Investor Presentation

      February 2011
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
What is Multiplus?


  1

      The Leading Loyalty Coalition Network in Brazil
      • Originated from TAM Fidelidade Program
      • 8.0 million members
      • 151 partnerships


  2
      Unique Business Model
      • Scalable business with low CAPEX requirement
      • Recurring and solid Free Cash Flow
      • High returns


  3
      Market Cap of R$ 4.8 billion
      • Free float of R$ 1.3 billion
      • Controlled by TAM S.A. (73.2% stake)
      • BM&FBovespa “Novo Mercado” listed
                                                       Note: based on Feb 16 2011 data



                                                                                         3
Coalition Partnerships Network
(members can earn and redeem points)
                       2009
                              Airline     Travel Agency    Gas Stations        Bookstore




   2011                                                                                                          2010




          E-Commerce                                                                                    Hotels




      Entertainment                                                                                   Telecom




     Stock Exchange                                                                             Magazine Subscriptions




                              Drugstore        Education             Apparel               Pay-TV
                                                                                                                         4
Accrual Partnerships*
(members can earn points)




          Financial Institutions   Travel and Entertainment   Retail, Industries and Services




 *non exhaustive




                                                                                                5
Sources of Profit



        Gross Billings                                                      Redemption Costs
                                     Sources of Profit

                                                Spread                      Airline Tickets
                              TAM     (Margin between point price and             99%
                              28%            redemption cost)

                                               Breakage
                                        (points expiring before being
                                                 redeemed)

                                          Interest income
                                            on the float
                                      (gap between sales points and the
                                    redemptions of products and services)


      Banks, Retail,                        Cross-selling                                     Other products
      Industry and                           of services                                       and services
        Services                           (outsourcing and CRM)                                   1%
           72%




Note: based on LTM Dec 2010
                                                                                                               6
Growth Opportunities

                       Credit Card Usage                                                                                            Consumption
Credit Card Transaction Value (R$ billions)                                                            Personal Consumption Expenditure (R$ billions)
                             CAGR +22%
                                                                                                                                         CAGR +11%
                                                                      256
                                                  215
                              174
          142                                                                                                                                          1,812           1,972
                                                                                                              1,429                 1,594




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




                        Passenger Traffic                                                                                    Wealth Distribution
RPK in Brazil (billions)                                                                              Social classes* (% of the population)
                                                        17%

                                                                        56                                   14.0%              14.7%          15.3%           15.6%


                                                   48                                                        50.0%                                                        A and B
                                                                                                                                52.0%          53.8%           53.6%
                              44
                                                                                                                                                                          C
         40
                                                                                                                                                                          D and E
                                                                                                             36.0%              33.2%          30.9%           30.8%


        2006                 2007                 2008                  2009                                  2006               2007          2008            2009
  Source: ANAC                                                                                           Source: Ministry of Finance and FVG




*Note: classes D and E - less than R$13,380/year; class C - from R$13,380/year to R$57,684/year; and classes A and B - above R$ 57,684/year.
                                                                                                                                                                                    7
Main Strategic Objectives
                                              Customer
                                              Experience




                                     friendly interface
                                     (new website, new tools, etc)




                                     operational efficiency
       Shareholder
                                                                                              Branding
         Return                                         new partners
                                                        (and high value added partnerships)

             new members
                                                         new redemptions options
                                                         (coalition)
             breakage management
                                                                       actions at the point of sale
             cash management
                                                                       marketing the new concept
             new services
             (CRM and outsourcing)
                                                        sharing costs with partners



                                                                                                         8
Appendix IV:
2010 Highlights


 • Initial Public Offering of R$ 692 mln
 • Inauguration of new head office
 • Implementation and stabilization of operational systems
 • New areas and structuring of the management team
 • Stock Options Plan approval
 • Closing with 8.0 mln members
 • Reaching 151 partnerships (12 coalition partnerships)
 • Gross Billings of Points of R$ 1.1 bln
 • Adjusted EBITDA of R$ 290.1 mln (28,2% margin)
 • Net Income of R$ 118.4 mln
 • Proposal of 95% of Net Income Pay-out as Dividends and Interest on Equity
                                                                               9
Appendix
Appendix I:
Exclusive and Strategic Relationship with TAM


      Operational Agreement Assures the Most Appealing Products to the Members = Air Tickets




                                                              Airlines



       ● Leading airline in the Brazilian market and largest airline in Latin America
       ● Only Brazilian company with long haul flights
       ● Most Desired Airline in Brazil – Ibope Research
       ● High penetration in South American flights
            ● There is no restriction to redeem points in domestic and within South America flights
       ● Access to Star Alliance benefits
       ● 15 years tenor Operational Agreement (automatically extended for additional five-year periods )




                     Detachment from cost and perceived value
                    with the most appealing product to the public
                                                                                                           11
Appendix II:
Typical Accrual and Redemption Flows

Accrual flow: cash in due to sales of points to partners
                                            PARTNER WITH STANDALONE PROGRAM
                                                                                                            POINTS

                                        A   earns                accumulates   Partner’s   converts to
                                                        Points
                                                                               Program
    MEMBER          buys     Products
                               and      PARTNER WITH NO STANDALONE PROGRAM
     (consumer)              Services

                                        B                           earns




Redemption flow: cash out due to purchase of points, products and services from partners and suppliers
                                    POINTS                                            COALITION PARTNER

                                                    C converts to               accumulates     Partner’s   earns
                                                                      Points                                         Products
                                                                                                Program
                                                                                                                       and
    MEMBER         redeems
                                                                                                                     Services
                                                          D                           earns
     (consumer)


                                                    E                              earns                             Multiplus
                                                                                                                     Catalogue



                                                                                                                                 12
Appendix III:
4Q10 Highlights


         OPERATING HIGHLIGHTS 4Q10 vs 3Q10

 •   16.1 bln points issued, a growth of 11.2%


 •   7.7 bln points redeemed, an increase of 68.0%


 •   Average Breakage ratio (12 months) remained in 22.6%




          FINANCIAL HIGHLIGHTS 4Q10 vs 3Q10

 •   Gross Billings of points of R$ 325.2 mln, an increase of 8.4%


 •   Net Revenue of R$ 205.6 mln, representing an growth of 58.2%


 •   Adjusted EBITDA of R$ 46.2 mln, a reduction of 51.4% (15.4% margin)


 •   Net Income of R$ 43.3 mln, a reduction of 2.8% (21.0% margin)




                                                                           13
Appendix IV:
Balance Sheet

    (R$ thousands)
    Balance Sheet                                 3Q10             4Q10             4Q10 vs 3Q10

    Assets                                          1,257,006        1,403,549               11.7%
    Current assets                                  1,102,918        1,330,844               20.7%
    Cash, cash equivalents and Investments               633,813          869,016            37.1%
    Other receivables                                     91,647           68,699           -25.0%
    Related parties                                      363,136          388,507             7.0%
     Current account                                      30,157           56,629            87.8%
     Prepaid expenses                                    332,979          331,879            -0.3%
    Deferred income tax and social contribution           14,115            3,769           -73.3%
    Other assets                                             207              852           311.5%
    Non-current assets                                   154,088           72,705           -52.8%
    Prepaid expenses                                     142,377                0              N.A.
    Long Term Investments                                      0           50,280              N.A.
    Deferred income tax and social contribution              755            1,217            61.3%
    PP&E and Intangible assets                            10,956           21,208            93.6%

    Liabilities and shareholders' equity            1,257,006        1,403,548               11.7%
    Current liabilities                               541,993          644,946               19.0%
    Suppliers                                              5,139           16,579           222.6%
    Taxes and fees payable                                20,780            2,328           -88.8%
    Deferred revenue                                     354,302          484,055            36.6%
    Breakage liabilities                                 155,162          130,495           -15.9%
    Other liabilities                                      6,610           11,490            73.8%

                                                                                                      14
Appendix V:
Income Statement
     (R$ thousand)
                                                       3T10        4T10    4T10 vs 3T10        2010
     Income Statement
     Gross revenue                                  143,941    225,995          57.00%      517,875
     Sale of points                                  105,163    168,899         60.60%       382,271
       TAM Airlines                                   13,534     32,465        139.90%        54,686
       Banks, Retail, Industry and Services           91,628    136,434         48.90%       327,585
     Breakage                                         35,964     51,223         42.40%       122,645
     Other revenues                                    2,815      5,872        108.60%        12,960
     Taxes on sales                                  -13,947    -20,401         46.30%       -48,032
     Net Revenue                                    129,994    205,594         58.20%       469,843

     Cost of the points redeemed                     -69,460    -132,274        90.40%       -274,258
       Air tickets                                   -69,190    -131,813        90.50%       -273,370
       Coalition Partners and Multiplus Catalogue       -269        -461        71.20%           -888
     Accounting Adjustments                              420           0            N.A.            0
     Total cost of services rendered                -69,040    -132,275        91.60%       -274,258

     Gross Profit                                    60,954      73,319        20.30%       195,585
     Gross Margin                                    46.90%      35.70%        -11.2p.p.     41.60%

     Shared services                                  -1,482      -2,367        59.70%         -7,871
     Personnel expenses                               -4,619      -6,845        48.20%        -17,693
     Marketing                                        -1,025      -9,838       859.70%        -11,987
     Depreciation                                        -46      -1,026            N.A.       -1,091
     Other                                            -6,337     -12,532        97.80%        -26,672
     Total Operating Expenses                       -13,509     -32,608       141.40%        -65,313

     Total Costs and Operating Expenses             -82,548    -164,882        99.70%       -339,571

     Operating Income                                47,446      40,711        -14.20%      130,272
     Operating Margin                                36.50%      19.80%         -16.7p.p.    27.70%

     Financial Income/Expenses                        12,162     16,918          39.10%       33,259

     Income before income tax and social             59,607      57,630         -3.30%      163,531

     Income tax and social contribution              -15,106     -14,354         -5.00%       -45,145

     Net Income                                      44,501      43,276         -2.80%      118,386
     Net Margin                                      34.20%      21.00%        -13.2p.p.     25.20%
                                                                                                        15
Appendix VI:
Adjusted EBITDA

 (R$ thousand)                                                                                                 4Q10 vs
                                                        1Q10          2Q10           3Q10           4Q10                          2010
 Adjusted EBITDA                                                                                                 3Q10

 Operating Income                                     10,941        31,174         47,446         40,711       -14.20%        130,272
 Depreciation and Amortization                             18             0             46          1,026            N.A.        1,091
 EBITDA                                               10,959        31,174         47,492         41,737       -12.10%        131,363
 Margin                                               26.90%        33.40%         36.50%         20.30%       -16.2 p.p.      28.00%

 Gross Billings of points                            230,276        263,968        299,984        325,247         8.40%      1,119,475
 Other Revenues in the period                            810          3,462          2,815          5,872       108.60%         12,960
 Tax on Gross Billings                               -21,375        -24,737        -28,009        -30,629         9.40%       -104,750
 Net Billings                                       209,711        242,693        274,790        300,491         9.40%      1,027,685

 Revenue from the sale of points                      -44,178        -99,489      -141,126       -220,122        56.00%       -504,915
 Other Revenues in the period                            -810         -3,462        -2,815         -5,872       108.60%        -12,960
 Tax on Revenue                                         4,161          9,523        13,315         20,905        57.00%         47,903
 Net Revenue                                         -40,827        -93,428      -130,627       -205,090        57.00%       -469,972

 Future redemptions costs:
 Breakage ratio variation                                  0            706         -1,369             62      -104.50%           -602
 Balance of points to be redeemed variation         -113,041       -101,514       -103,109        -77,254       -25.10%       -394,917
 Average cost per 1,000 points variation                   0          2,456          7,870        -13,784      -275.20%         -3,459
 Total future redemption costs                     -113,041        -98,352        -96,608        -90,976         -5.80%      -398,977

 Adjusted EBITDA                                      66,802        82,088         95,047         46,161       -51.40%        290,098
 Margin                                               31.90%        33.80%         34.60%         15.40%       -19.2 p.p.      28.20%

  Note: A spreadsheet with a calculation log of the cost of future redemptions is available on the Company’s IR website
  (www.multiplusfidelidade.com.br/ri). Below is a short description of the main lines:
  • Change in the breakage ratio: represents the impact of the breakage ratio on total number of points issued in the previous 24
    months (Multiplus points mature in 2 years).
  • Change in the balance of points to be redeemed: the impact of the change in the balance of points to be redeemed (excluding points
    already redeemed and breakage points) considering the average cost in the last 12 months.
  • Average cost per 1,000 points variation: the impact of variation of average cost on the balance of points to be redeemed in the
    previous period.



                                                                                                                                         16
Thank you.
                           Investor Relations
                            +55 11 5105 1847
             invest@multiplusfidelidade.com.br
              www.multiplusfidelidade.com.br/ir

Multiplus Investor Presentation - BTG Conferene

  • 1.
  • 2.
    Disclaimer ● Thisnotice 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
  • 3.
    What is Multiplus? 1 The Leading Loyalty Coalition Network in Brazil • Originated from TAM Fidelidade Program • 8.0 million members • 151 partnerships 2 Unique Business Model • Scalable business with low CAPEX requirement • Recurring and solid Free Cash Flow • High returns 3 Market Cap of R$ 4.8 billion • Free float of R$ 1.3 billion • Controlled by TAM S.A. (73.2% stake) • BM&FBovespa “Novo Mercado” listed Note: based on Feb 16 2011 data 3
  • 4.
    Coalition Partnerships Network (memberscan earn and redeem points) 2009 Airline Travel Agency Gas Stations Bookstore 2011 2010 E-Commerce Hotels Entertainment Telecom Stock Exchange Magazine Subscriptions Drugstore Education Apparel Pay-TV 4
  • 5.
    Accrual Partnerships* (members canearn points) Financial Institutions Travel and Entertainment Retail, Industries and Services *non exhaustive 5
  • 6.
    Sources of Profit Gross Billings Redemption Costs Sources of Profit Spread Airline Tickets TAM (Margin between point price and 99% 28% redemption cost) Breakage (points expiring before being redeemed) Interest income on the float (gap between sales points and the redemptions of products and services) Banks, Retail, Cross-selling Other products Industry and of services and services Services (outsourcing and CRM) 1% 72% Note: based on LTM Dec 2010 6
  • 7.
    Growth Opportunities Credit Card Usage Consumption Credit Card Transaction Value (R$ billions) Personal Consumption Expenditure (R$ billions) CAGR +22% CAGR +11% 256 215 174 142 1,812 1,972 1,429 1,594 2006 2007 2008 2009 2006 2007 2008 2009 Source: ABECS Source: IBGE Passenger Traffic Wealth Distribution RPK in Brazil (billions) Social classes* (% of the population) 17% 56 14.0% 14.7% 15.3% 15.6% 48 50.0% A and B 52.0% 53.8% 53.6% 44 C 40 D and E 36.0% 33.2% 30.9% 30.8% 2006 2007 2008 2009 2006 2007 2008 2009 Source: ANAC Source: Ministry of Finance and FVG *Note: classes D and E - less than R$13,380/year; class C - from R$13,380/year to R$57,684/year; and classes A and B - above R$ 57,684/year. 7
  • 8.
    Main Strategic Objectives Customer Experience friendly interface (new website, new tools, etc) operational efficiency Shareholder Branding Return new partners (and high value added partnerships) new members new redemptions options (coalition) breakage management actions at the point of sale cash management marketing the new concept new services (CRM and outsourcing) sharing costs with partners 8
  • 9.
    Appendix IV: 2010 Highlights • Initial Public Offering of R$ 692 mln • Inauguration of new head office • Implementation and stabilization of operational systems • New areas and structuring of the management team • Stock Options Plan approval • Closing with 8.0 mln members • Reaching 151 partnerships (12 coalition partnerships) • Gross Billings of Points of R$ 1.1 bln • Adjusted EBITDA of R$ 290.1 mln (28,2% margin) • Net Income of R$ 118.4 mln • Proposal of 95% of Net Income Pay-out as Dividends and Interest on Equity 9
  • 10.
  • 11.
    Appendix I: Exclusive andStrategic Relationship with TAM Operational Agreement Assures the Most Appealing Products to the Members = Air Tickets Airlines ● Leading airline in the Brazilian market and largest airline in Latin America ● Only Brazilian company with long haul flights ● Most Desired Airline in Brazil – Ibope Research ● High penetration in South American flights ● There is no restriction to redeem points in domestic and within South America flights ● Access to Star Alliance benefits ● 15 years tenor Operational Agreement (automatically extended for additional five-year periods ) Detachment from cost and perceived value with the most appealing product to the public 11
  • 12.
    Appendix II: Typical Accrualand Redemption Flows Accrual flow: cash in due to sales of points to partners PARTNER WITH STANDALONE PROGRAM POINTS A earns accumulates Partner’s converts to Points Program MEMBER buys Products and PARTNER WITH NO STANDALONE PROGRAM (consumer) Services B earns Redemption flow: cash out due to purchase of points, products and services from partners and suppliers POINTS COALITION PARTNER C converts to accumulates Partner’s earns Points Products Program and MEMBER redeems Services D earns (consumer) E earns Multiplus Catalogue 12
  • 13.
    Appendix III: 4Q10 Highlights OPERATING HIGHLIGHTS 4Q10 vs 3Q10 • 16.1 bln points issued, a growth of 11.2% • 7.7 bln points redeemed, an increase of 68.0% • Average Breakage ratio (12 months) remained in 22.6% FINANCIAL HIGHLIGHTS 4Q10 vs 3Q10 • Gross Billings of points of R$ 325.2 mln, an increase of 8.4% • Net Revenue of R$ 205.6 mln, representing an growth of 58.2% • Adjusted EBITDA of R$ 46.2 mln, a reduction of 51.4% (15.4% margin) • Net Income of R$ 43.3 mln, a reduction of 2.8% (21.0% margin) 13
  • 14.
    Appendix IV: Balance Sheet (R$ thousands) Balance Sheet 3Q10 4Q10 4Q10 vs 3Q10 Assets 1,257,006 1,403,549 11.7% Current assets 1,102,918 1,330,844 20.7% Cash, cash equivalents and Investments 633,813 869,016 37.1% Other receivables 91,647 68,699 -25.0% Related parties 363,136 388,507 7.0% Current account 30,157 56,629 87.8% Prepaid expenses 332,979 331,879 -0.3% Deferred income tax and social contribution 14,115 3,769 -73.3% Other assets 207 852 311.5% Non-current assets 154,088 72,705 -52.8% Prepaid expenses 142,377 0 N.A. Long Term Investments 0 50,280 N.A. Deferred income tax and social contribution 755 1,217 61.3% PP&E and Intangible assets 10,956 21,208 93.6% Liabilities and shareholders' equity 1,257,006 1,403,548 11.7% Current liabilities 541,993 644,946 19.0% Suppliers 5,139 16,579 222.6% Taxes and fees payable 20,780 2,328 -88.8% Deferred revenue 354,302 484,055 36.6% Breakage liabilities 155,162 130,495 -15.9% Other liabilities 6,610 11,490 73.8% 14
  • 15.
    Appendix V: Income Statement (R$ thousand) 3T10 4T10 4T10 vs 3T10 2010 Income Statement Gross revenue 143,941 225,995 57.00% 517,875 Sale of points 105,163 168,899 60.60% 382,271 TAM Airlines 13,534 32,465 139.90% 54,686 Banks, Retail, Industry and Services 91,628 136,434 48.90% 327,585 Breakage 35,964 51,223 42.40% 122,645 Other revenues 2,815 5,872 108.60% 12,960 Taxes on sales -13,947 -20,401 46.30% -48,032 Net Revenue 129,994 205,594 58.20% 469,843 Cost of the points redeemed -69,460 -132,274 90.40% -274,258 Air tickets -69,190 -131,813 90.50% -273,370 Coalition Partners and Multiplus Catalogue -269 -461 71.20% -888 Accounting Adjustments 420 0 N.A. 0 Total cost of services rendered -69,040 -132,275 91.60% -274,258 Gross Profit 60,954 73,319 20.30% 195,585 Gross Margin 46.90% 35.70% -11.2p.p. 41.60% Shared services -1,482 -2,367 59.70% -7,871 Personnel expenses -4,619 -6,845 48.20% -17,693 Marketing -1,025 -9,838 859.70% -11,987 Depreciation -46 -1,026 N.A. -1,091 Other -6,337 -12,532 97.80% -26,672 Total Operating Expenses -13,509 -32,608 141.40% -65,313 Total Costs and Operating Expenses -82,548 -164,882 99.70% -339,571 Operating Income 47,446 40,711 -14.20% 130,272 Operating Margin 36.50% 19.80% -16.7p.p. 27.70% Financial Income/Expenses 12,162 16,918 39.10% 33,259 Income before income tax and social 59,607 57,630 -3.30% 163,531 Income tax and social contribution -15,106 -14,354 -5.00% -45,145 Net Income 44,501 43,276 -2.80% 118,386 Net Margin 34.20% 21.00% -13.2p.p. 25.20% 15
  • 16.
    Appendix VI: Adjusted EBITDA (R$ thousand) 4Q10 vs 1Q10 2Q10 3Q10 4Q10 2010 Adjusted EBITDA 3Q10 Operating Income 10,941 31,174 47,446 40,711 -14.20% 130,272 Depreciation and Amortization 18 0 46 1,026 N.A. 1,091 EBITDA 10,959 31,174 47,492 41,737 -12.10% 131,363 Margin 26.90% 33.40% 36.50% 20.30% -16.2 p.p. 28.00% Gross Billings of points 230,276 263,968 299,984 325,247 8.40% 1,119,475 Other Revenues in the period 810 3,462 2,815 5,872 108.60% 12,960 Tax on Gross Billings -21,375 -24,737 -28,009 -30,629 9.40% -104,750 Net Billings 209,711 242,693 274,790 300,491 9.40% 1,027,685 Revenue from the sale of points -44,178 -99,489 -141,126 -220,122 56.00% -504,915 Other Revenues in the period -810 -3,462 -2,815 -5,872 108.60% -12,960 Tax on Revenue 4,161 9,523 13,315 20,905 57.00% 47,903 Net Revenue -40,827 -93,428 -130,627 -205,090 57.00% -469,972 Future redemptions costs: Breakage ratio variation 0 706 -1,369 62 -104.50% -602 Balance of points to be redeemed variation -113,041 -101,514 -103,109 -77,254 -25.10% -394,917 Average cost per 1,000 points variation 0 2,456 7,870 -13,784 -275.20% -3,459 Total future redemption costs -113,041 -98,352 -96,608 -90,976 -5.80% -398,977 Adjusted EBITDA 66,802 82,088 95,047 46,161 -51.40% 290,098 Margin 31.90% 33.80% 34.60% 15.40% -19.2 p.p. 28.20% Note: A spreadsheet with a calculation log of the cost of future redemptions is available on the Company’s IR website (www.multiplusfidelidade.com.br/ri). Below is a short description of the main lines: • Change in the breakage ratio: represents the impact of the breakage ratio on total number of points issued in the previous 24 months (Multiplus points mature in 2 years). • Change in the balance of points to be redeemed: the impact of the change in the balance of points to be redeemed (excluding points already redeemed and breakage points) considering the average cost in the last 12 months. • Average cost per 1,000 points variation: the impact of variation of average cost on the balance of points to be redeemed in the previous period. 16
  • 17.
    Thank you. Investor Relations +55 11 5105 1847 invest@multiplusfidelidade.com.br www.multiplusfidelidade.com.br/ir