Investor Presentation

     February 2012
Disclaimer

• This notice may contain estimates for future events. These estimates merely reflect the expectations of
  the Company’s management, and involve risks and uncertainties. The Company is not responsible for
  investment operations or decisions taken based on information contained in this communication. These
  estimates are subject to changes without prior notice.


• This material has been prepared by Multiplus S.A. (“Multiplus“ or the “Company”) includes certain
  forward-looking statements that are based principally on Multiplus’ current expectations and on
  projections of future events and financial trends that currently affect or might affect Multiplus’ business,
  and are not guarantees of future performance. They are based on management’s expectations that
  involve a number of business risks and uncertainties, any of each could cause actual financial condition
  and results of operations to differ materially from those set out in Multiplus’ forward-looking statements.
  Multiplus undertakes no obligation to publicly update or revise any forward looking statements.


• This material is published solely for informational purposes and is not to be construed as a solicitation or
  an offer to buy or sell any securities or related financial instruments. Likewise it does not give and should
  not be treated as giving investment advice. It has no regard to the specific investment objectives,
  financial situation or particular needs of any recipient. No representation or warranty, either express or
  implied, is provided in relation to the accuracy, completeness or reliability of the information contained
  herein. It should not be regarded by recipients as a substitute for the exercise of their own judgment.



                                                                                                                  2
About Multiplus


R$ 1.5 bln of Gross Billings in 2011                          Shareholders’ Structure
(+36% YoY)
                                                                  TAM S.A.


R$ 5 bln Market Cap (Feb/12)
 IPO with R$ 2.6 bln Market Cap                                          73,14%   26,86%


 (Feb/10)


 R$ 974 mln of dividends* already distributed
 (Fev/10-Dez/11)




Innovative Business Model
     Strong cash generation                     Low CAPEX requirement

     Negative working capital                   Scalable business

      Debt free                                 Dividend player

                                                                                           3
Multiplus is a growing loyalty network




                 9.4 mln members can gather                                     190 partners gain a powerful
 Members, in R$ million
                 points from several programs in                                support acquiring and
                 one single account                                             retaining clients


 Members, in million                               9,4   Number of partners                             190
                                      8,6   8,9
                                8,3                                                   166         168
                          8,0                                                               161
                   7,6                                                          151
  6,9     7,2
                                                                          133
                                                          121     125




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


                                                                                                               4
Innovative business model




                                                     Sources of Profit

                                                                                    (Joint Venture)
                                                                                  outsourcing and CRM
          points selling
                                                                              $   services
                                                             redemption
                               unit revenue less unit cost
                           $   spread




                                                                              point expiration
                                                                          $   breakage
  # of months     0                                             ~10               24
                CASH IN                                      CASH OUT
                                    ~10 months float
                                $   interest income




                                                                                                        5
Growing coalition network…                                                         Members can collect and also redeem points
                                                                                              in any coalition partner.



                                                                                                   Magazine
   Air Travel      Travel Agency       Gas Stations    Bookstore      Hotels       Telecom                         Pay-TV         Apparel        Education
                                                                                                  Suscriptions




   Insurance                                                                                                                                   Stock Exchange



                             Exclusive and Strategic
                             Relationship with TAM
 Stock Broker                                                                                                                                    Drugstore
                          Long term agreement (15 years
                          + additional 5 year periods)

                          Most desired airline in Brazil
                          (Ibope Research) and Star
  Real Estate             Alliance member

                          Air tickets: most appealing
                          redemption with high value
                          perception
  Universities                                                                                                                                  e-Commerce




                                         Beauty and                                  Cargo                                                      Furniture and
     Gym                Food                          Home Centers   Groceries                     Car Rental    Group Buying   Pension Plan
                                          Healthy                                Transportation                                                  Decoration




Note: blank slots refer to targeted segments
                                                                                                                                                                6
… and strong accrual and growing redemption network*

          Accrual                                                             Redemption

                                                                                 Charity
                   Hotels                      Financial Institutions




                                                                                 Leisure




                                  Car Rental              Retail and others


                                                                                 Other


       Magazines and Newspapers




 *non exhaustive
                                                                                           7
Strategy: to diversify gross billings and redemptions

          Points sold                                                                                      what?
                                                                                              to diversify gross billings
                           Current                             Long term target
                                             21%                                              and redemptions

                                                                                                          why?
                                                      3%
                                                                                              •   Average unit price increase
                                                                                              •   Average unit cost reduction
                                                                                  15 to 20%

           76%
                                                                                              •   Controlled breakage decline,
                                                                                                  favoring member experience
          TAM         Retail, Industry and Services    Banks                                      and volume growth

         Points redeemed
                                                                                                  Long term margin expansion
                            Current                            Long term target

                                                                                                           how?
        97%
                                                                                              •   Expanding partnerships
                                                                                                  network
                                                      3%
                                                                                  15 to 20%
                                                                                              •   Increasing marketing actions
                                                                                              •   Improving client experience
        Air Tickets         Others
Note: based on 4Q11
                                                                                                                                8
Delivering Results

   Strong Growth

 More than R$ 1.5 billion in                                           “Non-air” redemptions:
   gross billings in 2011                                      almost 1.2 billion points of 2011
 Gross Billings, R$ million                                   “Non-air” redemptions, in million of points
                                                      434
                                                397                                                                               564

                                          355
                                    340
                              325                                                                                           425
                    300
           264
  230
                                                                                                                248



                                                                                             89       101
                                                                          57        73
                                                                33

 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11                      1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
                                                            NOTE: it includes points issued before 2010 (TAM’s inventory)


                                                                                                                                        9
Loyalty market has multiples growth opportunities

 Expanding credit card usage in Brazil                                                                 Increasing domestic consumption
 Credit Card Transaction Value (R$ billions)                                                             Personal Consumption Expenditure (R$ billions)
                                CAGR +22%                                                                                                   CAGR +12%

                                                                                                                                                                               2,226
                                                                              386                                                                                 1,966
                                                                                                                                                  1,787
                                                                 314                                                              1,594
                                                                                                                  1,429
                                                   256
                                      215
                        174
           142




          2006          2007         2008          2009         2010         2011                                  2006           2007            2008            2009         2010
   Source: ABECS                                                                                            Source: IBGE




 Growing passenger traffic (Airline Segment)                                                           Improving wealth distribution
 RPK in Brazil (billions)                                                                                Social classes in Brazil* (% of the population)
                                                                                                                                                                                   Multiplus’
                                                                                                                                                                                    target
                                CAGR +15%
                                                                                     81
                                                                       70
                                                         57
                           44            48
            40




           2006           2007          2008          2009           2010           2011                                2003                                         2014
    Source: ANAC                                                                                           Values updated for 2010 Source: Social Policies Center of FGV-Rio



  *Note: Average income of classes D and E - R$ 6,126/year; class C - R$13,944/year; and classes A and B - R$ 75,942 /year.
                                                                                                                                                                                                10
Appendix



      4Q11 Results in Brief

      Breakage Revenue Recognition

      Air tickets pricing model

      Currency Hedge

      Income Statement

      Balance Sheet and Cash Flow



                                     11
Appendix I:
4Q11 results in brief

  Operating Highlights




  Financial Highlights




                         12
Appendix II:
Breakage Revenue Recognition


  Accounting Effect               Lower Breakage Revenue in 4Q11 and 2012:
     (non-cash)                 with no impacto to FCF or Adjusted EBTIDA



 Same methodology since Company’s IPO
  - improvements to this methodology as systems and controls has permitted
  - simplified version of the formula has been available on IR website for more than one year


 Breakage Revenue recognition is distributed over the quarters following
 the speed of redemptions of points

                                                                       Breakage revenue
 speed of redemption   revenue recognition   Breakage liabilities   in the following periods
       higher                 faster            tends to zero           lower (eg: Banks)

        lower                slower               persistent          more stable (eg: TAM)


                                                                                                13
Appendix III:
 Air tickets pricing model

                                                                                        Flights with                                               Flights with
             Simple and                                                               high load factor                                           low load factor
           robust model
                                                        Unit cost = [Revenue Displacement + Marginal Cost] / # of points


                                                                               Unit cost of standard redemptions


                                                                                                                                                                                DEC/11: periodic review
                                          FEB/10: R$622M prepayment                                                                                                               (~10% reduction)
                                               (~13% discount)
 Unit Cost (R$)




                                                                                                        AUG/10: R$400M prepayment
                                                                                                              (~4% discount)
                  Jan




                                                Jun
                                                      Jul




                                                                                           Jan




                                                                                                                         Jun
                                                                                                                               Jul




                                                                                                                                                                   Jan




                                                                                                                                                                                                 Jun
                                                                                                                                                                                                       Jul
                                                                                                                                                                                                             Aug
                        Feb




                                                            Aug
                                                                   Sep




                                                                                                 Feb



                                                                                                                   May



                                                                                                                                     Aug
                                                                                                                                           Sep




                                                                                                                                                                         Feb




                                                                                                                                                                                                                   Sep
                                    Apr
                                          May




                                                                         Oct




                                                                                                                                                 Oct
                                                                               Nov
                                                                                     Dec




                                                                                                             Apr




                                                                                                                                                       Nov
                                                                                                                                                             Dec




                                                                                                                                                                                     Apr
                                                                                                                                                                                           May




                                                                                                                                                                                                                         Oct
                                                                                                                                                                                                                               Nov
                                                                                                                                                                                                                                     Dec
                              Mar




                                                                                                       Mar




                                                                                                                                                                               Mar
                                                2010                                                                     2011                                                                    2012

                                                                  Contractual cost (model)                               Cost after commercial discounts (prepayments)
NOTE: assuming current unit cost for 2012

                                                                                                                                                                                                                                       14
Appendix IV:
Currency Hedge

  Fundamentals                         Position in December 2011 (USD mln)
                                                                                     2012                       2013                            Total
• Multiplus is exposed to                    NOTIONAL                                          303.0                     267.0                           570.0
  foreign exchange risk as                      PUT*                                              1.80                        1.89                             1.84
  most of the agreements with
                                                CALL*                                             1.90                        1.99                             1.95
  financial institutions are        * average strike prices (BRL/USD)
  denominated in USD.

• These partners represented                                                     SENSITIVITY ANALYSIS
  approximately 70% of              Impact on company’s cash flow (Notional: USD 609.0 mln)
                                    R$ million                                      16,2                               16,2            16,0
  Multiplus’ gross billings in                                                                                                                          14,8
                                                                        11,9            12,1
  4Q11.                               11,2             11,2
                                                                                                          9,7             9,7             9,7              9,2

• The Financial Risk                     5,8              5,8              6,0              6,3
                                                                                                            4,1               4,2             4,3               4,2
  Policy determines coverage                                                                    1,5
                                                                               0,1
  limits and the list of eligible
                                             -0,7             -0,7                                                                               -1,0             -0,4
  financial instruments                                                                            -3,1
                                                                                                                -1,9            -1,8

                                                                                 -5,5
                                                -6,6             -6,6

                                         1Q12            2Q12             3Q12              4Q12          1Q13           2Q13            3Q13             4Q13
                                                                R$1,65/USD            R$1,75/USD          R$1,85/USD            R$1,95/USD

                                                                                                                                                                      15
Appendix V:
Income Statement
         (R$ thousand)                                                                3Q11 vs                 3Q11 vs
                                                                 3Q10        3Q11                    2Q11
         Income Statement                                                               3Q10                    2Q11

         Gross revenue                                      225,996     439,123      94.3%      353,652      24.2%
         Sale of points                                      168,898     360,671     113.5%      249,834      44.4%
           TAM Airlines - TLA                                 32,464      68,240     110.2%       54,605      25.0%
           Banks, Retail, Industry and Services              136,434     292,431     114.3%      195,229      49.8%
         Breakage                                             51,225      70,851      38.3%       93,130     -23.9%
         Hedge                                                     0        -804        N.A.       7,097    -111.3%
         Other revenues                                        5,872       8,406      43.1%        3,591     134.1%
         Taxes on sales                                      -20,485     -40,834      99.3%      -32,172      26.9%
         Net Revenue                                        205,510     398,289      93.8%      321,480      23.9%

         Cost of the points redeemed                         -132,190    -312,940    213.3%      -218,818     43.0%
           Air tickets                                       -131,729    -306,036    132.3%      -214,890     42.4%
           Other products / services                             -461      -6,904   1396.9%        -3,928     75.8%
         Accounting Adjustments                                     0      -1,209       N.A.        1,209   -200.0%
         Total cost of services rendered                    -132,190    -314,149    137.6%      -217,609     44.4%

         Gross Profit                                         73,320      84,139      14.8%     103,870      -19.0%
         Gross Margin                                          35.7%       21.1%    -14.6p.p.     32.3%     -11.2p.p.

         Shared services                                       -2,367      -1,907    -19.4%        -1,907      0.0%
         Personnel expenses                                    -6,845      -7,642     11.6%        -8,750    -12.7%
         Marketing                                             -9,838      -6,564    -33.3%        -6,457      1.7%
         Depreciation                                          -1,026      -1,529     48.9%        -1,288     18.7%
         Other                                                -12,531      -7,001    -44.1%        -8,612    -18.7%
         Total Operating Expenses                            -32,607     -24,642    -24.4%       -27,014      -8.8%

         Total Costs and Operating Expenses                 -164,798    -338,791    105.6%      -244,623     38.5%

         Operating Income                                     40,713      59,498      46.1%       76,856    -22.6%
         Operating Margin                                      19.8%       14.9%     -4.9p.p.      23.9%    -9.0p.p.

         Financial Income/Expenses                            16,918      21,421      26.6%        21,286      0.6%
         Hedge                                                     -      12,763        N.A.     (19,347)   -166.0%


         Income before income tax and social contribution     57,631      93,682     62.6%        78,796     18.9%

         Income tax and social contribution                  -14,355     -22,809      58.9%      -27,480     -17.0%

         Net Income                                           43,276      70,872      63.8%       51,316     38.1%
         Net Margin                                            21.1%       17.8%     -3.3p.p.      16.0%     1.8p.p.    16
Appendix VI:
Balance Sheet and Cash Flow
(R$ thousands)                                                      4Q11 vs               4Q11 vs
                                                4Q10        4Q11                  3Q11              (R$ thousand)
Balance Sheets                                                        4Q10                  3Q11
                                                                                                    Cash Flow                                     4Q11
Assets                                    1,403,549     1,308,434    -6.8%    1,140,986    14.7%

                                                                                                    Net Income                                      81,169
Current assets                            1,330,844     1,093,202   -17.9%     929,163     17.7%
C ash and cash equivalentes                    17,186       9,186    -46.5%       5,372     71.0%     Depreciation/Amortization                      1,173
Investments                                   851,830     880,535     3.4%      474,115     85.7%
Accounts Receivable                            68,699     147,449    114.6%     175,483    -16.0%     Accounts Receivable                           -10,208
Related Parties                               388,507      39,425    -89.9%     267,435    -85.3%
                                                                                                      Accounts Payable                              -14,712
  C urrent account                             56,629      39,425    -30.4%      28,916     36.3%
  Prepaid expenses                            331,879           0      N.A.     238,520      N.A.     Taxes                                          5,412
Deferred income tax and social contribution     3,769       5,219     38.5%       2,298    127.1%
                                                                                                      Related Parties                               45,822
Derivative Instruments                              0       2,465      N.A.        3712    -33.6%
Other receivables                                 852        8923    946.7%         747   1094.4%     Prepaid Expenses Increase                          0

Non-current assets                             72,705    215,232    196.0%     211,823      1.6%      Prepaid Expenses Reduction                   179,699
Prepaid expenses                                    0      16,416      N.A.           0      N.A.
                                                                                                      Deferred Revenue and Breakage liabilities     46,301
Long term investments                          50,280     138,009    174.5%     160,572    -14.1%
Deferred income tax and social contribution     1,217      18,542   1423.3%      20,039     -7.5%     Derivative Instruments                         -2,877
Derivative Instruments                              0          77      N.A.          36    113.9%
Property, plant and equipment                     935       1,381     47.7%       1,158     19.3%
                                                                                                      Other assets and liabilities                   -2,714
Intangible                                     18,997      10,010    -47.3%      16,852    -40.6%   Operating Cash Flow                           329,063
Intangible assets                               1,276      30,797   2313.0%      13,166    133.9%


Liabilities         and   shareholder’s
                                          1,407,471     1,308,434    -7.0%    1,140,986    14.7%     Investiment                                     -3,672
equity
                                                                                                    Cash Flow from Investing Activities             -3,672
Current liabilities                           648,869   1,020,888    57.3%     847,427     20.5%
Suppliers                                      20,502     114,884    460.4%       3,569   3118.6%
Taxes and fees payable                          2,328      13,423    476.7%      10,996     22.1%     Net proceeds from public offer                     0
Deferred revenue                              484,055     666,371     37.7%     666,455     0.0%
Breakage liabilities                          130,495     127,926     -2.0%     124,158     3.0%      C apital                                    -600,014
Derivative Instruments                              0      20,489      N.A.      23,514    -12.9%
                                                                                                      Dividends                                          0
Other liabilities                              11,490      77,795    577.1%      18,734    315.3%
                                                                                                     Other                                           2,300
Non-current liabilities                            0      28,408       N.A.     33,464    -15.1%
Related Parties                                     0           0      N.A.           0      N.A.
                                                                                                    Cash Flow from Financing Activities           -597,714
Derivative Instruments                              0      28,408      N.A.      33,464    -15.1%


Equity                                        758,602    259,138    -65.8%     260,095     -0.4%    Increase (Decrease) in Cash                   -272,323
C apital                                      669,063      70,401    -89.5%      69,049     2.0%
Hedge                                               0     -34,211      N.A.     -27,231     25.6%
Remuneration Plan                               1,538      11,453    644.5%       8,984     27.5%    C ash at beginning of period*                1,096,614
Reserves                                        5,919     211,495   3472.9%       5,919   3472.9%
Retained Earnings (loss)                       82,082           0   -100.0%     203,373   -100.0%
                                                                                                     C ash at end of period*                       824,292
                                                                                                                                                              17
Strong cash generation     Low CAPEX requirement                   Contact IR team

                                                                  +55 11 5105 1847
Negative working capital   Scalable business       invest@multiplusfidelidade.com.br

                                                   www.multiplusfidelidade.com.br/ir
Debit free                 Dividend player

Investor Presentation - February 2012

  • 1.
  • 2.
    Disclaimer • This noticemay contain estimates for future events. These estimates merely reflect the expectations of the Company’s management, and involve risks and uncertainties. The Company is not responsible for investment operations or decisions taken based on information contained in this communication. These estimates are subject to changes without prior notice. • This material has been prepared by Multiplus S.A. (“Multiplus“ or the “Company”) includes certain forward-looking statements that are based principally on Multiplus’ current expectations and on projections of future events and financial trends that currently affect or might affect Multiplus’ business, and are not guarantees of future performance. They are based on management’s expectations that involve a number of business risks and uncertainties, any of each could cause actual financial condition and results of operations to differ materially from those set out in Multiplus’ forward-looking statements. Multiplus undertakes no obligation to publicly update or revise any forward looking statements. • This material is published solely for informational purposes and is not to be construed as a solicitation or an offer to buy or sell any securities or related financial instruments. Likewise it does not give and should not be treated as giving investment advice. It has no regard to the specific investment objectives, financial situation or particular needs of any recipient. No representation or warranty, either express or implied, is provided in relation to the accuracy, completeness or reliability of the information contained herein. It should not be regarded by recipients as a substitute for the exercise of their own judgment. 2
  • 3.
    About Multiplus R$ 1.5bln of Gross Billings in 2011 Shareholders’ Structure (+36% YoY) TAM S.A. R$ 5 bln Market Cap (Feb/12) IPO with R$ 2.6 bln Market Cap 73,14% 26,86% (Feb/10) R$ 974 mln of dividends* already distributed (Fev/10-Dez/11) Innovative Business Model Strong cash generation Low CAPEX requirement Negative working capital Scalable business Debt free Dividend player 3
  • 4.
    Multiplus is agrowing loyalty network 9.4 mln members can gather 190 partners gain a powerful Members, in R$ million points from several programs in support acquiring and one single account retaining clients Members, in million 9,4 Number of partners 190 8,6 8,9 8,3 166 168 8,0 161 7,6 151 6,9 7,2 133 121 125 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 4
  • 5.
    Innovative business model Sources of Profit (Joint Venture) outsourcing and CRM points selling $ services redemption unit revenue less unit cost $ spread point expiration $ breakage # of months 0 ~10 24 CASH IN CASH OUT ~10 months float $ interest income 5
  • 6.
    Growing coalition network… Members can collect and also redeem points in any coalition partner. Magazine Air Travel Travel Agency Gas Stations Bookstore Hotels Telecom Pay-TV Apparel Education Suscriptions Insurance Stock Exchange Exclusive and Strategic Relationship with TAM Stock Broker Drugstore Long term agreement (15 years + additional 5 year periods) Most desired airline in Brazil (Ibope Research) and Star Real Estate Alliance member Air tickets: most appealing redemption with high value perception Universities e-Commerce Beauty and Cargo Furniture and Gym Food Home Centers Groceries Car Rental Group Buying Pension Plan Healthy Transportation Decoration Note: blank slots refer to targeted segments 6
  • 7.
    … and strongaccrual and growing redemption network* Accrual Redemption Charity Hotels Financial Institutions Leisure Car Rental Retail and others Other Magazines and Newspapers *non exhaustive 7
  • 8.
    Strategy: to diversifygross billings and redemptions Points sold what? to diversify gross billings Current Long term target 21% and redemptions why? 3% • Average unit price increase • Average unit cost reduction 15 to 20% 76% • Controlled breakage decline, favoring member experience TAM Retail, Industry and Services Banks and volume growth Points redeemed Long term margin expansion Current Long term target how? 97% • Expanding partnerships network 3% 15 to 20% • Increasing marketing actions • Improving client experience Air Tickets Others Note: based on 4Q11 8
  • 9.
    Delivering Results Strong Growth More than R$ 1.5 billion in “Non-air” redemptions: gross billings in 2011 almost 1.2 billion points of 2011 Gross Billings, R$ million “Non-air” redemptions, in million of points 434 397 564 355 340 325 425 300 264 230 248 89 101 57 73 33 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 NOTE: it includes points issued before 2010 (TAM’s inventory) 9
  • 10.
    Loyalty market hasmultiples growth opportunities Expanding credit card usage in Brazil Increasing domestic consumption Credit Card Transaction Value (R$ billions) Personal Consumption Expenditure (R$ billions) CAGR +22% CAGR +12% 2,226 386 1,966 1,787 314 1,594 1,429 256 215 174 142 2006 2007 2008 2009 2010 2011 2006 2007 2008 2009 2010 Source: ABECS Source: IBGE Growing passenger traffic (Airline Segment) Improving wealth distribution RPK in Brazil (billions) Social classes in Brazil* (% of the population) Multiplus’ target CAGR +15% 81 70 57 44 48 40 2006 2007 2008 2009 2010 2011 2003 2014 Source: ANAC Values updated for 2010 Source: Social Policies Center of FGV-Rio *Note: Average income of classes D and E - R$ 6,126/year; class C - R$13,944/year; and classes A and B - R$ 75,942 /year. 10
  • 11.
    Appendix 4Q11 Results in Brief Breakage Revenue Recognition Air tickets pricing model Currency Hedge Income Statement Balance Sheet and Cash Flow 11
  • 12.
    Appendix I: 4Q11 resultsin brief Operating Highlights Financial Highlights 12
  • 13.
    Appendix II: Breakage RevenueRecognition Accounting Effect Lower Breakage Revenue in 4Q11 and 2012: (non-cash) with no impacto to FCF or Adjusted EBTIDA Same methodology since Company’s IPO - improvements to this methodology as systems and controls has permitted - simplified version of the formula has been available on IR website for more than one year Breakage Revenue recognition is distributed over the quarters following the speed of redemptions of points Breakage revenue speed of redemption revenue recognition Breakage liabilities in the following periods higher faster tends to zero lower (eg: Banks) lower slower persistent more stable (eg: TAM) 13
  • 14.
    Appendix III: Airtickets pricing model Flights with Flights with Simple and high load factor low load factor robust model Unit cost = [Revenue Displacement + Marginal Cost] / # of points Unit cost of standard redemptions DEC/11: periodic review FEB/10: R$622M prepayment (~10% reduction) (~13% discount) Unit Cost (R$) AUG/10: R$400M prepayment (~4% discount) Jan Jun Jul Jan Jun Jul Jan Jun Jul Aug Feb Aug Sep Feb May Aug Sep Feb Sep Apr May Oct Oct Nov Dec Apr Nov Dec Apr May Oct Nov Dec Mar Mar Mar 2010 2011 2012 Contractual cost (model) Cost after commercial discounts (prepayments) NOTE: assuming current unit cost for 2012 14
  • 15.
    Appendix IV: Currency Hedge Fundamentals Position in December 2011 (USD mln) 2012 2013 Total • Multiplus is exposed to NOTIONAL 303.0 267.0 570.0 foreign exchange risk as PUT* 1.80 1.89 1.84 most of the agreements with CALL* 1.90 1.99 1.95 financial institutions are * average strike prices (BRL/USD) denominated in USD. • These partners represented SENSITIVITY ANALYSIS approximately 70% of Impact on company’s cash flow (Notional: USD 609.0 mln) R$ million 16,2 16,2 16,0 Multiplus’ gross billings in 14,8 11,9 12,1 4Q11. 11,2 11,2 9,7 9,7 9,7 9,2 • The Financial Risk 5,8 5,8 6,0 6,3 4,1 4,2 4,3 4,2 Policy determines coverage 1,5 0,1 limits and the list of eligible -0,7 -0,7 -1,0 -0,4 financial instruments -3,1 -1,9 -1,8 -5,5 -6,6 -6,6 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 R$1,65/USD R$1,75/USD R$1,85/USD R$1,95/USD 15
  • 16.
    Appendix V: Income Statement (R$ thousand) 3Q11 vs 3Q11 vs 3Q10 3Q11 2Q11 Income Statement 3Q10 2Q11 Gross revenue 225,996 439,123 94.3% 353,652 24.2% Sale of points 168,898 360,671 113.5% 249,834 44.4% TAM Airlines - TLA 32,464 68,240 110.2% 54,605 25.0% Banks, Retail, Industry and Services 136,434 292,431 114.3% 195,229 49.8% Breakage 51,225 70,851 38.3% 93,130 -23.9% Hedge 0 -804 N.A. 7,097 -111.3% Other revenues 5,872 8,406 43.1% 3,591 134.1% Taxes on sales -20,485 -40,834 99.3% -32,172 26.9% Net Revenue 205,510 398,289 93.8% 321,480 23.9% Cost of the points redeemed -132,190 -312,940 213.3% -218,818 43.0% Air tickets -131,729 -306,036 132.3% -214,890 42.4% Other products / services -461 -6,904 1396.9% -3,928 75.8% Accounting Adjustments 0 -1,209 N.A. 1,209 -200.0% Total cost of services rendered -132,190 -314,149 137.6% -217,609 44.4% Gross Profit 73,320 84,139 14.8% 103,870 -19.0% Gross Margin 35.7% 21.1% -14.6p.p. 32.3% -11.2p.p. Shared services -2,367 -1,907 -19.4% -1,907 0.0% Personnel expenses -6,845 -7,642 11.6% -8,750 -12.7% Marketing -9,838 -6,564 -33.3% -6,457 1.7% Depreciation -1,026 -1,529 48.9% -1,288 18.7% Other -12,531 -7,001 -44.1% -8,612 -18.7% Total Operating Expenses -32,607 -24,642 -24.4% -27,014 -8.8% Total Costs and Operating Expenses -164,798 -338,791 105.6% -244,623 38.5% Operating Income 40,713 59,498 46.1% 76,856 -22.6% Operating Margin 19.8% 14.9% -4.9p.p. 23.9% -9.0p.p. Financial Income/Expenses 16,918 21,421 26.6% 21,286 0.6% Hedge - 12,763 N.A. (19,347) -166.0% Income before income tax and social contribution 57,631 93,682 62.6% 78,796 18.9% Income tax and social contribution -14,355 -22,809 58.9% -27,480 -17.0% Net Income 43,276 70,872 63.8% 51,316 38.1% Net Margin 21.1% 17.8% -3.3p.p. 16.0% 1.8p.p. 16
  • 17.
    Appendix VI: Balance Sheetand Cash Flow (R$ thousands) 4Q11 vs 4Q11 vs 4Q10 4Q11 3Q11 (R$ thousand) Balance Sheets 4Q10 3Q11 Cash Flow 4Q11 Assets 1,403,549 1,308,434 -6.8% 1,140,986 14.7% Net Income 81,169 Current assets 1,330,844 1,093,202 -17.9% 929,163 17.7% C ash and cash equivalentes 17,186 9,186 -46.5% 5,372 71.0% Depreciation/Amortization 1,173 Investments 851,830 880,535 3.4% 474,115 85.7% Accounts Receivable 68,699 147,449 114.6% 175,483 -16.0% Accounts Receivable -10,208 Related Parties 388,507 39,425 -89.9% 267,435 -85.3% Accounts Payable -14,712 C urrent account 56,629 39,425 -30.4% 28,916 36.3% Prepaid expenses 331,879 0 N.A. 238,520 N.A. Taxes 5,412 Deferred income tax and social contribution 3,769 5,219 38.5% 2,298 127.1% Related Parties 45,822 Derivative Instruments 0 2,465 N.A. 3712 -33.6% Other receivables 852 8923 946.7% 747 1094.4% Prepaid Expenses Increase 0 Non-current assets 72,705 215,232 196.0% 211,823 1.6% Prepaid Expenses Reduction 179,699 Prepaid expenses 0 16,416 N.A. 0 N.A. Deferred Revenue and Breakage liabilities 46,301 Long term investments 50,280 138,009 174.5% 160,572 -14.1% Deferred income tax and social contribution 1,217 18,542 1423.3% 20,039 -7.5% Derivative Instruments -2,877 Derivative Instruments 0 77 N.A. 36 113.9% Property, plant and equipment 935 1,381 47.7% 1,158 19.3% Other assets and liabilities -2,714 Intangible 18,997 10,010 -47.3% 16,852 -40.6% Operating Cash Flow 329,063 Intangible assets 1,276 30,797 2313.0% 13,166 133.9% Liabilities and shareholder’s 1,407,471 1,308,434 -7.0% 1,140,986 14.7% Investiment -3,672 equity Cash Flow from Investing Activities -3,672 Current liabilities 648,869 1,020,888 57.3% 847,427 20.5% Suppliers 20,502 114,884 460.4% 3,569 3118.6% Taxes and fees payable 2,328 13,423 476.7% 10,996 22.1% Net proceeds from public offer 0 Deferred revenue 484,055 666,371 37.7% 666,455 0.0% Breakage liabilities 130,495 127,926 -2.0% 124,158 3.0% C apital -600,014 Derivative Instruments 0 20,489 N.A. 23,514 -12.9% Dividends 0 Other liabilities 11,490 77,795 577.1% 18,734 315.3% Other 2,300 Non-current liabilities 0 28,408 N.A. 33,464 -15.1% Related Parties 0 0 N.A. 0 N.A. Cash Flow from Financing Activities -597,714 Derivative Instruments 0 28,408 N.A. 33,464 -15.1% Equity 758,602 259,138 -65.8% 260,095 -0.4% Increase (Decrease) in Cash -272,323 C apital 669,063 70,401 -89.5% 69,049 2.0% Hedge 0 -34,211 N.A. -27,231 25.6% Remuneration Plan 1,538 11,453 644.5% 8,984 27.5% C ash at beginning of period* 1,096,614 Reserves 5,919 211,495 3472.9% 5,919 3472.9% Retained Earnings (loss) 82,082 0 -100.0% 203,373 -100.0% C ash at end of period* 824,292 17
  • 18.
    Strong cash generation Low CAPEX requirement Contact IR team +55 11 5105 1847 Negative working capital Scalable business invest@multiplusfidelidade.com.br www.multiplusfidelidade.com.br/ir Debit free Dividend player