276.5                    131.8
   930.3             1,060.9                      980.8
                               850.5                                 922.4
            588.8                                                                                                                        656.7
                                                                                                                                                     380.2        494.4 362.6



         2006                2007           2008               2009               2010                 2011                2012                4Q11                     4Q12

                                       Purchases (accessories included)                 Net used car sales revenues

                              In 4Q12, the Company resumed its fleet expansion by adding 4,132 cars.
                                                                                                                                                                                   8
End of period fleet
                                                                                           Quantity




                                                                        96,317    97,190
                                                             88,060
                        62,515               70,295                      31,629   32,104
         53,476                                               26,615
46,003                                       22,778
                         23,403
         17,790
14,630
                                                              61,445     64,688   65,086
                         39,112              47,517
31,373   35,686

2006      2007           2008                2009              2010      2011     2012


                                Car Rental            Fleet Rental




           The lower growth in fleet size reflects the gains of productivity.


                                                                                                      9
Evolution of the number of Seminovos’ points of sale



                          # of points of sale (Brazil)




                                                                       +7
                                                                            73
                                                                66
                                                   55
                                     49
          32            35
26



2006      2007         2008         2009          2010         2011         2012




          7 new points of sale were opened to sustain fleet renewal.



                                                                                   10
Consolidated net revenues
                                                                                          R$ million




                                                                     3,166.7
                                                          2,918.1
                                             2,497.2
                                                                     1,520.0
                                  1,820.9                 1,468.1
                      1,823.7
           1,505.5                            1,321.9
1,126.2                980.8       922.4
            850.5                                                                772.7      795.5
 588.8                                                    1,450.0    1,646.7
                                              1,175.3                            380.2      362.6
            655.0      842.9       898.5
 537.4                                                                           392.5      432.9
 2006       2007       2008        2009       2010            2011    2012       4Q11        4Q12

                                 Rental           Seminovos




 Rental revenues grew 10.3% in the 4Q12. Seminovos revenues were impacted by the IPI reduction.



                                                                                                       11
Consolidated EBITDA
                                                                                                                      R$ million




                                                                              821.3        875.6
                                                              649.5
                                 504.1           469.7
    311.3          403.5
                                                                                                         218.3         226.3


    2006           2007          2008            2009         2010            2011         2012          4Q11          4Q12


 EBITDA margin from 2006 to 2011 adjusted to reflect the accounting of accessories in the cost line:

  Divisions                  2006        2007     2008     2009       2010      2011      2012          4Q11       4Q12

  Car Rental                 42.7%       45.0%    43.5%    39.8%      43.5%     43.9%*    40.9%         44.3%     40.2%
  Fleet Rental                70.7%      70.3%     67.5%    67.5%     66.7%     66.8%*     66.4%        66.7%     67.0%
  Rental Consolidated        52.4%       53.6%    51.2%    49.3%      50.7%     51.2%*    49.3%         51.3%     49.0%

  Used Car Sales             4.6%        5.5%     5.6%     1.1%       2.6%      2.8%      4.2%          2.1%       3.9%

*It considers the adjustment of the accessories, excluding the reversal of non-recurring provisions of R$10.6 million in 3Q11.

            EBITDA margin was impacted by the increase in properties rentals and personnel expenses.

                                                                                                                                   12
Additional depreciation as a result of the IPI reduction
                                                                                            R$ million




                                               Additional depreciation

  Division                          Accounted                            Estimated
                                                                                          Total
                      9M12             4Q12           Subtotal       From 2013 on


                         105.0                6.2           111.2                4.8        116.0
 Car rental
                        90.6%              5.3%            95.9%                4.1%      100.0%
                          25.7                7.6            33.3               31.2         64.5
Fleet rental
                          39.8%            11.8%             51.6%              48.4%       100.0%


Consolidated             130.7              13.8            144.5               36.0        180.5




     95.9% of the additional depreciation in car rental division was already accounted.


                                                                                                         13
Average depreciation per car
                                                                                                              in R$

                                                                        Reflex of the IPI reduction



                       Financial crisis effect
                                                                         3,972.4
 Hot used car market
                       2,546.0         2,577.0                                                      *
                                                                                         2,044.7
                                                 1,536.0    1,683.9
939.1
              332.9

2006          2007      2008            2009      2010       2011          2012           4Q12
                                                                                                        * Annualized




                                                                      Reflex of the IPI reduction
                       Financial crisis effect


                       5,083.1                                           5,408.2        4,996.7 *
Hot used car market                    4,371.7              4,133.0
                                                 3,509.7
2,383.3      2,395.8



 2006         2007      2008            2009     2010       2011          2012           4Q12
                                                                                                        * Annualized
                                                                                                                       14
Car rental depreciation breakdown
                                                                                                  in R$


                                        Car rental




                                                                                3,140.9
     1,536.0                 1,683.9


     1,199.9                 1,304.8                  1,317.3

      2010                    2011                     4Q12   *                 4Q12      *

                                               Cars purchased after       Cars purchased before
                                                 the IPI reduction           the IPI reduction




           Cars’ average depreciation            Accessories’ average depreciation



          * Annualized depreciation of the cars purchased after the IPI reduction.



Average depreciation per car of the cars purchased after the IPI reduction
              is in line with previous years’ depreciation.

                                                                                                          15
Consolidated net income
                                                                                                                                      R$ million

                                                                                                    336,3

                                                                                  291.6
                                                                 250.5                              240.9
                    190.2
   138.2
                                 127.4            116.3
                                                                                                                     78.7             86.1




    2006            2007         2008             2009           2010             2011              2012             4Q11         4Q12

                                                    2009      2010     2011     2012     Var. R$ Var. %     4Q11 4Q12 Var. R$ Var. %
Reconciliation EBITDA x net income
                                                     469.7    649.5     821.3    875.6      54.3    6.6%    218.3     226.3    8.0      3.7%
Consolidated EBITDA
                                                    (172.3) (146.3) (201.5) (376.9)       (175.4)   87.0%   (57.9) (67.1)     (9.2)    15.9%
Cars depreciation
 Other property and equipament depreciation and      (21.0)   (21.1)   (24.1)   (32.9)      (8.8)   36.5%    (6.8)    (8.9)   (2.1)    30.9%
amortization
                                                    (112.9) (130.1) (179.0) (138.7)         40.3 -22.5%     (41.2) (30.6)     10.6     -25.7%
Financial expenses, net
                                                     (47.2) (101.5) (125.1)     (86.2)      38.9 -31.1%     (33.7) (33.6)      0.1      -0.3%
Income tax and social contribution
Net income                                           116.3    250.5     291.6    240.9     (50.7) -17.4%     78.7      86.1    7.4      9.4%


    Excluding the additional depreciation of R$144.5 million for the year, deduced of the income tax,
                         2012 net income would have reached R$336.3 million.

                                                                                                                                                   16
Free cash flow - FCF
Free cash flow - R$ million                                      2006          2007          2008          2009      2010        2011        2012

EBITDA                                                            311.3         403.5             504.1    469.7       649.5       821.3       875.6
Used car sales net revenues                                       (588.8)       (850.5)       (980.8)      (922.4)   (1,321.9)   (1,468.1)   (1,520.0)

Depreciated cost of used car sales (*)                             530.4          760.0           874.5     855.1     1,203.2     1,328.6     1,360.2

(-) Income tax and social contribution                             (42.7)        (63.4)           (52.8)    (49.0)      (57.8)      (83.0)    (100.9)

Working capital variation                                           (4.8)          13.3           (44.8)    (11.5)       54.5       (83.9)       37.1

Cash provided before capex                                        205.4         262.9             300.2    341.9       527.5       514.9      652.0

Used car sales net revenues                                        588.8          850.5           980.8     922.4     1,321.9     1,468.1     1,520.0

Capex of car - renewal                                            (643.3)       (839.0)     (1,035.4)      (947.9)   (1,370.1)   (1,504.5)   (1,563.3)

Net capex for renewal                                              (54.5)          11.5           (54.6)   (25.5)      (48.2)      (36.4)     (43.3)
Fleet renewal - quantity                                         23,174         30,093        34,281       34,519     47,285      50,772      56,644

Capex – other property and equipment                               (32.7)        (23.7)           (39.9)   (21.0)      (51.1)      (63.0)     (80.2)

Free cash flow before growth and before interest                  118.2         250.7             205.7    295.4       428.2       415.5      528.5

Capex of car for fleet (growth) reduction                         (287.0)       (221.9)       (299.9)      (241.1)    (540.3)     (272.0)       (55.5)

Change in accounts payable to car suppliers (capex)                222.0         (51.0)       (188.9)       241.1       111.3        32.7     (116.9)

Net capex for fleet growth                                         (65.0)      (272.9)        (488.8)         0.0     (429.0)     (239.3)    (172.4)
Fleet increase – quantity                                         10,346          7,957           9,930     8,642      18,649       9,178       2,011


Free cash flow after growth and before interest                     53.2        (22.2)       (283.1)       295.4        (0.8)      176.2      356.1
                                            (*) Without technical discount deduction up to 2010                                                          17
Changes in net debt
                                                                                                R$ million




                       FCF
                      356.1


 Net debt                                                                                        Net debt
12/31/2011                                                                                      12/31/2012
-1,363.4                                                                                        - 1,231.2
                                               (138.6)                     (85.3)
                                                Interest                  Dividends




        The strong cash generation allowed a reduction of R$132.2 million (9.7%) in net debt.

                                                                                                             18
Debt profile - principal
                                                                                                R$ million




                         618.5                       592.0
                                                                  462.0
             191.4        234.8         192.3                                  146.0         172.0

2012         2013         2014          2015         2016         2017         2018          2019
Cash
823.9




        The Company is still presenting strong cash position and comfortable debt profile.




                                                                                                             19
Debt - ratios
                                                   Net debt x Fleet value

                                                                                                       2,681.7               2,547.6
                                                                                   2,446.7
                                                                 1,907.8
                                              1,752.6
                              1,492.9                                                           1,363.4
            1,247.7                     1,254.5                            1,281.1                                   1,231.2
                                                          1,078.6
                      765.1
    440.4


       2006              2007               2008               2009             2010                 2011                 2012


                                                    Net debt               Fleet value




END OF PERIOD BALANCE                                   2006        2007    2008         2009       2010      2011 (*)           2012 (*)

Net debt / Fleet value                                  36%         51%     72%          57%        52%         51%               48%

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

Net debt / Equity                                       0.7x        1.3x    2.0x         1.5x        1.4x       1.2x              0.9x

EBITDA / Net financial expenses                         4.8x        5.4x    3.8x         4.2x        5.0x       4.6x              6.3x

                                                                              (*) From January 1st 2011, consider financial statements in IFRS



                                                   Comfortable debt ratios.
                                                                                                                                                 20
Spread



                     21.25%
   18.70%                               17.03%                                                 17.12%
                                                                             16.94%                               16.10%
       7.8p.p.           12.9p.p.                          11.54%
                                           8.2p.p.                               9.6p.p.            8.5p.p.           9.8p.p.
                                                                 4.0p.p.

   10.90%
                      8.40%             8.84%              7.59%             7.33%              8.60%                6.34%

    2006              2007               2008               2009              2010              2011               2012


                                        Cost of debt after tax                     ROIC



(*) 2008 and 2012 ROIC were calculated excluding additional fleet depreciation that was treated as equity loss since they
were extraordinary non-recurring events caused by external factors (IPI reduction for new cars), following the concepts
recommended by Stern Stewart.




                                                                                                                                21
Localiza ADR level I




Ticker Symbol: LZRFY
CUSIP: 53956W300
ISIN: US53956W3007
Ratio: 1 Ordinary Share : 1 ADR
Exchange: OTC
Depositary bank: Deutsche Bank Trust Company Americas
ADR broker helpline: +1 212 250 9100 (New York)
                     +44 207 547 6500 (London)
E-mail: adr@db.com
ADR website: www.adr.db.com
Depositary bank’s local custodian: Banco Bradesco S/A, Brazil




                                                                                       22
Thank you!
                                                                           www.localiza.com/ir
                                                                         E-mail: ri@localiza.com
                                                                         Phone: +55 31 3247-7024



                                                                                     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.


                                                                                                                                                                                                 23

Arq 94 229289

  • 1.
    Localiza Rent aCar S.A. 4Q12 and 2012 results R$ million, IFRS 1 February 5th, 2013
  • 2.
    Highlights Net Revenues – Car Rental Division Net Revenues – Fleet Rental Division 290.3 266.5 137.9 R$ million 122.0 R$ million 4Q11 4Q12 4Q11 4Q12 Net Income – Consolidated Free cash flow before growth and interest 528.5 415.5 R$ million R$ million 86.1 78.7 4Q11 4Q12 2011 2012 2
  • 3.
    Car Rental Division # daily rentals (thousand) 12,794 13,749 10,734 7,940 8,062 5,793 4,668 3,324 3,560 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Net revenues (R$ million) 1,093.7 980.7 802.2 565.2 585.2 428.0 346.1 266.5 290.3 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 The low pace of growth of economic activity reflected in a softer growth in business volumes. 3
  • 4.
  • 5.
    Evolution in thenumber of car rental locations # of car rental locations (Brazil) +25 474 449 415 381 346 312 279 2006 2007 2008 2009 2010 2011 2012 25 rental locations were added to the Brazilian footprint. 5
  • 6.
    Utilization rate Car rental 1 0. 0 % 9 50 % . 9 00 % . 70.7% 67.9% 68.8% 69.1% 68.9% 70.8% 8 50 % . 65.5% 8 00 % . 7 50 % . 7 00 % . 6 50 % . 6 00 % . 5 50 % . 5 00 % . 4 50 % . 4 00 % . 3 50 % . 3 00 % . 2 50 % . 2 00 % . 1 50 % . 1 00 % . 5 0% . 0 0% . 2006 2007 2008 2009 2010 2011 2012 The utilization rate was 70.8%, 1.9pp above the rate reached in 2011. 6
  • 7.
    Fleet Rental Division # daily rentals (thousand) 10,601 9,603 8,044 7,099 6,437 5,144 4,188 2,517 2,690 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Net revenues (R$ million) 535.7 455.0 361.1 268.4 303.2 219.8 184.0 122.0 137.9 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Revenues grew above volumes due to the increase in average rental rate. 7
  • 8.
    Net Investment Fleet increase * (quantity) 18,649 9,178 2,011 9,930 8,642 7,957 10,346 65,934 59,950 58,655 8,712 4,132 47,285 50,772 56,644 44,211 43,161 33,520 38,050 34,281 34,519 30,093 23,174 21,790 13,078 17,896 13,764 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Purchased cars Sold Cars * It does not include theft / crashed cars. Net investment (R$ million) 588.5 98.8 308.4 354.5 281.8 1,910.4 210.4 1,776.5 341.5 1,618.8 1,520.0 1,335.3 1,468.1 1,204.2 1,321.9 276.5 131.8 930.3 1,060.9 980.8 850.5 922.4 588.8 656.7 380.2 494.4 362.6 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Purchases (accessories included) Net used car sales revenues In 4Q12, the Company resumed its fleet expansion by adding 4,132 cars. 8
  • 9.
    End of periodfleet Quantity 96,317 97,190 88,060 62,515 70,295 31,629 32,104 53,476 26,615 46,003 22,778 23,403 17,790 14,630 61,445 64,688 65,086 39,112 47,517 31,373 35,686 2006 2007 2008 2009 2010 2011 2012 Car Rental Fleet Rental The lower growth in fleet size reflects the gains of productivity. 9
  • 10.
    Evolution of thenumber of Seminovos’ points of sale # of points of sale (Brazil) +7 73 66 55 49 32 35 26 2006 2007 2008 2009 2010 2011 2012 7 new points of sale were opened to sustain fleet renewal. 10
  • 11.
    Consolidated net revenues R$ million 3,166.7 2,918.1 2,497.2 1,520.0 1,820.9 1,468.1 1,823.7 1,505.5 1,321.9 1,126.2 980.8 922.4 850.5 772.7 795.5 588.8 1,450.0 1,646.7 1,175.3 380.2 362.6 655.0 842.9 898.5 537.4 392.5 432.9 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Rental Seminovos Rental revenues grew 10.3% in the 4Q12. Seminovos revenues were impacted by the IPI reduction. 11
  • 12.
    Consolidated EBITDA R$ million 821.3 875.6 649.5 504.1 469.7 311.3 403.5 218.3 226.3 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 EBITDA margin from 2006 to 2011 adjusted to reflect the accounting of accessories in the cost line: Divisions 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 Car Rental 42.7% 45.0% 43.5% 39.8% 43.5% 43.9%* 40.9% 44.3% 40.2% Fleet Rental 70.7% 70.3% 67.5% 67.5% 66.7% 66.8%* 66.4% 66.7% 67.0% Rental Consolidated 52.4% 53.6% 51.2% 49.3% 50.7% 51.2%* 49.3% 51.3% 49.0% Used Car Sales 4.6% 5.5% 5.6% 1.1% 2.6% 2.8% 4.2% 2.1% 3.9% *It considers the adjustment of the accessories, excluding the reversal of non-recurring provisions of R$10.6 million in 3Q11. EBITDA margin was impacted by the increase in properties rentals and personnel expenses. 12
  • 13.
    Additional depreciation asa result of the IPI reduction R$ million Additional depreciation Division Accounted Estimated Total 9M12 4Q12 Subtotal From 2013 on 105.0 6.2 111.2 4.8 116.0 Car rental 90.6% 5.3% 95.9% 4.1% 100.0% 25.7 7.6 33.3 31.2 64.5 Fleet rental 39.8% 11.8% 51.6% 48.4% 100.0% Consolidated 130.7 13.8 144.5 36.0 180.5 95.9% of the additional depreciation in car rental division was already accounted. 13
  • 14.
    Average depreciation percar in R$ Reflex of the IPI reduction Financial crisis effect 3,972.4 Hot used car market 2,546.0 2,577.0 * 2,044.7 1,536.0 1,683.9 939.1 332.9 2006 2007 2008 2009 2010 2011 2012 4Q12 * Annualized Reflex of the IPI reduction Financial crisis effect 5,083.1 5,408.2 4,996.7 * Hot used car market 4,371.7 4,133.0 3,509.7 2,383.3 2,395.8 2006 2007 2008 2009 2010 2011 2012 4Q12 * Annualized 14
  • 15.
    Car rental depreciationbreakdown in R$ Car rental 3,140.9 1,536.0 1,683.9 1,199.9 1,304.8 1,317.3 2010 2011 4Q12 * 4Q12 * Cars purchased after Cars purchased before the IPI reduction the IPI reduction Cars’ average depreciation Accessories’ average depreciation * Annualized depreciation of the cars purchased after the IPI reduction. Average depreciation per car of the cars purchased after the IPI reduction is in line with previous years’ depreciation. 15
  • 16.
    Consolidated net income R$ million 336,3 291.6 250.5 240.9 190.2 138.2 127.4 116.3 78.7 86.1 2006 2007 2008 2009 2010 2011 2012 4Q11 4Q12 2009 2010 2011 2012 Var. R$ Var. % 4Q11 4Q12 Var. R$ Var. % Reconciliation EBITDA x net income 469.7 649.5 821.3 875.6 54.3 6.6% 218.3 226.3 8.0 3.7% Consolidated EBITDA (172.3) (146.3) (201.5) (376.9) (175.4) 87.0% (57.9) (67.1) (9.2) 15.9% Cars depreciation Other property and equipament depreciation and (21.0) (21.1) (24.1) (32.9) (8.8) 36.5% (6.8) (8.9) (2.1) 30.9% amortization (112.9) (130.1) (179.0) (138.7) 40.3 -22.5% (41.2) (30.6) 10.6 -25.7% Financial expenses, net (47.2) (101.5) (125.1) (86.2) 38.9 -31.1% (33.7) (33.6) 0.1 -0.3% Income tax and social contribution Net income 116.3 250.5 291.6 240.9 (50.7) -17.4% 78.7 86.1 7.4 9.4% Excluding the additional depreciation of R$144.5 million for the year, deduced of the income tax, 2012 net income would have reached R$336.3 million. 16
  • 17.
    Free cash flow- FCF Free cash flow - R$ million 2006 2007 2008 2009 2010 2011 2012 EBITDA 311.3 403.5 504.1 469.7 649.5 821.3 875.6 Used car sales net revenues (588.8) (850.5) (980.8) (922.4) (1,321.9) (1,468.1) (1,520.0) Depreciated cost of used car sales (*) 530.4 760.0 874.5 855.1 1,203.2 1,328.6 1,360.2 (-) Income tax and social contribution (42.7) (63.4) (52.8) (49.0) (57.8) (83.0) (100.9) Working capital variation (4.8) 13.3 (44.8) (11.5) 54.5 (83.9) 37.1 Cash provided before capex 205.4 262.9 300.2 341.9 527.5 514.9 652.0 Used car sales net revenues 588.8 850.5 980.8 922.4 1,321.9 1,468.1 1,520.0 Capex of car - renewal (643.3) (839.0) (1,035.4) (947.9) (1,370.1) (1,504.5) (1,563.3) Net capex for renewal (54.5) 11.5 (54.6) (25.5) (48.2) (36.4) (43.3) Fleet renewal - quantity 23,174 30,093 34,281 34,519 47,285 50,772 56,644 Capex – other property and equipment (32.7) (23.7) (39.9) (21.0) (51.1) (63.0) (80.2) Free cash flow before growth and before interest 118.2 250.7 205.7 295.4 428.2 415.5 528.5 Capex of car for fleet (growth) reduction (287.0) (221.9) (299.9) (241.1) (540.3) (272.0) (55.5) Change in accounts payable to car suppliers (capex) 222.0 (51.0) (188.9) 241.1 111.3 32.7 (116.9) Net capex for fleet growth (65.0) (272.9) (488.8) 0.0 (429.0) (239.3) (172.4) Fleet increase – quantity 10,346 7,957 9,930 8,642 18,649 9,178 2,011 Free cash flow after growth and before interest 53.2 (22.2) (283.1) 295.4 (0.8) 176.2 356.1 (*) Without technical discount deduction up to 2010 17
  • 18.
    Changes in netdebt R$ million FCF 356.1 Net debt Net debt 12/31/2011 12/31/2012 -1,363.4 - 1,231.2 (138.6) (85.3) Interest Dividends The strong cash generation allowed a reduction of R$132.2 million (9.7%) in net debt. 18
  • 19.
    Debt profile -principal R$ million 618.5 592.0 462.0 191.4 234.8 192.3 146.0 172.0 2012 2013 2014 2015 2016 2017 2018 2019 Cash 823.9 The Company is still presenting strong cash position and comfortable debt profile. 19
  • 20.
    Debt - ratios Net debt x Fleet value 2,681.7 2,547.6 2,446.7 1,907.8 1,752.6 1,492.9 1,363.4 1,247.7 1,254.5 1,281.1 1,231.2 1,078.6 765.1 440.4 2006 2007 2008 2009 2010 2011 2012 Net debt Fleet value END OF PERIOD BALANCE 2006 2007 2008 2009 2010 2011 (*) 2012 (*) Net debt / Fleet value 36% 51% 72% 57% 52% 51% 48% Net debt / EBITDA (*) 1.4x 1.9x 2.5x 2.3x 2.0x 1.7x 1.4x Net debt / Equity 0.7x 1.3x 2.0x 1.5x 1.4x 1.2x 0.9x EBITDA / Net financial expenses 4.8x 5.4x 3.8x 4.2x 5.0x 4.6x 6.3x (*) From January 1st 2011, consider financial statements in IFRS Comfortable debt ratios. 20
  • 21.
    Spread 21.25% 18.70% 17.03% 17.12% 16.94% 16.10% 7.8p.p. 12.9p.p. 11.54% 8.2p.p. 9.6p.p. 8.5p.p. 9.8p.p. 4.0p.p. 10.90% 8.40% 8.84% 7.59% 7.33% 8.60% 6.34% 2006 2007 2008 2009 2010 2011 2012 Cost of debt after tax ROIC (*) 2008 and 2012 ROIC were calculated excluding additional fleet depreciation that was treated as equity loss since they were extraordinary non-recurring events caused by external factors (IPI reduction for new cars), following the concepts recommended by Stern Stewart. 21
  • 22.
    Localiza ADR levelI Ticker Symbol: LZRFY CUSIP: 53956W300 ISIN: US53956W3007 Ratio: 1 Ordinary Share : 1 ADR Exchange: OTC Depositary bank: Deutsche Bank Trust Company Americas ADR broker helpline: +1 212 250 9100 (New York) +44 207 547 6500 (London) E-mail: adr@db.com ADR website: www.adr.db.com Depositary bank’s local custodian: Banco Bradesco S/A, Brazil 22
  • 23.
    Thank you! www.localiza.com/ir E-mail: ri@localiza.com Phone: +55 31 3247-7024 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. 23