SlideShare a Scribd company logo
1 of 19
Localiza Rent a Car S.A. February, 2009 4Q08 Results  (R$ millions - USGAAP)
Net revenues  (R$ millions) Average rented fleet   (quantity)   Car rental division CAGR: 34.6% CAGR: 31.3% 20.0% 2007  2008 2007  2008 17.9% 37.1% 32.3%
Fleet rental division CAGR: 23.1% CAGR: 21.3% 2007  2008 2007  2008 Net revenues  (R$ millions) Average rented fleet   (quantity)   33.1% 26.4% 25.1% 21.3%
Sold cars  (quantity) Net revenue  (R$ millions) Used car sales per quarter 2007  2008 -11.5% -14.4%
Consolidated net revenue CAGR: 30.8% 1,855.7 634.4 876.9 1,145.4 1,531.7 2007  2008  Net revenues per quarter  (R$ millions) Net revenues  (R$ millions) 28.6% 2.0% Rentals  Used car sales
EBITDA consolidated Car rental  (R$ millions) CAGR: 29.4% 29.5% 110.1 174.4 171.0 238.1 308.4 Car rental  Used car sales Fleet rental  (R$ millions) CAGR: 21.9% 17.9% 86.4 100.5 137.5 161.9 190.8 Fleet rental  Used car sales 2007  2008  EBITDA consolidated per quarter  (R$ millions) 9.2% 103.5 122.7 18,6%
EBITDA margin EBITDA consolidated  (R$ millions) Car rental  Used car sales CAGR: 26.4% 25.9% 24.9% 5.5% 67.0% 44.3% 2008 4.6% 69.1% 42.0% 2006 5,3% 68.8% 46.5% 4Q07 5.4% 68.7% 44.5% 2007 1.6% 13.2% 12.0% Used car sales Seminovos 68.9% 62.3% 63.4% Fleet Rental 44.4% 45.3% 40.1% Car Rental 4Q08 2005 2004 Divisions
Depreciation per quarter Car rental  (R$ millions) Fleet rental  (R$ millions)
Net income (R$ millions) - 33.0% -153.3% (29.8) 16.0  (52.3) 6.5  55.9  Net income (loss) -179.0% 19.2  (3.5) 26.9  (4.2) (24.3) Income tax and social contribution -161.1% (49.0) 19.5  (79.2) 10.7  80.2  Earnings before taxes 112.9% (44.5) (14.7) (14.0) (15.8) (20.9) Financial expenses, net 28.2% (5.0) (1.7) (1.7) (1.6) (3.9) Other depreciation and amortization 1,128.4% (125.3) (11.4) (106.4) (7.5) (10.2) Depreciation of revenue-earning vehicles -73.5% 3.1  0.8  2.1  0.2  11.7  EBITDA - Used car sales 18.6% 122.7  46.5  40.8  35.4  103.5  EBITDA - car rental and fleet rental 20.6% 231.3  83.2  72.9  75.2  191.8  Revenues - car rental and fleet rental Var. 4Q08 DEC NOV OCT 4Q07  
Fleet investment Net investment *  (R$ millions) 352.1 Purchases  Sales Purchases  (includes accessories)   Used car sales revenue 190.1 241.8 340.0 207.7 Quantity 7,342 10,346 6,467 7,957 9,930
-765.1 -1,254.5 FCF before growth  Interest Dividends Capex  growth Stock repurchase Net debt reconciliation Net debt 12/31/2007 Net debt  12/31/2008 Change in vehicle suppliers caption (CAPEX) - 343.5 - 162.7 Discretionary Investment Dividends and Interests on equity
Net debt x fleet value (R$ millions) 2.0x 1.3x 0.7x 1.4x 1.0x Net debt / Equity (USGAAP) 1.8x 1.3x 1.0x 1.5x 1.1x Net debt / EBITDA (BRGAAP) 2.5x 1.9x 1.4x 1.9x 1.4x Net debt / EBITDA (USGAAP) 72% 51% 36% 60% 46% Net debt /Fleet value (USGAAP) 2008 2007 2006 2005 2004 End of period balances
Debt profile - principal (R$ millions) R$176.1 millions - paid R$  19.5 millions  – extended to sep/10 R$195.6 millions – debt from 2009 It has not been contracted new debts   * up to 2/12/2009. Debt profile on December  (Principal) 1,174.8 2.4 1,172.4 Feb/09* (227.9) (199.3) (28.6) Var. 201.7 Car suppliers – R$ millions 1,402.7 Net debt + car suppliers – R$ millions 1,201.0 Net debt – R$ millions Sep/08
Debt on 12/31/2008 (principal) * Operations in foreign currency are swaped at the same issuance day to CDI (R$)   (R$ millions)     1,189.8  Net debt         129.9  Cash and equivalents       1,319.7  Gross debt       1,124.1  Subtotal long term debt - jul-14 66.8 Real 2nd Debenture jul-07 - jul-13 66.6 Real 2nd Debenture jul-07 - apr-13 43.0 Real Working capital apr-08 - jul-12 66.6 Real 2nd Debenture jul-07 - may-12 3.1 Real BNDES jun-07 - apr-12 43.0 Real Working capital apr-08 - sep-11 300.0 Real 3rd Debenture sep-08 - apr-11 35.0 Real Working capital apr-08 - apr-10 350.0 Real 1st Debenture apr-05 Extended to sep-2010 jan-10 150.0 Real Working capital sep-08     195.6   Subtotal short term debt Extended to sep-2010 dec-09 19.5 Real Working capital sep-08 Paid may-09 43.0 Real Working capital nov-08 Paid may-09 35.0 Real* Resolution 2770 jan-08 Paid apr-09 11.4 Real Compror apr-08 Paid apr-09 30.0 Real* Over draft / revolver oct-08 Paid apr-09 39.5 Real* Resolution 2770 jan-08 Paid feb-09 15.0 Real* Resolution 2770 feb-08 Paid jan-09 2.2 Real* Resolution 2770 feb-08 Status Due day R$ mm Currency Type Start
Free cash flow - FCF  (R$ millions) (283.1) (22.2) 53.2  (161.3) (113.7) Free cash flow (188.9) (51.0) 222.0  (25.5) (21.9) Change in amounts payable to car suppliers (capex) (299.9) (221.9) (287.0) (194.0) (143.8) Capex of car – growth 205.7  250.7  118.2  58.2  52.0  Free cash flow before growth (39.9) (23.7) (32.7) (28.0) (10.2) Capex - Property and equipment (52.2) 14.2  (53.0) (47.8) (46.3) Net capex for renewal (1,035.4) (839.0) (643.3) (496.0) (349.3) Capex of car – renewal 983.2  853.2  590.3  448.2  303.0  Used car sales revenues 297.8  260.2  203.9  134.0  108.5  Cash provided before capex (44.8) 13.3  (4.8) (24.2) 6.2  Working capital variation (52.8) (63.4) (42.7) (32.7) (40.9) Income tax and social contribution – current 395.4  310.3  251.4  190.9  143.2  EBITDA without  used car sales revenues and costs 874.5  760.0  530.4  361.2  248.7  Cost of used car sales (983.2) (853.2) (590.3) (448.2) (303.0) Used car sales revenues 504.1  403.5  311.3  277.9  197.5  EBITDA 2008 2007 2006 2005 2004 Free cash flow - R$ millions
EVA  P.S.:Loss in fleet value was considered as a loss in equity, since it’s a non-recurring event. (14.3) 38.1  20.7  16.3      EVA increase  R$ millions 100.0  114.3  76.2  55.5  39.2  EVA  R$ millions  6.1  10.1  7.7  9.2  7.7  Spread (ROIC - WACC) - p.p.  10.9% 11.2% 11.0% 15.7% 16.9% Nominal WACC  11.3% 11.5% 11.0% 16.2% 20.0% Cost of Equity 8.2% 8.4% 10.9% 13.6% 11.6% Cost of debt 17.0% 21.3% 18.7% 24.8% 24.6% ROIC 0.53x 0.60x 0.56x 0.71x 0.65x Turnover of average investment capital  (over rental revenue) 32.1% 35.6% 33.4% 35.2% 37.8% NOPAT margin  (over rental revenue) 1,642.3  1,137.5  986.2  606.3  507.4  Average investment capital  R$ millions   2008 2007 2006 2005 2004
Strategies adopted by the Company  ,[object Object],[object Object],[object Object],[object Object],Scenario: drop in the sales volume and prices of used cars 4Q08
2009 Outlook ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],The forecasts below are interrelated and cannot be separately analyzed.
Thank you!

More Related Content

What's hot

Webcast 3 t15 ing
Webcast 3 t15 ingWebcast 3 t15 ing
Webcast 3 t15 ingLocaliza
 
Webcast 3q17 ing final
Webcast 3q17 ing finalWebcast 3q17 ing final
Webcast 3q17 ing finalLocaliza
 
Webcast - 1Q18
Webcast - 1Q18Webcast - 1Q18
Webcast - 1Q18Localiza
 
Eni: results for the third quarter and the nine months of 2017
Eni: results for the third quarter and the nine months of 2017Eni: results for the third quarter and the nine months of 2017
Eni: results for the third quarter and the nine months of 2017Eni
 
2Q09 Results Presentation
2Q09 Results Presentation2Q09 Results Presentation
2Q09 Results PresentationTegmaRI
 
CLOrox balancesheet_q1fy06
CLOrox   balancesheet_q1fy06CLOrox   balancesheet_q1fy06
CLOrox balancesheet_q1fy06finance48
 
Eni's 2016 Results – 2017-2020 Strategy
Eni's 2016 Results – 2017-2020 StrategyEni's 2016 Results – 2017-2020 Strategy
Eni's 2016 Results – 2017-2020 StrategyEni
 
2018 Third Quarter Results
2018 Third Quarter Results2018 Third Quarter Results
2018 Third Quarter ResultsEni
 
financialsnapshot
financialsnapshotfinancialsnapshot
financialsnapshotfinance14
 
Eni Results for the second quarter and half year 2017
Eni Results for the second quarter and half year 2017Eni Results for the second quarter and half year 2017
Eni Results for the second quarter and half year 2017Eni
 
1Q17 Webcast
1Q17 Webcast1Q17 Webcast
1Q17 WebcastLocaliza
 
Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...
Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...
Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...Eni
 
2019 Third Quarter Results
2019 Third Quarter Results2019 Third Quarter Results
2019 Third Quarter ResultsEni
 
2018 Q4&FullYearsResults
2018 Q4&FullYearsResults2018 Q4&FullYearsResults
2018 Q4&FullYearsResultsEni
 
Cteep presentation 1_q14.
Cteep presentation 1_q14.Cteep presentation 1_q14.
Cteep presentation 1_q14.Cteep
 
2012 fourth quarter and preliminary full year results
2012 fourth quarter and preliminary full year results2012 fourth quarter and preliminary full year results
2012 fourth quarter and preliminary full year resultsEni
 
2014 First Quarter Results
2014 First Quarter Results2014 First Quarter Results
2014 First Quarter ResultsEni
 
Webcast 3Q16
Webcast 3Q16Webcast 3Q16
Webcast 3Q16Localiza
 
3Q16 Webcast
3Q16 Webcast3Q16 Webcast
3Q16 WebcastLocaliza
 

What's hot (20)

Webcast 3 t15 ing
Webcast 3 t15 ingWebcast 3 t15 ing
Webcast 3 t15 ing
 
Webcast 3q17 ing final
Webcast 3q17 ing finalWebcast 3q17 ing final
Webcast 3q17 ing final
 
Webcast - 1Q18
Webcast - 1Q18Webcast - 1Q18
Webcast - 1Q18
 
Presentation
PresentationPresentation
Presentation
 
Eni: results for the third quarter and the nine months of 2017
Eni: results for the third quarter and the nine months of 2017Eni: results for the third quarter and the nine months of 2017
Eni: results for the third quarter and the nine months of 2017
 
2Q09 Results Presentation
2Q09 Results Presentation2Q09 Results Presentation
2Q09 Results Presentation
 
CLOrox balancesheet_q1fy06
CLOrox   balancesheet_q1fy06CLOrox   balancesheet_q1fy06
CLOrox balancesheet_q1fy06
 
Eni's 2016 Results – 2017-2020 Strategy
Eni's 2016 Results – 2017-2020 StrategyEni's 2016 Results – 2017-2020 Strategy
Eni's 2016 Results – 2017-2020 Strategy
 
2018 Third Quarter Results
2018 Third Quarter Results2018 Third Quarter Results
2018 Third Quarter Results
 
financialsnapshot
financialsnapshotfinancialsnapshot
financialsnapshot
 
Eni Results for the second quarter and half year 2017
Eni Results for the second quarter and half year 2017Eni Results for the second quarter and half year 2017
Eni Results for the second quarter and half year 2017
 
1Q17 Webcast
1Q17 Webcast1Q17 Webcast
1Q17 Webcast
 
Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...
Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...
Eni: trasformata in società forte e solida, punta all’espansione. L'Italia è ...
 
2019 Third Quarter Results
2019 Third Quarter Results2019 Third Quarter Results
2019 Third Quarter Results
 
2018 Q4&FullYearsResults
2018 Q4&FullYearsResults2018 Q4&FullYearsResults
2018 Q4&FullYearsResults
 
Cteep presentation 1_q14.
Cteep presentation 1_q14.Cteep presentation 1_q14.
Cteep presentation 1_q14.
 
2012 fourth quarter and preliminary full year results
2012 fourth quarter and preliminary full year results2012 fourth quarter and preliminary full year results
2012 fourth quarter and preliminary full year results
 
2014 First Quarter Results
2014 First Quarter Results2014 First Quarter Results
2014 First Quarter Results
 
Webcast 3Q16
Webcast 3Q16Webcast 3Q16
Webcast 3Q16
 
3Q16 Webcast
3Q16 Webcast3Q16 Webcast
3Q16 Webcast
 

Viewers also liked

ComputacióN MóVil
ComputacióN MóVilComputacióN MóVil
ComputacióN MóVilandresmanios
 
comcast Financial Highlights
comcast Financial Highlights  comcast Financial Highlights
comcast Financial Highlights finance8
 
動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式
動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式
動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式Ryousei Takano
 
Semana sa Seguranca 9 13 Fevereiro 2009
Semana sa Seguranca 9  13 Fevereiro 2009Semana sa Seguranca 9  13 Fevereiro 2009
Semana sa Seguranca 9 13 Fevereiro 2009Jorge Borges
 
Q3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference CallQ3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference Callfinance8
 
news corp Reconciliation of Non-GAAP Financial Measures
news corp Reconciliation of Non-GAAP Financial Measures news corp Reconciliation of Non-GAAP Financial Measures
news corp Reconciliation of Non-GAAP Financial Measures finance9
 
PDS-Prototype Drafting Services, LLC
PDS-Prototype Drafting Services, LLCPDS-Prototype Drafting Services, LLC
PDS-Prototype Drafting Services, LLCprototype15008
 
Sddt Web Article2 11 09
Sddt Web Article2 11 09Sddt Web Article2 11 09
Sddt Web Article2 11 09lenabrion
 
coca cola Reconciliation of Q3 2003 Non-GAAP Financial Measures
coca cola Reconciliation of Q3 2003 Non-GAAP Financial Measurescoca cola Reconciliation of Q3 2003 Non-GAAP Financial Measures
coca cola Reconciliation of Q3 2003 Non-GAAP Financial Measuresfinance9
 
Tabla Del Consumo Eficiente De La Energia
Tabla Del Consumo Eficiente De La EnergiaTabla Del Consumo Eficiente De La Energia
Tabla Del Consumo Eficiente De La Energiaguest4b5f4
 

Viewers also liked (20)

PequeñInes
PequeñInesPequeñInes
PequeñInes
 
Tiempo
TiempoTiempo
Tiempo
 
D Fernando
D FernandoD Fernando
D Fernando
 
ComputacióN MóVil
ComputacióN MóVilComputacióN MóVil
ComputacióN MóVil
 
comcast Financial Highlights
comcast Financial Highlights  comcast Financial Highlights
comcast Financial Highlights
 
動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式
動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式
動的ネットワーク切替を用いた省電力指向トラフィックオフロード方式
 
Semana sa Seguranca 9 13 Fevereiro 2009
Semana sa Seguranca 9  13 Fevereiro 2009Semana sa Seguranca 9  13 Fevereiro 2009
Semana sa Seguranca 9 13 Fevereiro 2009
 
Wood Elements
Wood ElementsWood Elements
Wood Elements
 
Bus Card Mtn
Bus Card MtnBus Card Mtn
Bus Card Mtn
 
Softa3ware
Softa3wareSofta3ware
Softa3ware
 
Q3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference CallQ3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference Call
 
news corp Reconciliation of Non-GAAP Financial Measures
news corp Reconciliation of Non-GAAP Financial Measures news corp Reconciliation of Non-GAAP Financial Measures
news corp Reconciliation of Non-GAAP Financial Measures
 
PDS-Prototype Drafting Services, LLC
PDS-Prototype Drafting Services, LLCPDS-Prototype Drafting Services, LLC
PDS-Prototype Drafting Services, LLC
 
Sddt Web Article2 11 09
Sddt Web Article2 11 09Sddt Web Article2 11 09
Sddt Web Article2 11 09
 
Las Personas
Las PersonasLas Personas
Las Personas
 
Presentazioa
PresentazioaPresentazioa
Presentazioa
 
Sonho de Igualdade
Sonho de IgualdadeSonho de Igualdade
Sonho de Igualdade
 
coca cola Reconciliation of Q3 2003 Non-GAAP Financial Measures
coca cola Reconciliation of Q3 2003 Non-GAAP Financial Measurescoca cola Reconciliation of Q3 2003 Non-GAAP Financial Measures
coca cola Reconciliation of Q3 2003 Non-GAAP Financial Measures
 
Tabla Del Consumo Eficiente De La Energia
Tabla Del Consumo Eficiente De La EnergiaTabla Del Consumo Eficiente De La Energia
Tabla Del Consumo Eficiente De La Energia
 
Aula1 Historia 2009
Aula1   Historia 2009Aula1   Historia 2009
Aula1 Historia 2009
 

Similar to Localiza Rent a Car 4Q08 Results Summary

Webcast 1 q13 eng
Webcast 1 q13 engWebcast 1 q13 eng
Webcast 1 q13 engLocaliza
 
Webcast 1 t14 ing
Webcast 1 t14 ingWebcast 1 t14 ing
Webcast 1 t14 ingLocaliza
 
Webcast 1T14
Webcast 1T14 Webcast 1T14
Webcast 1T14 Localiza
 
Webcast 1Q14 e 1S14
Webcast 1Q14 e 1S14Webcast 1Q14 e 1S14
Webcast 1Q14 e 1S14Localiza
 
1Q16 Conference Call
1Q16 Conference Call1Q16 Conference Call
1Q16 Conference CallLocaliza
 
Webcast 2Q14 and 1H14
Webcast 2Q14 and 1H14Webcast 2Q14 and 1H14
Webcast 2Q14 and 1H14Localiza
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglêsLocaliza
 
Webcast 4 q13 eng
Webcast 4 q13 engWebcast 4 q13 eng
Webcast 4 q13 engLocaliza
 
4Q16 Conference Call
4Q16 Conference Call4Q16 Conference Call
4Q16 Conference CallLocaliza
 
Webcast 2 q13 engfinal2
Webcast 2 q13 engfinal2Webcast 2 q13 engfinal2
Webcast 2 q13 engfinal2Localiza
 
Webcast 4 q17 ing
Webcast 4 q17 ingWebcast 4 q17 ing
Webcast 4 q17 ingLocaliza
 
2006 Analysts and Investors Meeting
2006 Analysts and Investors Meeting2006 Analysts and Investors Meeting
2006 Analysts and Investors MeetingLocaliza
 
Conference Call 4Q09
Conference Call 4Q09Conference Call 4Q09
Conference Call 4Q09Profarma
 
Localiza institucional eng versao final
Localiza institucional eng versao finalLocaliza institucional eng versao final
Localiza institucional eng versao finalLocaliza
 
Localiza institucional eng versao final
Localiza institucional eng versao finalLocaliza institucional eng versao final
Localiza institucional eng versao finalLocaliza
 
Institutional Presentation
Institutional PresentationInstitutional Presentation
Institutional PresentationLocaliza
 
Institutional Presentation 2T14
Institutional Presentation 2T14Institutional Presentation 2T14
Institutional Presentation 2T14Localiza
 
Localiza institucional inglês
Localiza institucional   inglês Localiza institucional   inglês
Localiza institucional inglês Localiza
 
Localiza completa 3 q10 eng (outubro-nova versão)
Localiza completa 3 q10 eng (outubro-nova versão)Localiza completa 3 q10 eng (outubro-nova versão)
Localiza completa 3 q10 eng (outubro-nova versão)Localiza
 
Institucional Presentation - October/15
Institucional Presentation - October/15Institucional Presentation - October/15
Institucional Presentation - October/15Localiza
 

Similar to Localiza Rent a Car 4Q08 Results Summary (20)

Webcast 1 q13 eng
Webcast 1 q13 engWebcast 1 q13 eng
Webcast 1 q13 eng
 
Webcast 1 t14 ing
Webcast 1 t14 ingWebcast 1 t14 ing
Webcast 1 t14 ing
 
Webcast 1T14
Webcast 1T14 Webcast 1T14
Webcast 1T14
 
Webcast 1Q14 e 1S14
Webcast 1Q14 e 1S14Webcast 1Q14 e 1S14
Webcast 1Q14 e 1S14
 
1Q16 Conference Call
1Q16 Conference Call1Q16 Conference Call
1Q16 Conference Call
 
Webcast 2Q14 and 1H14
Webcast 2Q14 and 1H14Webcast 2Q14 and 1H14
Webcast 2Q14 and 1H14
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglês
 
Webcast 4 q13 eng
Webcast 4 q13 engWebcast 4 q13 eng
Webcast 4 q13 eng
 
4Q16 Conference Call
4Q16 Conference Call4Q16 Conference Call
4Q16 Conference Call
 
Webcast 2 q13 engfinal2
Webcast 2 q13 engfinal2Webcast 2 q13 engfinal2
Webcast 2 q13 engfinal2
 
Webcast 4 q17 ing
Webcast 4 q17 ingWebcast 4 q17 ing
Webcast 4 q17 ing
 
2006 Analysts and Investors Meeting
2006 Analysts and Investors Meeting2006 Analysts and Investors Meeting
2006 Analysts and Investors Meeting
 
Conference Call 4Q09
Conference Call 4Q09Conference Call 4Q09
Conference Call 4Q09
 
Localiza institucional eng versao final
Localiza institucional eng versao finalLocaliza institucional eng versao final
Localiza institucional eng versao final
 
Localiza institucional eng versao final
Localiza institucional eng versao finalLocaliza institucional eng versao final
Localiza institucional eng versao final
 
Institutional Presentation
Institutional PresentationInstitutional Presentation
Institutional Presentation
 
Institutional Presentation 2T14
Institutional Presentation 2T14Institutional Presentation 2T14
Institutional Presentation 2T14
 
Localiza institucional inglês
Localiza institucional   inglês Localiza institucional   inglês
Localiza institucional inglês
 
Localiza completa 3 q10 eng (outubro-nova versão)
Localiza completa 3 q10 eng (outubro-nova versão)Localiza completa 3 q10 eng (outubro-nova versão)
Localiza completa 3 q10 eng (outubro-nova versão)
 
Institucional Presentation - October/15
Institucional Presentation - October/15Institucional Presentation - October/15
Institucional Presentation - October/15
 

More from Localiza

Localiza institucional inglês
Localiza institucional  inglêsLocaliza institucional  inglês
Localiza institucional inglêsLocaliza
 
Localiza institucional português
Localiza institucional portuguêsLocaliza institucional português
Localiza institucional portuguêsLocaliza
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglêsLocaliza
 
Localiza institucional português
Localiza institucional   portuguêsLocaliza institucional   português
Localiza institucional portuguêsLocaliza
 
Investor Relations Presentation - Jul/2018
Investor Relations Presentation - Jul/2018Investor Relations Presentation - Jul/2018
Investor Relations Presentation - Jul/2018Localiza
 
Apresentação Institucional - julho 2018
Apresentação Institucional - julho 2018Apresentação Institucional - julho 2018
Apresentação Institucional - julho 2018Localiza
 
Webcast - 2T18
Webcast - 2T18Webcast - 2T18
Webcast - 2T18Localiza
 
Webcast - 1T18
Webcast - 1T18Webcast - 1T18
Webcast - 1T18Localiza
 
Localiza institucional inglês
Localiza institucional inglêsLocaliza institucional inglês
Localiza institucional inglêsLocaliza
 
Localiza institucional português
Localiza institucional portuguêsLocaliza institucional português
Localiza institucional portuguêsLocaliza
 
Localiza institucional inglês
Localiza institucional inglêsLocaliza institucional inglês
Localiza institucional inglêsLocaliza
 
Localiza institucional português
Localiza institucional portuguêsLocaliza institucional português
Localiza institucional portuguêsLocaliza
 
Localiza institucional portugues
Localiza institucional   portuguesLocaliza institucional   portugues
Localiza institucional portuguesLocaliza
 
Localiza institucional ingles
Localiza institucional inglesLocaliza institucional ingles
Localiza institucional inglesLocaliza
 
Localiza institucional ingles final
Localiza institucional   ingles finalLocaliza institucional   ingles final
Localiza institucional ingles finalLocaliza
 
Localiza institucional portugues
Localiza institucional   portuguesLocaliza institucional   portugues
Localiza institucional portuguesLocaliza
 
Localiza institucional portugues
Localiza institucional   portugues Localiza institucional   portugues
Localiza institucional portugues Localiza
 
Webcast 4 t17 port
Webcast  4 t17 portWebcast  4 t17 port
Webcast 4 t17 portLocaliza
 
Localiza institucional ingles 2018
Localiza institucional   ingles 2018 Localiza institucional   ingles 2018
Localiza institucional ingles 2018 Localiza
 
Localiza institucional portugues 2018
Localiza institucional   portugues 2018Localiza institucional   portugues 2018
Localiza institucional portugues 2018Localiza
 

More from Localiza (20)

Localiza institucional inglês
Localiza institucional  inglêsLocaliza institucional  inglês
Localiza institucional inglês
 
Localiza institucional português
Localiza institucional portuguêsLocaliza institucional português
Localiza institucional português
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglês
 
Localiza institucional português
Localiza institucional   portuguêsLocaliza institucional   português
Localiza institucional português
 
Investor Relations Presentation - Jul/2018
Investor Relations Presentation - Jul/2018Investor Relations Presentation - Jul/2018
Investor Relations Presentation - Jul/2018
 
Apresentação Institucional - julho 2018
Apresentação Institucional - julho 2018Apresentação Institucional - julho 2018
Apresentação Institucional - julho 2018
 
Webcast - 2T18
Webcast - 2T18Webcast - 2T18
Webcast - 2T18
 
Webcast - 1T18
Webcast - 1T18Webcast - 1T18
Webcast - 1T18
 
Localiza institucional inglês
Localiza institucional inglêsLocaliza institucional inglês
Localiza institucional inglês
 
Localiza institucional português
Localiza institucional portuguêsLocaliza institucional português
Localiza institucional português
 
Localiza institucional inglês
Localiza institucional inglêsLocaliza institucional inglês
Localiza institucional inglês
 
Localiza institucional português
Localiza institucional portuguêsLocaliza institucional português
Localiza institucional português
 
Localiza institucional portugues
Localiza institucional   portuguesLocaliza institucional   portugues
Localiza institucional portugues
 
Localiza institucional ingles
Localiza institucional inglesLocaliza institucional ingles
Localiza institucional ingles
 
Localiza institucional ingles final
Localiza institucional   ingles finalLocaliza institucional   ingles final
Localiza institucional ingles final
 
Localiza institucional portugues
Localiza institucional   portuguesLocaliza institucional   portugues
Localiza institucional portugues
 
Localiza institucional portugues
Localiza institucional   portugues Localiza institucional   portugues
Localiza institucional portugues
 
Webcast 4 t17 port
Webcast  4 t17 portWebcast  4 t17 port
Webcast 4 t17 port
 
Localiza institucional ingles 2018
Localiza institucional   ingles 2018 Localiza institucional   ingles 2018
Localiza institucional ingles 2018
 
Localiza institucional portugues 2018
Localiza institucional   portugues 2018Localiza institucional   portugues 2018
Localiza institucional portugues 2018
 

Localiza Rent a Car 4Q08 Results Summary

  • 1. Localiza Rent a Car S.A. February, 2009 4Q08 Results (R$ millions - USGAAP)
  • 2. Net revenues (R$ millions) Average rented fleet (quantity) Car rental division CAGR: 34.6% CAGR: 31.3% 20.0% 2007 2008 2007 2008 17.9% 37.1% 32.3%
  • 3. Fleet rental division CAGR: 23.1% CAGR: 21.3% 2007 2008 2007 2008 Net revenues (R$ millions) Average rented fleet (quantity) 33.1% 26.4% 25.1% 21.3%
  • 4. Sold cars (quantity) Net revenue (R$ millions) Used car sales per quarter 2007 2008 -11.5% -14.4%
  • 5. Consolidated net revenue CAGR: 30.8% 1,855.7 634.4 876.9 1,145.4 1,531.7 2007 2008 Net revenues per quarter (R$ millions) Net revenues (R$ millions) 28.6% 2.0% Rentals Used car sales
  • 6. EBITDA consolidated Car rental (R$ millions) CAGR: 29.4% 29.5% 110.1 174.4 171.0 238.1 308.4 Car rental Used car sales Fleet rental (R$ millions) CAGR: 21.9% 17.9% 86.4 100.5 137.5 161.9 190.8 Fleet rental Used car sales 2007 2008 EBITDA consolidated per quarter (R$ millions) 9.2% 103.5 122.7 18,6%
  • 7. EBITDA margin EBITDA consolidated (R$ millions) Car rental Used car sales CAGR: 26.4% 25.9% 24.9% 5.5% 67.0% 44.3% 2008 4.6% 69.1% 42.0% 2006 5,3% 68.8% 46.5% 4Q07 5.4% 68.7% 44.5% 2007 1.6% 13.2% 12.0% Used car sales Seminovos 68.9% 62.3% 63.4% Fleet Rental 44.4% 45.3% 40.1% Car Rental 4Q08 2005 2004 Divisions
  • 8. Depreciation per quarter Car rental (R$ millions) Fleet rental (R$ millions)
  • 9. Net income (R$ millions) - 33.0% -153.3% (29.8) 16.0 (52.3) 6.5 55.9 Net income (loss) -179.0% 19.2 (3.5) 26.9 (4.2) (24.3) Income tax and social contribution -161.1% (49.0) 19.5 (79.2) 10.7 80.2 Earnings before taxes 112.9% (44.5) (14.7) (14.0) (15.8) (20.9) Financial expenses, net 28.2% (5.0) (1.7) (1.7) (1.6) (3.9) Other depreciation and amortization 1,128.4% (125.3) (11.4) (106.4) (7.5) (10.2) Depreciation of revenue-earning vehicles -73.5% 3.1 0.8 2.1 0.2 11.7 EBITDA - Used car sales 18.6% 122.7 46.5 40.8 35.4 103.5 EBITDA - car rental and fleet rental 20.6% 231.3 83.2 72.9 75.2 191.8 Revenues - car rental and fleet rental Var. 4Q08 DEC NOV OCT 4Q07  
  • 10. Fleet investment Net investment * (R$ millions) 352.1 Purchases Sales Purchases (includes accessories) Used car sales revenue 190.1 241.8 340.0 207.7 Quantity 7,342 10,346 6,467 7,957 9,930
  • 11. -765.1 -1,254.5 FCF before growth Interest Dividends Capex growth Stock repurchase Net debt reconciliation Net debt 12/31/2007 Net debt 12/31/2008 Change in vehicle suppliers caption (CAPEX) - 343.5 - 162.7 Discretionary Investment Dividends and Interests on equity
  • 12. Net debt x fleet value (R$ millions) 2.0x 1.3x 0.7x 1.4x 1.0x Net debt / Equity (USGAAP) 1.8x 1.3x 1.0x 1.5x 1.1x Net debt / EBITDA (BRGAAP) 2.5x 1.9x 1.4x 1.9x 1.4x Net debt / EBITDA (USGAAP) 72% 51% 36% 60% 46% Net debt /Fleet value (USGAAP) 2008 2007 2006 2005 2004 End of period balances
  • 13. Debt profile - principal (R$ millions) R$176.1 millions - paid R$ 19.5 millions – extended to sep/10 R$195.6 millions – debt from 2009 It has not been contracted new debts * up to 2/12/2009. Debt profile on December (Principal) 1,174.8 2.4 1,172.4 Feb/09* (227.9) (199.3) (28.6) Var. 201.7 Car suppliers – R$ millions 1,402.7 Net debt + car suppliers – R$ millions 1,201.0 Net debt – R$ millions Sep/08
  • 14. Debt on 12/31/2008 (principal) * Operations in foreign currency are swaped at the same issuance day to CDI (R$) (R$ millions)     1,189.8 Net debt         129.9 Cash and equivalents       1,319.7 Gross debt       1,124.1 Subtotal long term debt - jul-14 66.8 Real 2nd Debenture jul-07 - jul-13 66.6 Real 2nd Debenture jul-07 - apr-13 43.0 Real Working capital apr-08 - jul-12 66.6 Real 2nd Debenture jul-07 - may-12 3.1 Real BNDES jun-07 - apr-12 43.0 Real Working capital apr-08 - sep-11 300.0 Real 3rd Debenture sep-08 - apr-11 35.0 Real Working capital apr-08 - apr-10 350.0 Real 1st Debenture apr-05 Extended to sep-2010 jan-10 150.0 Real Working capital sep-08     195.6   Subtotal short term debt Extended to sep-2010 dec-09 19.5 Real Working capital sep-08 Paid may-09 43.0 Real Working capital nov-08 Paid may-09 35.0 Real* Resolution 2770 jan-08 Paid apr-09 11.4 Real Compror apr-08 Paid apr-09 30.0 Real* Over draft / revolver oct-08 Paid apr-09 39.5 Real* Resolution 2770 jan-08 Paid feb-09 15.0 Real* Resolution 2770 feb-08 Paid jan-09 2.2 Real* Resolution 2770 feb-08 Status Due day R$ mm Currency Type Start
  • 15. Free cash flow - FCF (R$ millions) (283.1) (22.2) 53.2 (161.3) (113.7) Free cash flow (188.9) (51.0) 222.0 (25.5) (21.9) Change in amounts payable to car suppliers (capex) (299.9) (221.9) (287.0) (194.0) (143.8) Capex of car – growth 205.7 250.7 118.2 58.2 52.0 Free cash flow before growth (39.9) (23.7) (32.7) (28.0) (10.2) Capex - Property and equipment (52.2) 14.2 (53.0) (47.8) (46.3) Net capex for renewal (1,035.4) (839.0) (643.3) (496.0) (349.3) Capex of car – renewal 983.2 853.2 590.3 448.2 303.0 Used car sales revenues 297.8 260.2 203.9 134.0 108.5 Cash provided before capex (44.8) 13.3 (4.8) (24.2) 6.2 Working capital variation (52.8) (63.4) (42.7) (32.7) (40.9) Income tax and social contribution – current 395.4 310.3 251.4 190.9 143.2 EBITDA without used car sales revenues and costs 874.5 760.0 530.4 361.2 248.7 Cost of used car sales (983.2) (853.2) (590.3) (448.2) (303.0) Used car sales revenues 504.1 403.5 311.3 277.9 197.5 EBITDA 2008 2007 2006 2005 2004 Free cash flow - R$ millions
  • 16. EVA P.S.:Loss in fleet value was considered as a loss in equity, since it’s a non-recurring event. (14.3) 38.1 20.7 16.3     EVA increase R$ millions 100.0 114.3 76.2 55.5 39.2 EVA R$ millions  6.1 10.1 7.7 9.2 7.7 Spread (ROIC - WACC) - p.p.  10.9% 11.2% 11.0% 15.7% 16.9% Nominal WACC  11.3% 11.5% 11.0% 16.2% 20.0% Cost of Equity 8.2% 8.4% 10.9% 13.6% 11.6% Cost of debt 17.0% 21.3% 18.7% 24.8% 24.6% ROIC 0.53x 0.60x 0.56x 0.71x 0.65x Turnover of average investment capital (over rental revenue) 32.1% 35.6% 33.4% 35.2% 37.8% NOPAT margin (over rental revenue) 1,642.3 1,137.5 986.2 606.3 507.4 Average investment capital R$ millions   2008 2007 2006 2005 2004
  • 17.
  • 18.