Europcar Group Half Year 2015 Roadshow - Europcar's investor website

Page created by Johnnie Parker
 
CONTINUE READING
Europcar Group

Half Year 2015 Roadshow

August 27, 2015
Half Year 2015 Results released on July 29, 2015
Agenda

    Highlights & Achievements

    Operating Performance & Financing Overview

    2015 Outlook and Concluding Remarks

    Appendix

    IMPORTANT NOTICE: Financial statements unaudited and prepared under IFRS
    Investors are strongly urged to read the important disclaimer at the end of this presentation

                                                                                       2
Highlights & Achievements

      1           Successful Initial Public Offering

      2           Capital Structure fully Reshaped

      3           Fast Lane Traction: Strong H1 2015 Results

      4           Fast Lane in Motion: Commercial Achievements

                                        3
1 Successful Initial Public Offering(a)

             Offering price: €12.25 per share
             Total size of the global offering: €898m
             €475 m raised through the sale of newly-issued shares
             Net proceeds of €441m(b)
             Sale of existing shares by Eurazeo and ECIP Europcar Sarl €403m
             Lock up period of 180 days beginning June 29, 2015
             Trading on Euronext Paris started on June 30, 2015 (c)
             Free Float of 51.3%
             Market capitalisation as of July 28: €1,726m

                     IPO to accelerate the implementation of the strategy initiated in
                           2012 through the Fast lane transformation program

(a) Including the partial exercise of over-allotment option on July 24, 2015
(b) Fees for approximately €34 million (of which approximately €25 million has been deducted from issuance premium)
(c) In the form of “promesses d’actions” started on June 26, 2015

                                                                        4
2              Capital Structure fully reshaped as of June 30, 2015

                                           •    Early re-payment of both existing expensive corporate bonds (€724 million in aggregate)
                                                thanks to
                                               −    IPO primary proceeds

      Corporate Debt                           −    New €475m senior notes due 2022 with a coupon of 5.75%

                                                    Simplified structure with huge interest savings (from €75 m to €27m / year)

                                                    Ratio net Debt / LTM Adjusted Corporate EBITDA at 1.5x as of June 30, 20151

       Credit ratings                       •      S&P upgrade one notch to B+ on July 8
         Upgrade                            •      Moody’s upgrade 2 notchs to B1 on July 7

                                           •    Remainder of the net proceeds of the new shares and the new notes after the refinancing
                                                transactions at €112 million to be used for the Group’s general corporate purposes
        Headroom
                                                   Of this amount, up to €80 million for financial investments in strategic initiatives over the 2015-
                                                   2017 period, including up to €25 million for Europcar Lab-related activities

                                               Simplified capital structure providing financial flexibility

(1)    Ratio is calculated considering the full cash out of the IPO related fees (approx. €23 million still to be paid at the end of June 2015) and of the remainder of the net
       proceeds of the New Shares and the New Notes after the refinancing transactions (i.e. €112 million)

                                                                                       5
3 Fast Lane in motion: Strong H1 2015 Results
                                                                                                   Continuous quarterly increase in Adj. Corp. EBITDA and
                                  Sustained topline growth
                                                                                                     profitability, with recent traction from growth levers

  Quarterly total revenue growth at constant exchange rate (yoy)                                                  LTM Corporate EBITDA

                                                                       7.4% (b)      7.4% (b)                                                     231
                                                       7.1% (a)
                                                                                                                                         219
                                                                                                                              213

                                                                                                                    197

                                         4.3%
                                                                                                          180
                                                                                                170
                                                                                                                                                  11.2%
                         2.4%                                                                                                                      11.2%
                                                                                                                                       10.9%
                                                                                                                              10.8%
                                                                                                                   10.1%
                                                                                                          9.4%
                                                                                                9.0%

       -1.2%
                                                                                                Q1-14    Q2-14     Q3-14     Q4-14      Q1-15     Q2-15
       Q1-14            Q2-14           Q3-14           Q4-14           Q1-15         Q2-15

                                Strong growth and profitability momentum: +6.2% organic growth revenue achieved in H1 2015
                                                   resulting in a 11.2% LTM Adj. Corporate EBITDA margin

 (a)       Including Europ’Hall fully consolidated for the last two months of 2014
 (b)       Including impact of Europ’Hall integration accounting for +1.2%

       6
4   Fast Lane in motion: Commercial Achievements

           Leisure                           Business                         New
                                                                             mobility
                                             1   New key
    1   Ancillary program                        accounts
          deployed in all                                                    Acquisition of
        corporate countries              2
                                                                          Ecar Club, the UK’s
                                               Development
         ahead of summer                                                  first entirely electric
                                             of SME contracts
              season                                                         pay per use car
                                                                                   club
    2
         InterRent roll out
        81 corporate stations
               to date

                                             First joined agreement signed by Europcar and
                                                    Ubeeqo with a key account in Belgium

         Fast Lane, which is half way, continues to be deployed and to bear fruits notably to
                grow our top line on a sustainable basis and to differentiate our offer

                                                     7
Agenda

    Highlights & Achievements

    Operating Performance & Financing Overview

    2015 Outlook and Concluding Remarks

    Appendix

                                    8
Key Financial Metrics

                                                                                      Change at
                                                             June 30,     June 30,
 All data in €m                                                                        constant
                                                               2015         2014
                                                                                      currency*
 Revenues                                                     960.5        869.0        +7.4%

 Adjusted Corporate EBITDA                                     60.2         41.5       +39.2%

 Adjusted Corporate EBITDA Margin                              6.3%        4.8%         +1.4pt              Continuing
                                                                                                             business
 Last Twelve Months Adjusted Corporate EBITDA                  231.4       179.8       +28.7%
                                                                                                           improvement
 LTM Adjusted Corporate EBITDA Margin                         11.2%        9.4%         +1.8pt                 while
                                                                                                           investing for
 Operating Income IFRS **                                      19.1         49.7        -63.2%
                                                                                                             summer
 Net Income IFRS                                              -156.8        -82.0       93.1%                 season
 Corporate Net Debt                                            209

 Total Net Fleet Debt (incl. operating leases)                3,460        3,042        11.4%

                                    Improved performance supported by embedded
                                  Fast Lane program and Group operational excellence

  *       UK pound and Australian dollar
  **      Includes non-recurring expenses for €56m in H1 2015 vs. €15m in H1 2014. See slide s 12 and 21

                                                                 9
Strong Top Line Growth
                                                                                             Change at
                                                                                                                      Key considerations
All data in €m                                        HY 2015    HY 2014        Change        constant
                                                                                             currency
                                                                                                             Strong volume across all countries
Rental revenues                                        893.0      799.4          11.7%            8.5%   −   Increased demand on the leisure segment
Other revenue associated with                                                                                supported by Europcar brand on all
                                                       43.4       45.7               -5.2%       -8.4%       distribution channels and by the accelerated
car rental
Franchising business                                   24.1       23.8               1.4%         0.4%       deployment of the InterRent brand

Revenues                                               960.5      869.0          10.5%            7.4%   −   Increased volumes for the business
                                                                                                             segment, in particular for SME and vehicle
                                                                                                             replacement, in line with our sales strategy

                                  Rental Revenue                                                             Change in RPD, mainly driven by the mix of
                             YoY Change at constant currency                                                 both customers segments and brands

               +8.7%                      +8.6%                                                          −   in the leisure segment: benefit from the
                         8.9%                             9.6%
                                                                                                             deployment of the ancillary sales program,
                                                                         Average RPD                         while InterRent, with a lower facial RPD
                                                                         Rental day volume                   continues to grow significantly
                                                                                                         −   in the business segment: higher
                                                                                                             contribution from vehicle replacement
                                                                                                             business with longer duration than the
         (0.2%)          51.4%
                                         (0.9%)
                                                         40.1%                                               average driving a lower facial RPD
                                                                         InterRent
                                                                         Europcar                            Other revenue impacted by Petrol income
                      7.8%                              8.8%
                                               2.0%
        0.4%
               0.7%                                                                                          decrease, with no impact on margins
                                      (0.6)%

               Q2 2015                         H1 2015

                                                                                        10
Continued Increase of Adjusted Corporate EBITDA Margin
                                                                          Change at             Key considerations
All data in €m                              HY 2015   HY 2014   Change     constant
                                                                           currency
                                                                                          Improvement in both Adjusted
Revenues                                     960.5     869.0    10.5%       +7.4%         Corporate EBITDA amount and
                                                                                          margin, mainly reflecting:
   Fleet size ('000 vehicles)               192.1     174.3     10.2%
   Fleet financial utilization rate (%)     75.1%     75.6%     -0.5 pt               −   Rental revenue strongly increased
                                                                                          by +8.5% at constant currency
Fleet holding costs excluding estimated
                                            -229.1    -204.8    11.9%       8.5%
interest included in operating leases                                                 −   Fleet costs per unit (holding and
Fleet operating, rental, revenues and                                                     operating) declined over the period
                                            -339.5    -311.8     8.9%       5.8%
insurance-related costs                                                                   while volume impact was linked to
Personnel, network, IT and other HQ costs   -275.2    -247.4    11.2%       8.4%          activity growth

Fleet financing costs                        -56.5     -63.5    -11.0%     -12.7%     −   Rental and revenues operating
                                                                                          costs on track compared to the
Adjusted Corporate EBITDA                    60.2      41.5     44.8%      +39.2%         growth of rental days

Adjusted Corporate EBITDA Margin             6.3%      4.8%     +1.4pt                −   Fixed costs increase mainly in
                                                                                          Operations Network and Sales &
                                                                                          Marketing to sustain the profitable
                                                                                          growth by segment

                                                                                      −   Decrease in fleet financing costs
                                                                                          following the €350 bond and UK
                                                                                          fleet facilities refinancing in H2 2014

                                                                11
Net Income: 2015 a transition year

                                                                                Key considerations
All data in €m                           HY 2015   HY 2014   Change
                                                                          2015 net loss included:
Adj. Corporate EBITDA                     60.2      41.5     44.8%
                                                                      −   Cost linked to the reshape of the
Non-fleet D&A                             -16.0     -15.6     2.6%
                                                                          capital structure:
Other non-recurring operating expenses    -55.9     -14.6                   – Redemption premium of €56m

Non-fleet financial expenses             -139.3     -89.9    54.9%
                                                                            – Write off of amortization costs for
                                                                              €27m (non cash)
Profit Before Tax                        -151.0     -78.7    92.0%    −   Net negative impact of some
                                                                          proceedings for approx. €27 m
Net tax expense                           -1.7       0.9
                                                                          (mainly Q1 2015 items)
Associates                                -4.1      -4.3     -4.5%
                                                                      −   Costs associated with the IPO for
Net income                               -156.8     -82.0    91.2%        €9m

                                                                      −   Reorganization charges linked to
                                                                          Fast lane transformation plan for
                                                                          €20 million

                                                                      −   Deployment costs of Car2Go
                                                                          Europe for €4m (associates)

                                                       12
Cash flow evolution (non-GAAP): focus on operational items*
                                                                                             Key considerations
  All data in €m                                     HY 2015   HY 2014

  Adjusted Corporate EBITDA                            60        42         Adjusted Corporate EBITDA up €18 m

  Non-recurring expenses                               -25       -12        Non recurring expenses cash out of €25m linked to a
                                                                            €12.5m litigation settlement and continuing Fast Lane
  Non-fleet capital expenditure (net of proceeds
                                                       -12       -10
  from disposals)                                                           reorganization plans

  Changes in non-fleet working capital                 34        38         Change in non fleet working capital at €34m is reflecting
                                                                            the actions launched in the frame of Fast Lane but also
  Change in provisions and employee benefits           -12       -3
                                                                            IPO fees and costs not paid at June end (estimated at

  Income tax paid                                      -21       -17        ~€23m)

                                                                            One-off cash interest up €14m notably due to cut-off
  Corporate operating free cash flow                   25        37
                                                                            effect following the payment of the accrued interests at
  Cash interest paid on corporate High Yield bonds     -51       -37        the time of the reimbursement of the two corporate
                                                                            bonds at end of June (vs. Q4 for previous year)
  Cash flow before change in fleet asset base,
                                                       -26       0
  financing and other investing activities

                         Seasonal cash outflows linked to the preparation for summer season

  *       Full Management Cash Flow presented on slide 24

                                                                       13
Refinancing and capital structure optimization
                              Capital structure evolution                                                 Key Considerations

                                         June 30,   Dec. 31,
                                                                                 Corporate debt refinancing transactions
             All data in €m                2015      2014
             Gross Corporate debt *        390        773                    − Early repayment of the €324m bond with IPO primary proceeds
             Cash & short term
                                                                             − Refinancing of the €400m bond via the issuance of the €475m
 Corporate

                                           -181      -192      Corporate
             investments
                                                                net debt
             Total Corporate net                                                 senior notes due 2022 at an issue price of 99.289% and a coupon
                                           209        581
             debt                                                                of 5.75%

                                                                             − RCF facility extended to 2020 for amount of €350m at improved
             Gross financial fleet                                               terms (May 2015)
                                          1,825      1,396
             debt
             Fleet cash & cash                                   Asset             – Commitment fee: 35% of margin
                                           -98       -113
             equivalents and other                              backed
 Fleet

             Fleet net debt               1,727      1,283     financing           – Leverage Margin grid: corp. leverage ≥ 2.0x: 2.75% // corp.
                                                                secured
                                                                   by                 leverage < 2.0x: 2.50%
                                                                vehicles
 Lease

             Debt equivalent of fleet
                                          1,734      1,284
                                                                                 Fleet debt refinancing transactions
             operating leases
                                                                             − €1,100m SARF facility extended to 2019 at improved terms (May
                                                                                 2015)
             Total fleet net debt
                                          3,460      2,567
             (excl. op leases)                                                     – Margin of 170 bps
 Conso.

             Total consolidated net                                                – Non utilization rate: 0.75% if utilization ≤ 50%; 0.50% if utilization
                                          3,669      3,148
             debt (incl. op leases)
                                                                                      > 50%
                                                                                   – Extension and increase of the related swap
                                                                             − In H2 2014, refinancing of the €350 bond and the UK facility

                                        Recent successful refinancing achieved at improved terms on all key debt lines
                                                    leading to huge savings on interests going forward

   * See slide 26

                                                                            14
Total Net debt Bridge – From end of June 2014 to end of June 2015 (LTM)
                             Off Balance Sheet Debt         On Balance Sheet Debt
                                                                                                                        3,972
 3,666                                                                                                                                                                                                      3,669

                                                                                                                         1,734

  1,651                                                                                                                                                                                                    1,734
                                                                                   90                     83
                                                              197
                                                                                                                                                                                           61
                                          89                                                                                                                        44

                     (153)                                                                                                                    (408)
                                                               Investments in fleet to
                                                             support activity growth and
                                                               prepare summer peak
                                                                                                                        2,238
  2,016                                                                                                                                                                                                     1,935

  Net debt at     Corporate free    Cash interest paid   Change in rental     Fleet working       Change in fleet    Net Debt at June    IPO & Refinancing    Non cash Item       Investing activities     Net debt at
June 30, 2014   cash flow (before   on corporate debt         fleet         capital decrease /   operating leases   2015 after impact         cash           (write off arrang.                           June 30, 2015
 At constant     change in rental                                               (increase)                          of activity growth                         costs linked to
  currency             fleet)                                                                                                                                   Refinancing)

      €2,500m                                                                     Average net fleet debt                                                                                                 €2,869m
      €1,343m                                                   Of which: average debt equivalent of fleet operating leases                                                                              €1,487m
       93.6%                                                                       Loan to Value Ratio                                                                                                    93.5%
       75.6%                                                                         Utilization Rate                                                                                                     75.1%

                                                                                                        15
Agenda

    Highlights & Achievements

    Operating performance & Financing overview

    2015 Outlook and Concluding Remarks

    Appendix

                                     16
2015 Outlook confirmed

                                                                               3-5% organic growth, essentially driven by volume effect with
                                                       Organic
                                                                               relatively stable RPD
                Revenues
                                                                               Full impact of the Europ’Hall acquisition(a)
                                                    Non-organic
                                                                               Currency favourable impact (UK Pound and Australian dollar)(b)

                                                                             Adjusted Corporate EBITDA around €245m driven by growth in
                         Corp. EBITDA
                                                                             revenues and cost control initiatives

 Net Income excluding Non-Recurring Items and                                Net income excluding non-recurring items and associates, and pro
   Associates and Pro Forma for Refinancing                                  forma for refinancing around €125m(c)

                     Corporate Leverage                                      Below 1.5x by the end of 2015

                            In 2015, the Group will continue to manage profitable growth though
                                                    its Fast Lane Program

 (a) Europcar acquired EuropHall, one of its French franchisee, in Q4 2014. As a result, this company has been fully consolidated only for two months in 2014. On a
 standalone basis, EuropHall revenue amounted to c. €23 million for the full year 2014
 (b) Based on Europcar estimated annual average GBP/Euro exchange rate of 1.30, this should represent an incremental growth of c.100bps compared to full year 2014
 (c) Net income excluding exceptional items (operational and financial), before associates, and adjusting financial expenses pro-forma for the full year effect of the
 repayment of the €324m bond, refinancing of the €400m bond through the issuance of the €475m senior notes due 2022 at an issue price of 99.289% and a coupon of
 5.75%, and refinancing of the RCF and SARF facility at improved terms

                                                                                  17
Concluding remarks

                                                        Acceleration potential
                                      Organic
                                                          Enhance international
                                 mid-term guidance             footprint

                                      Revenues:           Develop new mobility
                                  3-5% organic growth          solutions
       Unrivalled leader in an           CAGR
       attractive, growing                                    Seize bolt-on/
       market                     Adjusted Corporate     franchisee opportunities
                                       EBITDA:
                                  Margin above 13%
                                        by 2017

       High growth/low-risk
       business model run by
       disciplined management

       Halfway through
       successful Fast Lane
       transformation

                                 18
Agenda

    Highlights & Achievements

    Operating performance & Financing overview

    2015 Outlook and Concluding Remarks

    Appendix

                                     19
Management P&L
          All data in €m                                                    HY 2015   HY 2014   Change

          Total revenue                                                      960.5     869.0    10.5%

          Change at constant exchange rates                                                      7.4%
          Fleet holding costs, excluding estimated interest included in
                                                                            -229.1    -204.8    11.9%
          operating leases
          Fleet operating, rental and revenue related costs                 -339.5    -311.8     8.9%

          Personnel costs                                                   -169.2    -155.3    8.9%

          Network and head office overhead                                  -108.1     -96.5    12.1%

          Other income and expense                                           2.1       4.4      -51.2%

          Personnel costs, network and head office overhead, IT and other   -275.2    -247.4    11.2%

          Net fleet financing expense                                        -30.8     -38.4    -19.7%

          Estimated interest included in operating leases                    -25.7     -25.1    2.5%
          Fleet financing expenses, including estimated interest included
                                                                             -56.5     -63.5    -11.0%
          in operating leases

          Adjusted Corporate EBITDA                                          60.2      41.5     44.8%

          Margin                                                             6.3%      4.8%     1.4 pts
          Depreciation – excluding vehicle fleet                             -16.0     -15.6     2.6%

          Other operating income and expenses                                -55.9     -14.6

          Other financing income and expense not related to the fleet       -139.3     -89.9    54.9%

          Profit/loss before tax                                            -151.0     -78.7    92.0%

          Income tax                                                         -1.7       0.9
          Share of profit/(loss) of associates                               -4.1      -4.3     -4.5%

          Net profit/(loss)                                                 -156.8     -82.0    91.2%

                                                                  20
IFRS P&L

           All data in €m                                           HY 2015   HY 2014   Change

           Total revenue                                             960.5     869.0    10.5%

           Fleet holding costs                                      -254.8    -229.8    10.9%
           Fleet operating, rental and revenue related costs        -339.5    -311.8     8.9%
           Personnel costs                                          -169.2    -155.3     8.9%
           Network and head office overhead                         -108.1     -96.5    12.1%
           Other income and expense                                   2.1       4.4     -51.2%
           Depreciation – excluding vehicle fleet                    -16.0     -15.6    -2.6%

           Recurring operating income                                74.9      64.3     16.5%

           Other non-recurring income and expenses                   -55.9     -14.6

           Operating income                                          19.1      49.7     -61.6%

           Net financing costs                                      -170.1    -128.3    32.6%

           Profit/(loss) before tax                                 -151.0     -78.7    92.0%

           Income tax                 (*)                            -1.7       0.9
           Share of profit/(loss) of associates                      -4.1      -4.3     -4.5%

           Net profit/(loss)                                        -156.8     -82.0    91.2%

                                                               21
Reconciliation

   All data in €m                                                                                 HY 2015      HY 2014

   Recurring operating income*                                                                       74.9       64.3

   Reversal of interest expense related to fleet operating leases (estimated)                        25.7       25.1

   Adjusted recurring operating income                                                              100.6       89.4

   Reversal of amortization, depreciation and impairment expense*                                    16.0       15.6

   Net fleet financing expenses*                                                                    -30.8       -38.4

   Interest expense related to fleet operating leases (estimated)                                   -25.7       -25.1

   Adjusted Corporate EBITDA                                                                         60.2       41.5

   Reversal of fleet depreciation*                                                                   85.8       75.4

   Reversal of fleet operating lease rents*                                                         124.0       114.3

   Reversal of net fleet financing expenses*                                                         30.8       38.4

   Adjusted Consolidated EBITDA                                                                     300.8       269.6

               * as set forth in the consolidated income statement and the notes to the financial statements

                                                                              22
Adjusted Corporate EBITDA - LTM
                                                                                                726     Adjusted Consolidated
                                                                                        708                    EBITDA
                                                                                695
                                                                        683
657     658                                                     665
                650     648             656     651     656
                                647
                                                                                                 175     Fleet depreciation (IFRS)
                                                                                 164    169
                                                                         163

                                                                 160
                                                                                                                                                Continued
 234    228      222    215      200     184     171     163                                                                                 improvement in
                                                                                                                                              Adj. Corporate
                                                                                                                                             EBITDA thanks
                                                                                                         Fleet depreciation                    to Fast Lane
                                                                                                         included in fleet op. lease
                                                                                                 200                                             program
                                                                                         196             rents
                                                                                191                                                         launched in 2012
                                                                         191
                                                                190
                                                         188
                                                186
                                         182
 159     164     168    171      177

                                                                                                         Fleet interest expense
                                                                                                 54
                                                                         53
                                                                                 54      54             included in fleet op. lease rents
                                                         50      52                                     Fleet financing costs (IFRS)
                                         52      50
                                                                                                 54     excluding fleet swap expenses
                                                                                         59
 52                              53
         54      54      54
                                                                         68
                                                                                 64               11    Fleet swap expenses
                                                                 72                      9
                                                         74                      9
                                                 74                      12
                                         75
                                 75                              12
         79                                              13
 83              76      75
                                         13      13
                                                                                 213     219     231
                                 12
         20      11      9                                               197                            Adjusted Corporate
 29
                                                                 180                            11.2%   EBITDA
                                                         170                            10.9%           In % of Revenue
                                         151     157                            10.8%
                 119     124     130
 101     113                                                            10.1%

Q2'12   Q3'12   Q4'12   Q1'13   Q2'13   Q3'13   Q4'13   Q1'14   Q2'14   Q3'14   Q4'14   Q1'15   Q2'15

                                                                                 23
Management Cash Flow

All data in €m                                                   HY 2015        HY 2014
                                                                                                    Key considerations
Adjusted Corporate EBITDA                                          60             42

Non-recurring expenses (a)                                         -25            -12         Change in fleet asset base of
Non-fleet capital expenditure (net of proceeds from disposals)     -12            -10         €142m driven by the fleet -in for the
Changes in non-fleet working capital                               34             38          summer season
Change in provisions and employee benefits                         -12            -3
Income tax paid                                                    -21            -17         Capital increase: gross proceeds at
Corporate operating free cash flow                                 25             37          €475m less €11m fees already paid
                                                                                              as of June 30, 2015
Cash interest paid on corporate High Yield bonds                   -51            -37
Cash flow before change in fleet asset base, financing and
other investing activities
                                                                   -26            0           Change is Corporate High Yield
                                                                                              notes negative at €252m:
Other investing activities                                         -9             -9
Change in fleet asset base, net of drawings on fleet financing
                                                                  -142            -66
                                                                                          −   repayment of the two former
and working capital facilities                                                                Corporate bonds (i.e. €324m and
Capital increase                                (*)               464              -          €400m)
Change in Corporate High Yield                                    -252             -
                                                                                          −   issuance of the new Corporate
Transaction cost cash out and swap impact(a)                       -69            -4
                                                                                              bond for €472m (€475m at issue
Net change in cash before FX effect                                -34            -79         price of 99.289%)
Cash and cash equivalents at beginning of period                  206            267
Effect of foreign exchange conversions                             2              1

Cash and cash equivalents at end of period                        174            189

                                                                           24
IFRS Cash Flow
 In €tho usands                                                                                             6 m o nt hs 2 0 15      6 m o nt hs 2 0 14

 P ro fit / ( lo s s ) be f o re ta x                                                                               -15 1,0 3 7              - 7 8 ,6 5 0
 Depreciatio n and impairment charge o n pro perty, plant and equipment                                                    7,041                  6,295
 A mo rtizatio n and impairment charge o n intangible assets                                                              8,875                   11,975
 Changes in pro visio ns and emplo yee benefits                                                                          15,252                   -1,530
 P ro fit/(lo ss) o n dispo sal o f assets                                                                                    -21                 -1,165
 To tal net interest co sts                                                                                            77,449                  82,477
 Redemptio n premium                                                                                                    56,010
 A mo rtizatio n o f transactio n co sts                                                                               34,965                  16,233
 Other no n-cash items                                                                                                   4,252                  7,599
 F ina nc ing c o s t s                                                                                              17 2 ,6 7 6             10 6 ,3 0 9
 N e t c a s h f ro m o pe ra tio n be f o re c ha nge s in wo rk ing c a pit a l                                      5 2 ,7 8 6             4 3 ,2 3 4
 Changes in rental fleet                                                                                               -553,410               -448,096
 Changes in fleet wo rking capital                                                                                      158,663                176,279
 Changes in no n-fleet wo rking capital                                                                                  47,507                   41,651
 C a s h ge ne ra t e d f ro m o pe ra t io ns                                                                     - 2 9 4 ,4 5 4           - 18 6 ,9 3 2
 Inco me taxes received/paid                                                                                            -20,875                  -17,100
 Net interest paid                                                                                                      -86,556                  -82,211
 N e t c a s h ge ne ra t e d fro m ( us e d by) o pe ra t ing a c t iv it ie s                                     - 4 0 1,8 8 5          - 2 8 6 ,2 4 3
 A cquisitio n o f intangible assets and pro perty, plant and equipment                                                 -12,088                  -11,709
 P ro ceeds fro m dispo sal o f intangible assets and pro perty, plant and equipment                                         612                  2,557
 A cquisitio n o f financial assets                                                                                      -6,664                  -7,043
 A cquisitio n o f subsidiaries, net o f cash acquired                                                                   -6,000                  -2,250
 N e t c a s h us e d by inv e s ting a c t iv it ie s                                                               - 2 4 ,14 0             - 18 ,4 4 5
 Increase in share capital net o f fees paid                                                                            464,014
 New senio r subo rdinated no tes                                                                                       471,623
 Redemptio n o f senio r subo rdinated no tes                                                                          -780,016
 Change in senio r fleet financing liability                                                                            170,900                  111,255
 Change in o ther fleet financing liabilities                                                                            58,927                100,546
 P ayment o f transactio n co sts                                                                                       -12,450                  -3,783
 Other new bo rro wings                                                                                                  19,392                  17,037
 N e t c a s h ge ne ra t e d fro m ( us e d by) f ina nc ing a c t iv it ie s                                      3 9 2 ,3 9 0            2 2 5 ,0 5 5
 Cash and cash equivalents at end o f perio d                                                                           173,996                 188,891
 Cash and cash equivalent at beginning o f perio d                                                                      206,317                267,038
 Effect o f fo reign exchange differences                                                                                   1,313                  1,486
 N e t inc re a s e / ( de c re a s e ) in c a s h a nd c a s h e quiv a le nts a f t e r e f f e c t o f
                                                                                                                     -3 3 ,6 3 5             - 7 9 ,6 3 3
 f o re ign e xc ha nge dif fe re nc e s
                                                                                                                  25
Group financing structure at June 30, 2015
                               €m illion                                                    Pricing       Maturity     June 30, 2015                         Cash available post
                               High Yield Senior Notes (a)                                   5.75%          2022           475                               IPO and new notes
                               Senior Revolving Facility (€350m RCF)                      E+250bps (b)      2020           100                                 is mechanically

            IN Balance Sheet
                               FCT Junior Notes, accrued interest not yet due,
                                                                                                                           -185
                                                                                                                                                                 used for RCF
                               capitalized costs of financing contracts and other                                                        Corporate                repayment
                               Gross Corporate debt                                                                        390            Net Debt
                               Short-term Investments                                                                       -69
                               Cash in operating and holding entities                                                      -112
                               Corporate net debt                                                                          209

                               High Yield EC Finance Notes (a)                              5.125%          2021           350
                               Senior asset revolving facility (€1.1bn SARF) (c)           E+170bps         2019           689
                               FCT Junior Notes, accrued interest, capitalized costs of
            IN Balance Sheet

                                                                                                                           166
                               financing contracts and other
                               UK, Australia and other fleet financing facilities                        Various (d)       620
                                                                                                                                           Asset
                               Gross financial fleet debt                                                                  1,825          backed
                               Short-term fleet investments                                                                 -16         Financings
                                                                                                                                        secured by
                               Cash held in fleet financing entities                                                        -82          Vehicules
                               Fleet net debt                                                                              1,726
         Balance
          Sheet
           OFF

                               Debt equivalent of fleet operating leases (e)                                               1,734
            Conso.

                               Total consolidated net debt (excl. op leases)                                               3,460

                               Total consolidated net debt (incl. op leases)                                               3,669

 (a)   These bonds are listed on the Luxembourg Stock Exchange. The corresponding prospectus on Luxembourg Stock Exchange website (http://www.bourse.lu/Accueil.jsp)
 (b)   Depending on the leverage ratio
 (c)   Swap instruments covering the SARF structure have been extended to 2019
 (d)   UK fleet financing maturing in 2017 with a two-year extension option
 (e)   Corresponds to the net book value of applicable vehicles, which is calculated on the basis of the purchase price and depreciation rates of corresponding vehicles (based on contracts
       with manufacturers).

                                                                                                  26
Europcar Group in a Nutshell
60 years of operational excellence in a sophisticated industry
1                                                                                                   2
               Multi-channel access to a large and                                                                Dense local networks serving
                    diversified customer base                                                                         customers globally
          Close to 6m diversified and                                                                   Europcar’s network of c. 3,700(c) rental locations in 140+
          complementary drivers                                                                         countries including c. 1,900 in 9 corporate countries(c)
          Wide distribution channels (2014)(a)                                                               Rental revenue by                  Rental revenue by
              66% online (websites and GDS)                                                                  geography (2014)(b)                 location (2014)(d)
                                                                                                                        Australia–New
              64% direct (Europcar websites,                                                                  Belgium     Zealand
              stations and call centers)                                                                        3%           7%
                                                                                                               Portugal             Germany
Rental revenue by customer (2014)(b)                                                                              5%                  27%
                                                                                                               Spain                                                Airport
                                                                                                                10%                                                  42%
                                   Business                                                         26%                                      Off-
          Leisure                    45%                                         Know-how and       Southern
                                                                                                    Europe
                                                                                                                 Italy
                                                                                                                11%
                                                                                                                                            airport
                                                                                                                                             58%
           55%                                                                                                                      UK
                                                                                                                     France
                                                                                  infrastructure                      16%          21%

                                                                                 developed and
                                                                                refined over past
4                                                                                                   3
                           Flexible and active fleet                                 60 years                        State-of-the-art systems
                           management processes
          Significant portion of cars under buyback program (92% of fleet                               Greenway excellence: highly reliable and comprehensive IT
          purchased in 2014)
          Car purchases agreed c.1 year in advance to anticipate market
          trends and readjusted throughout the year to ensure maximum                                   Robust and fully integrated Revenue Capacity
                                                                                                        Management (RCM) systems to sell:
          reactivity to market demand…
          … to optimize fleet utilization while fulfilling our customer needs                               The right product at the right price
                       Fleet financial utilization rate
                                                         76.4%
                                                                                                            To the right customer, for the right
                                        75.6%
                                                                                                            duration, through the right channel
                        74.4%
                                                                                                            With the right fleet (right size,
                                                                                                            right location and right duration)

                         2012           2013           2014
    (a)     Distribution channels by # of reservations made in 2014
    (b)     Rental revenue excluding franchises
    (c)     2014 figures (including Europ’Hall acquisition)
    (d)     Based on Rental revenue in Europcar 9 Corporate countries only

                                                                                       28
Europcar’s key strengths

  1    Market growth supported by structural trends in car rental and mobility solutions

  2    Established leadership and innovation focus conferring significant competitive advantages

  3    Diversified and low-risk business model

  4    “Fast Lane” transformation setting the foundation for continued profitable growth

  5    Superior financial performance

  6    A management team with shared vision for Europcar and proven track record

                                                            29
1            Market growth supported by structural trends in car rental and mobility solutions

                                                Car rental market growth                                                                      Steady growth drivers
                          Car rental market growth in core Europcar Corporate countries in Europe(a)
                                                 4.2%
                                                          4.0%

                                                                                                                  Macroeconomic factors
                                      3.3%
                                                                             2.6%    2.4%       2.4% 2.5%                                 GDP
 Year-on-year evolution

                                                                   3.6%

                                                                                                                                          Leisure & air travel
                                     (6.5)%

                              2009      2010   2011     2012     2013     2014F   2015F      2016F   2017F                                Emerging countries
                                                 Car Rental market size (# of rental days)
                                                 International passenger arrivals
                                                 Real GDP                                                                                 Increasing cost of owning a car in
(a)     Based on France, Germany, UK, Italy, Spain
Source: Euromonitor for international passenger arrivals, IMF for Real GDP, KPMG analysis for car
                                                                                                                                          European countries
        rental market size

                                                  Changing social habits
                                        % of people ready to stop owning a car and use
                                               car-sharing instead in Europe(a)                                                           Sharing economy

                                                                                                                  Social habits
                                                                              34%
                                                                                                                                          Green consciousness

                                                                                                                                          Urban congestion & policies
                                                 10%

                                                                                                                                          From ‘car-ownership’ to ‘car-usership’
                                                2010                          2012
(a)     Based on average contribution rates for France, Germany, UK, Spain and Italy
Source: Cetelem observatory - 2010 and 2012 reports – based on a survey of 3,600 and 6,000
        individuals respectively

                                                                                                             30
2             Sustainable clear #1 position in Europe

              Largest and densest local network – 2013                                                                         Unrivalled leader (#1 market share) – 2013(b)

                    1
                                                                                                                                        > 1.5x
                                                                                                                             19%

                                                                                                          3/4                                    (e)
                                                                               1                                                          13%
                                                   3
                                                                                                                                                        12%              11%
                                                                                                                                                                                           10%
                                                       2/3                      2

                                               1                                     2
                    3                                                3/4
                                                                               1
                                                                                                 1
                           2           1                       4/5

                                   1           2
                                                                                                          >5
                                                                                                                                            High entry requirements
                                                       3/4
                                                                   >5
                                                                                                 2                           Large, high density network with c. 1,900 locations in 9
                                                        1
                               1           1                         1
                                                                                         4
                                                                                                     >5                      Corporate countries(c)
                                                       2/3/4
                                                               4
                                               3
                                                               1
                                                                           2                                                 Fleet scale: c. 190,000 vehicles(d)
         1                                                                                   1
                                                               2         1
                1                                                               1                                            A well recognized brand
                                                                         1                                      2
                                                                               3/4                                           Customer loyalty and corporate contracts

                                                                                                                             Complex operational systems and logistics platform
                                                                                                                    1
             Corporate countries(b)            Franchised countries(a)                                                       Management and financing know-how

                    Europcar’s # 1 position confers significant scale advantages in an industry with high entry costs and more
                     consolidation potential than in the US (Top 5 = 65% in Europcar European market vs Top 3 = 95% in US(f))

(a) Based on Euromonitor, Management      (b) KPMG estimated Corporate market shares (i.e. based on the Corporate revenue, excluding franchisees) in Europcar 7 European Corporate countries in 2013
(c) Including Europ’Hall acquisition (d) Based on 2014 average fleet vehicle figure including Europ’Hall acquisition
(e) Before impact of Avis Budget group acquisition of Maggiore Group (independent rental operator in Italy) in March 2015 (f) Based on Euromonitor in 2013
Source:   KPMG, Euromonitor, Management

                                                                                                                        31
2            Global reach through franchisees and partnerships

                                         Europcar network of approximately 3,700 rental locations in 140+ countries
                                                                                                                                     Europcar 2014 rental stations' split
                                                                                                                                                                                            1,192   3,653

                                                                                                                                                                                            1,098
                                                                                                                                                                                826
                                                                                                                                                                                                    2,034
                                                                                                                                                                        165     719
                                                                                                                                                         216
                                                                                                                                               548
                                                                                                                                     262       208
                                                                                                                        444                9                                                        1,619

                                                                                                                        Germany

                                                                                                                                                          Italy

                                                                                                                                                                                                        Total
                                                                                                                                      UK

                                                                                                                                                France

                                                                                                                                                                        Spain

                                                                                                                                                                                            Other
                                                                                                                                                                                Europe

                                                                                                                                                                                            RoW
                                                                                                                                                                                 Other
                                                                                                                                          Corporate and agents                     Franchises

                                                                                                                                    Europcar 2014 brand revenue(a) (€bn)
                                                                                                                                                                  0.8                        2.8
                                                                                                                                    2.0

                                                                                                                        Europcar Group                   Revenue of                        Revenue
                                                                                                                           revenue                       franchisees (b)                 under brands

      Corporate countries                             Overall more than 140 countries (including franchisees) in 2014             €53m of fees currently generated through
                                                                                                                                      international franchisee network
      Partnerships                                    Key partnerships in North America
                                                      18 GSAs signed in 2014, with 11 more to come in 2015, of which               French franchisee Europ’Hall acquired in
      International franchise
                                                                                                                                  October 2014 (€23m 2014 net sales) – large
      General Sales Agents                            7 already signed YTD                                                           value creation potential still at hand

                                             Worldwide coverage of both business and leisure customers
                                   with broad network of franchisees maximizing capture of inbound/outbound traffic
(a)       Estimated for franchises based on commissions received
(b)       Not included in Europcar’s group revenues

                                                                                          32
2        Active growth and superior reach across channels and segments

45%(a)                             Large wins and                          Diversified and balanced distribution channels
                 Large             customer retention                       (by number of reservations made in 2014)(b)
                 corporates        support visible future
                                                                                                                     External
                                   growth
                                                                                                                     booking                External
                                                                                    Europcar                         websites               booking
                                                                                    websites                          22%                  channels(a)
                                                                                      30%                                                     36%
                                   Development supported
 Business        SMEs              by the enhancement of            Europcar
                                   commercial skills                booking
                                                                   channels(a)                                              GDS booking
                                                                      64%                                                     channel
                                                                                                                               14%
                                                                                 Call centers
                 Vehicle                                                             13%                          Stations
                                   Enlargement of the
                 replacement       current customer base                                                            21%
                                                                   Rising contribution of online bookings illustrated by the surge in
                                                                                mobile sales (+73% in Q1-15 vs. Q1-14)

55%(a)                             Supported by GSA                       A win-win relationships with brokers and OTAs
                 Individuals       strategy & eCommerce
                                   development                       Only few worldwide car rental players with limited
                                                                     number of desks available at airports
                                                                     Flexible fleet capacity ensuring improved negotiating
                 Tour operators,                                     power when comparing with fixed capacity industries
                                   Built on balanced,
  Leisure        Brokers and       profitable relationships
                 OTAs                                                “Summer” prepayments from brokers, allowing car
                                                                     rentals to control volumes despite seasonality
                                                                     Volume commitment from brokers during the low
                                                                     season
                 Commercial        Ramp-up / renewed
                 partnerships      partnerships                      Retail rates set by Europcar in its main markets and
                                                                     brokers paid through a commission on those prices
                                                                    (a)    2014 rental revenue by customer for Europcar 9 Corporate countries only
                                                                    (b)    2014 figures for Europcar 9 Corporate countries only

                                                              33
3            De-risked, flexible and diverse fleet

                             De-risked and flexible fleet…                                                                      …based on a diversified brand sourcing strategy

        Fleet de-risking: 92% of Europcar 2014 fleet                                                                                        2014 purchases among 39 different brands
                                                                                                                                                provided by 18 car manufacturers
        purchased with fixed buyback price pre-agreed

                   Limited residual valuation risk                                                                                                             Others

                                                                                                                                                                  7%
                   Strong & consistent buyback policy enables                                                                                              6%
                                                                                                                                                             3%
                                                                                                                                                                               33%
                   Europcar to maintain focus on core operations                                                                                         6%

                                                                                                                                                        9%
                   Ensuring good visibility on fleet holding costs
                                                                                                                                                          10%
                                                                                                                                                                           15%
                                                                                                                                                                 11%
                   Recent and frequently renewed fleet

        5 to 8-month buyback period favoured by Europcar to
        manage inherent business seasonality
                                                                                                                                    A wide range of car categories across utility
        Fleet flexibility: short and long-term sourcing secured                                                                     vehicles, small urban cars, luxury vehicles…

        with long-term relationships with car manufacturers
                                                                                                                                    Brand new cars with a 8.3 month average
        Flexible asset backed financing with LTV(a) between                                                                      holding period of vehicles sold/ returned in 2014
        87% and 95% in 2014

                    Lower-risk business model with greater visibility on fleet costs and more competitive financing conditions

(a)   Loan to value percentage defined as the quotient of (1) outstanding Indebtedness of Securitifleet Holding and any Securitifleet Company over (2) the Securitifleet total asset value
Source: Company information

                                                                                                           34
4       “Fast Lane” in motion: building upon new foundations

                                 Achievement to
          5 strategic pillars                                      Pursuing Fast Lane development going forward
                                     date(a)
1
                                                  •   Actions/investments to further develop offerings and services:
      Grow our top line on a                              • Product/services innovations: ToMyCar, ToMyDoor…
        sustainable basis
                                                          • New ancillary program development, CRM and RCM enhancement
                                                          • Privilege loyalty program 2014 relaunch
2                                                         • Customer contact process and organization revamping
                                                  •   Further actions identified including:
      Differentiate our offer                             • Digital distribution channel acceleration
                                                          • Innovation in Mobility solutions (Lab)
3                                                 •   Actions/investments including:
                                                          • Shared Service Center (Portugal) implementation and extension
          Improve our cost
                                                          • Ongoing IT transformation launched in 2013, with a clear roadmap
                                                            towards completion by 2020
             structure
                                                  •   Further actions identified including:
                                                          • Fleet holding period & remarketing
                                                          • Further network and non-fleet procurement optimization
4

      Optimize our resource                       •   Actions already taken to be rolled-out across countries:
           allocation
                                                          •    Talent pool management and PMO culture deployment

5                                                         •    People reviews / potential & performance implementation
                                                  •   Further actions identified including:
              Increase our
              effectiveness                               •    New organization structure (back office / front office rationalization)

    (a)   Management estimates

                                                          35
5            A flexible business model with strong financial performance
                                                                                                                                                                                                          FY-14 vs FY-12
                                                                                                         FY-12                                 FY-13                                 FY-14

                                                                                                           1,936                                 1,903                                 1,979

                      Revenues (€m)
                                                                                                                                                                                                                    +2.2%

                                                                                                                                                 75.6%                                 76.4%
                                                                                                           74.4%
Fleet financial                 Measure of internal                       Fleet financial
utilization rate                efficiency                              utilization rate (%)                                                                                                                      +2.0ppt

                                                                                                             284
Fleet cost per                                                                                                                                    260                                   248
                                                                        Fleet cost per unit
 unit monthly                   Measure of cost control
                                                                        monthly average                                                                                                                           (12.7)%
  average(a)

      Semi fixed                Measure of cost control &
                                                                        Semi fixed costs
                                                                             (€m)
                                                                                                             502                                  492                                   511
                                                                                                                                                                                                         ~
                                                                                                                                                                                                         ~         +1.7%

       costs(b)                 adaptability
                                                                            (% of total
                                                                            revenues)
                                                                                                           25.9%                                 25.8%                                25.8%              ~
                                                                                                                                                                                                         ~        (0.1)ppt

                                                                                                                                                                                        213
            Adj. Corp. EBITDA                                                                                                                     157                                                             x1.8
                                                                      Adj. Corp. EBITDA
  (defined as EBITDA post fleet D&A and                                                                     119                                                                       10.8%
                                                                             (€m)
    financing costs including operating
                  leases)                                                                                                                        8.2%
                                                                           (% margin)                                                                                                                             +4.6ppt
                                                                                                           6.1%

(a)     For fleet cost per unit per month, c. a thousand of non-car vehicles is also included. Fleet cost per unit per month include fleet holding cost per unit (excluding financial interests) and fleet operating cost per unit
(b)     Including Personnel, Network, IT and HQ costs excluding non-fleet D&A

                                                                                                                    36
5                           Lower risk, better balanced business and higher growth…

 Clear #1 position in                                                         1           19%                                     13%                                      12%                                                   11%
 European car rental
(13A market share) (a)
                                                                        100%
                                                                          100%car
                                                                               carrental
                                                                                   rental                            100% car rental                                81% car rental                                    68% car rental(d)

                                                                                  8%                                              58%                                      70%                                                   6%
                                                                                  50%                                             50%                                         50%                                                50%
                                                                        70%                 30%                          70%              30%                      70%               30%                                70%                 30%

                                                                  90%                             10%             90%                           10%          90%                            10%                 90%                               10%

                        De-risked fleet
     % non-buyback fleet(b)
                                                                                                                                                                                                                   4% 3%
                                                                    8%      6%     6% 8%            8%                                                                                                                             6%   6%         6%

                                                                                                                  53% 53% 54%                                  45% 52%
                                                                                                                              63% 58%                                          70% 70%

                                                                   2010 2011 2012 2013 2014                       2010 2011 2012 2013 2014                    2010 2011 2012 2013 2014                           2010 2011 2012 2013 2014

                                                                       Belgium
business mix (split of 2014 revenues)

                                                                                   Australia–New Zealand                                                                              (c)
                                                                         3%                                                                               International
                                                                                             7%            International
   Balanced and complementary

                                                                  Portugal                                                                                    27%
                                                                                                               32%
                                                                    5%                                                                                                                                  International
                                                                                              Germany
                                        By geography               Spain                       27%                                                                                                          42%
                                         Group level               10%
                                                       26%                                                                                                                                                                                    Germany
                                                       Southern     Italy                                                                 North America                                                                                        58%
                                                       Europe       11%                        UK                                              68%                                    North America
                                                                                              21%                                                                                          73%
                                                                                 France
                                                                                  16%                                                                                                             (c)
                                        By customer                   45%                   55%                       45%                 55%                      38%              62%                          43%                 51%           6%
                                                                    Business              Leisure                    Business           Leisure                    Business          Leisure                  Business(e)          Leisure        Other
                                                                                                                                                                                                  (c)
                                         By location                    42%                58%                             67%              33%                          69%            31%                                   Undisclosed
                                                                    Airport         Off-airport                         Airport          Off-airport                Airport         Off-airport

Note: All data for Sixt based on Car rental division only, except % Car rental among the Group
(a)   Based on KPMG estimated Corporate market shares (based on corporate revenue, excl. franchisees) in Europcar 7 European Corporate countries; Before impact of Avis Budget group acquisition of Maggiore
      Group (independent rental operator in Italy) in March 2015
(b)   2014 Fleet purchases not under buyback except for Avis that discloses proportion of rental car fleet not under buyback or subject to operating leases. Based on Car rental divisions only for Hertz and Sixt
(c)   Based on 2013A data. Geographic split for Hertz based on Group revenues.           (d)   As per Sixt 18 May 2015 press release and following the IPO of Sixt Leasing, Sixt shall reduce its shareholding in Sixt
      Leasing from 100% to around 40%. Sixt Leasing shall remain fully consolidated for the time being        (e)    Including Accident replacement (3% of total)
Source: Company information, annual reports of the groups: Avis, Hertz and Sixt

                                                                                                                                          37
5             Guidance considerations
          In 2015, the company will continue to manage profitable growth though its Fast Lane Program
          and is expecting in 2016 and 2017 to continue to strongly improve its operational performance
                                                                            2015 Guidance                                                        Mid-Term Guidance (2016-2017)
                                                      3-5% organic growth, essentially driven by volume effect with                        3-5% organic growth per year, essentially driven by
                              Organic
                                                      relatively stable RPD                                                                volume effect, with relatively stable RPD
    Revenues                                          Full impact of the Europ’Hall acquisition(a)
                           Non-organic                Currency favourable impact (British Pound and Australian
                                                      dollar)(b)

                                                                                                                                           Adjusted Corporate EBITDA margin above 13% by the
                                                      Adjusted Corporate EBITDA around €245m driven by
             Corp. EBITDA                                                                                                                  end of 2017 thanks to further deployment of the Fast Lane
                                                      growth in revenues and cost control initiatives
                                                                                                                                           transformation plan, impacting both revenues & costs

  Net Income excluding Non-
                                                       Net income excluding non-recurring items and associates,
Recurring Items and Associates                                                                                                             n.a
                                                       and pro forma for refinancing around €125m(c)
and Pro Forma for Refinancing

                                                                                                                                            Natural deleveraging driving corporate leverage below
         Corporate Leverage                            Below 1.5x by the end of 2015                                                        1x by the end of 2017, leaving headroom for selective
                                                                                                                                            value creative opportunities

            Dividend Policy                           Target pay-out ratio of at least 30% starting in 2017 (based on 2016 net income)

Source: Company annual reports and business plan. All figures at reported exchange rates, unless otherwise stated
(a) Europcar acquired EuropHall, one of its French franchisee, in Q4 2014. As a result, this company has been fully consolidated only for two months in 2014. On a standalone basis, EuropHall revenue amounted to c.
€23 million for the full year 2014
(b) Based on Europcar estimated annual average GBP/Euro exchange rate of 1.30, this should represent an incremental growth of c.100bps compared to full year 2014
(c) Net income excluding exceptional items (operational and financial), before associates, and adjusting financial expenses pro-forma for the full year effect of the repayment of the €324m bond, refinancing of the
€400m bond through the issuance of the €475m senior notes due 2022 at an issue price of 99.289% and a coupon of 5.75%, contingent to IPO, and refinancing of the RCF and SARF facility at improved terms

                                                                                                        38
6          Corporate governance

•   As of March 9, 2015, the Company adopted a dual governance structure with a Supervisory Board and a Management Board
•   As from the listing of its shares on Euronext Paris, the Company intends to comply with all of the recommendations of the
    Corporate Governance Code for Listed Companies of the AFEP and the MEDEF

       Management Board                                                          Supervisory Board

                                            •   Composition:
                                                −   Jean-Paul Bailly (Independent) – Chairman
    Philippe Germond
       Chairman of
                          Caroline
                           Parot
                                                −   Pascal Bazin (Independent)
       Management       Deputy CEO &
          Board             CFO                 −   Virginie Fauvel (Independent)
                                                −   Angélique Gérard (Independent)
                                                −   Jean-Charles Pauze (Independent)
                                                −   Sandy Miller (Independent)
                                                −   Patrick Sayer
        Kenneth        Fabrizio Ruggiero
         McCall             Head of
    COO, Head of UK,          Italy             −   Philippe Audouin
     operations and          and of
       information
         systems
                            mobility            −   Armance Bordes
                                                −   Eric Schaefer
                                            •   Creation of an Audit Committee and a Nominations and Compensation
                                                committee

                                                                     39
Adjusted Corporate EBITDA: the key financial indicator for Europcar

                                                                               Operating Income Statement

                                                                                                                 Drivers

                                                                                                           Nb. of rental days
                                                              Rental revenues                                        x
      Total revenue generation                                                                          Revenue per day (RPD)

                                                            Other revenues
                                                (Fuel revenues, franchising fees and other
                                                                revenues)

                                                          -                                                                            =   Adjusted Corporate EBITDA
                                                                                                                                               Non-GAAP measure
                                                                                                           Nb. of rental days
                                               Fleet costs (incl. depreciation and                                 /
                                                        insurance costs)                 c.38%      Fleet financial utilization rate
                                                             variable
                                                                                                                   x
                                                                                                           Fleet cost per unit
                                   Variable

      Operating Costs
                                                      Rental related costs
                                                                                         c.12%                Rental days
                                                            variable

                                                    Revenue related costs
       c. 70% variable                                                                   c.14%                  Revenue
                                                          variable
           costs vs.
         c. 30% semi                                 Fleet financing costs
                                                                                          c.7%                Average fleet
        fixed costs(a)                                       variable
                                 Fixed /
                                    Var.

                                              Personnel, Network, IT and HQ costs
                                                                                         c.29%
                                                          fixed/variable

                           % weight out of total operating costs base down to Adj. Corp. EBITDA (based on 2014 figures)
(a)    Company estimates

                                                                                               40
Glossary (1/2)

    Business customers: include corporations, small and medium-sized businesses, government agencies and other organizations which rent cars as
    well as entities renting cars to provide vehicle replacement services

    Corporate countries: countries where Europcar owns and operates its own network, where corporate-operated stations are located (Germany, UK,
    France, Italy, Spain, Portugal, Belgium and Australia/New Zealand)

    Adjusted Corporate EBITDA: EBITDA less fleet depreciation, fleet operating lease rents and fleet financing costs

    Fleet: all vehicles operated by the car rental company available or not for rent which includes cars and vans

    Fleet Cost per Unit per month: defined as total monthly fleet costs (including fleet holding and fleet operating costs but excluding financial interests
    included in fleet lease charges) divided by the average fleet over the period
.

    Fleet holding costs: include (A) Costs related to rental fleet agreements, which consist of (i) “depreciation” expense relating both to vehicles
    purchased with manufacturer or dealer buy-back commitments and to “at risk” vehicles (based, with respect to vehicles purchased with a buy-back
    commitment, on monthly depreciation rates negotiated under the buy-back agreements, net of volume rebates, and with respect to “at risk”
    vehicles, to the difference between the acquisition cost of the vehicles and the estimated residual value, the value of “at risk” vehicles being
    adjusted monthly on the basis of the vehicles’ market values) and (ii) charges under operating leases; (B) Acquisition and sale-related costs, which
    include principally (i) the cost of vehicle accessories; (ii) costs relating to the conditioning of new vehicles; and (iii) costs relating to disposal of
    used vehicles and of vehicles purchased in connection with buy-back programs; and (C) Taxes on vehicles.

    Fleet operating, rental and revenue related costs: include (A) Fleet operating costs, which include insurance (the costs of car insurance covering
    civil liability and damage to vehicles, as well as self-insurance costs), repairs and maintenance costs and costs incurred for damaged and stolen
    cars, as well as the costs of reconditioning vehicles for repurchase by the car manufacturer or dealer; (B) Revenue-related commissions and fees,
    which include commissions paid to agents, such as personnel costs and station overhead (excluding vehicle fleet), as well as commissions paid to
    travel agents, brokers and other commercial partners and fees and taxes paid for airport and train station concessions; and (C) Rental related
    costs, which include the cost of transferring vehicles from one site to another, vehicle washing costs and fuel costs.

    Fleet financial utilization rate: number of actual rental days as a percentage of the theoretical total potential number of days of the fleet. The
    theoretical total potential number of days of the fleet is equal to the number of vehicles held over the period, multiplied by the total number of days
    in the period

                                                                             41
Glossary (2/2)
    Franchising: arrangement where the franchiser grants the franchisee the right to use its trademark or trade-name as well as certain business
    systems and processes, to produce and market a good or services according to certain specifications. In exchange, the franchisee usually pays
    the franchiser an entry fee plus a percentage of sales revenues as royalty

    GDS (Global Distribution System): computerized reservations systems operated by third parties and used by intermediaries such as travel agents
    and travel operators to make reservations with the Europcar Network

    GSA (General Sales Agent): general sales representative that promotes and sells the services offered by Europcar in a specific country or region
    in consideration of a commission

    GreenWay® system: software application, owned by Europcar, offering a comprehensive business solution mainly in the areas of fleet
    management, e-commerce, reservations and global distribution systems and rental operations
.
    Leisure customers: include not only individual travelers booking vacation car rentals but also people renting to meet other personal needs

    Net rates: brokers selling at any price, ie brokers revenue is the gap between Europcar’s selling price and their selling price (usually offered to TOs
    for package, brokers with Keddy and destinations where brokers are more present than Europcar)

    Operating lease vehicle: agreement by which a vehicle is leased to a car rental company, which pays periodically on a relatively short-term basis;
    at the end of the operating lease, title does not pass to the car rental company

    Rental Day Volume: number of vehicles rented over a period of time

    RCM: Revenue Capacity Management

    Retail rates: Europcar setting the price and paying a commission to brokers preventing them from selling at a lower price than Europcar’s

    RPD (Revenue Per Day): rental revenue divided by the Rental Day Volume

    Vehicle replacement: business involving principally the rental of cars to individuals whose rental charges are wholly or partially paid or reimbursed,
    by insurance companies, vehicle leasing companies and vehicle dealers and other entities offering vehicle replacement services, with whom
    Europcar has a direct contractual relationship

                                                                            42
Important Legal Disclaimer / Contacts

DISCLAIMER

The document has been prepared by Europcar (the “Company”). Recipients should conduct and will be solely
responsible for their own investigations and analysis of the Company. The Company has no obligation to
update the document or to correct any inaccuracies herein.
None of the Company nor its respective employees or officers, makes any representation or warranty, express
or implied, as to the accuracy, relevance and/or completeness of the document or the information, forward-
looking, statement contained herein and the Company shall not incur any liability for the information contained
in, or any omissions from, the document. In particular, but without prejudice to the foregoing, no
representation or warranty is given as to the achievement or reasonableness of any projections, targets,
estimates or forecasts, and nothing in the document is or should be considered as a representation as to the
future. Forward-looking statements are based on management's current expectations or beliefs on or about
the date of the document and involve risks and uncertainties that could result, but not limited to, in different
results from those described in the forward-looking statements and risk described in the documents the
Company filed with the Autorité des Marchés Financiers (French securities regulators). The Company does
not undertake, nor have any obligation to provide any updates or to revise any forward-looking statements in
order to reflect any events or circumstances that may occur or arise after the date of the Presentation.

INVESTOR RELATIONS

Aurélia Cheval         +33.1.30.44.84.40       aurelia.cheval@europcar.com
Investor Relations     +33.1.30.44.98.98       investor.relations@europcar.com

For all financial or business information, please refer to our IR website at: finance.europcar-group.com

                                                        43
You can also read