Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

TeamViewer AG Investor Presentation 2022

Aug 3, 2022

430_ip_2022-08-03_07b89022-cbb4-49ba-99bd-9e72d588fa22.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

Q2/H1 2022 Results Investor/Analyst Presentation

03 August 2022

Important Notice

This presentation as well as any information communicated in connection therewith (the "Presentation") contains information regarding TeamViewer AG (the "Company") and its subsidiaries (the Company, together with its subsidiaries, "TeamViewer"). It is being provided for informational purposes only and should not be relied on for any purpose and may not be redistributed, reproduced, published, or passed on to any other person or used in whole or in part for any other purpose.

All stated figures are unaudited.

Certain statements in this presentation may constitute forward looking statements. These statements are based on assumptions that are believed to be reasonable at the time they are made, and are subject to significant risks and uncertainties, including, but not limited to, those risks and uncertainties described in TeamViewer's disclosures. You should not rely on these forward-looking statements as predictions of future events, and we undertake no obligation to update or revise these statements. Our actual results may differ materially and adversely from any forward-looking statements discussed in these statements due to several factors, including without limitation, risks from macroeconomic developments, external fraud, lack of innovation capabilities, inadequate data security and changes in competition levels.

The Company undertakes no obligation, and does not expect to publicly update, or publicly revise, any forward-looking statement, whether as a result of new information, future events or otherwise. All subsequent written and oral forward-looking statements attributable to it or to persons acting on its behalf are expressly qualified in their entirety by the cautionary statements referred to above and contained elsewhere in this Presentation.

This document contains certain alternative performance measures (collectively, "APMs") including billings and Adjusted EBITDA that are not required by, or presented in accordance with, IFRS, German GAAP or any other generally accepted accounting principles. TeamViewer presents APMs because they are used by management in monitoring, evaluating and managing its business and management believes these measures provide an enhanced understanding of TeamViewer's underlying results and related trends. The definitions of the APMs may not be comparable to other similarly titled measures of other companies and have limitations as analytical tools and should, therefore, not be considered in isolation or as a substitute for analysis of TeamViewer's operating results as reported under IFRS or German GAAP. APMs such as billings and Adjusted EBITDA are not measurements of TeamViewer's performance or liquidity under IFRS or German GAAP and should not be considered as alternatives to results for the period or any other performance measures derived in accordance with IFRS, German GAAP or any other generally accepted accounting principles or as alternatives to cash flow from operating, investing or financing activities.

TeamViewer has defined each of the following APMs as follows:

Billings represent the value (net) of goods and services invoiced to customers within a specific period and which constitute a contract as defined by IFRS 15.

"Adjusted EBITDA" is defined as operating income (EBIT) according to IFRS, plus depreciation and amortisation of tangible and intangible assets (EBITDA), adjusted for the change in deferred revenue recognised in profit or loss in the period under review and for certain business transactions (income and expenses) defined by the Management Board in agreement with the Supervisory Board. Business transactions to be adjusted relate to share-based compensation schemes and other material special items that are presented separately to show the underlying operating performance of the business.

"Adjusted EBITDA margin" means Adjusted EBITDA as a percentage of billings.

This document also includes further certain operational metrics, such as Net Retention Rate, and additional financial measures that are not required by, or presented in accordance with IFRS, German GAAP or any other generally accepted accounting principles (collectively, "other financial measures"). TeamViewer presents these operational metrics and other financial measures for information purposes and because they are used by the management for monitoring, evaluating and managing its business. The definitions of these operational metrics and other financial metrics may not be comparable to other similarly titled measures of other companies and have limitations as analytical tools and should, therefore, not be considered in isolation or as a substitute for analysis of TeamViewer's operating results, performance or liquidity as reported under IFRS or German GAAP.

TeamViewer has defined these operational metrics and other financial measures for information purposes as follows:

"Levered free cash flow" (FCFE) means net cash from operating activities less capital expenditure for property, plant and equipment and intangible assets (excl. M&A), payments for the capital element of lease liabilities and interest paid for borrowings and lease liabilities.

"Net leverage ratio" means the ratio of net financial liabilities (sum of interest-bearing loans and borrowings, current and non-current, less cash and cash equivalents) to Adjusted EBITDA (LTM).

The "net retention rate" (NRR LTM) is defined as recurring billings (subscription renewals, up-selling and cross-selling activities) in the previous twelve-month period that were attributable to existing subscribers (subscribers who were already subscribers in the previous twelve-month period), divided by the total recurring billings in the previous twelve-month period.

"Retained billings" are recurring billings (renewals, up-sell & cross-sell) to existing subscribers who were also subscribers in the previous twelve-month period.

"New Billings" means recurring billings attributable to new subscribers.

"Non-recurring Billings" means all billings that do not recur such as professional services and hardware reselling.

Business Overview

Oliver Steil

Q2 and H1 2022 at a glance

Q2 2022 H1
2022
Billings € 136m € 300m
(non-IFRS) +12% +7% cc1 +12% +8% cc1
Revenue € 137m € 272m
(IFRS) +12% +13%
Adj. EBITDA 43% 47%
Margin (non-IFRS) -4pp -8pp

Financials Key developments

  • Double-digit billings growth in Q2 with 12%, H1 billings growth at 12% yoy
  • Q2 revenue up 12% yoy, H1 revenue up 13%
  • Q2 adj. EBITDA margin of 43% and H1 adj. EBITDA margin of 47%, above expectations
  • Improved SMB performance with billings up 10%, supported by resumption of monetization campaigns
  • Enterprise billings up 21% in spite of increasingly challenging market environment
  • Further optimized financing profile
  • Overall macroeconomic uncertainty reflected in prolonged customer decision making and softer order intake

1At constant currencies

Strong growth in AMERICAS, particularly benefiting from FX tailwinds

New strategic partnership with Siemens Digital Industries Software

  • Strategic partnership with Siemens Digital Industries Software signed end of July 2022
  • Embedding TeamViewer Frontline's Spatial module into Siemens' Product Lifecycle Management solution
  • Siemens' global customers can leverage their existing investment in CAD and PLM for increased productivity, efficiency, and process quality
  • Enable AR content creation based on PLM information without programming knowledge

Customer spotlight: Employee qualification at DB Netz AG

  • Railway infrastructure manager DB NetzAG relies on TeamViewer for training employees in maintenance procedures.
  • MR enables the projection of technical equipment in training rooms, as well as the display of virtual information on real training equipment.
  • Better illustration of components, processes and possible malfunctions leads to better understanding and improved transfer between theory and real-world operations.

Customer spotlight Wendy's: AR in the food industry

  • Global fast food restaurant company Wendy's opts for TeamViewer's AR solutions to innovate in the food industry
  • Used to improve in critical areas such as food safety and quality, regulatory compliance and training, employee safety, operations performance

Financial Overview

Stefan Gaiser

Financial highlights

Top Line (in €m) Profitability (in €m) Free Cash Flow and Cash Conversion (in €m)
Q2 2022 H1
2022
Q2 2022 H1
2022
Q2 2022 H1 2022
Billings
(non-IFRS)
136.1
+12%
+7% cc1
299.6
+12%
+8% cc1
Adj. EBITDA
(non-IFRS)2
58.1
+2%
141.3
-4%
Levered Free
Cash Flow (FCFE)
28.2
-13%
50.1
-13%
Revenue
(IFRS)
137.5
+12%
272.0
+13%
Adj. EBITDA
margins (non
IFRS)2
42.6%
-4pp
47.2%
-8pp
As % of
Adj. EBITDA (non
IFRS)2
49%
-8pp
35%
-4pp

1At constant currencies

2Adjusted EBITDA is defined as operating income (EBIT) according to IFRS, plus depreciation and amortisation of tangible and intangible assets (EBITDA), adjusted for the change in deferred revenue recognised in profit or loss in the period under review and for certain business transactions (income and expenses) defined by the Management Board in agreement with the Supervisory Board. Business transactions to be adjusted relate to share-based compensation schemes and other material special items that are presented separately to show the underlying operating performance of the business.

12% overall growth, driven by improved SMB performance and robust Enterprise growth

H1 2020 – 2022 Billings Development (in €m)

1TeamViewer defines Enterprise customers as customers with invoiced billings across all products and services of at least EUR 10,000 within the last 12 months. Customers which exceed or fall below this threshold are reallocated accordingly

Strong Q2 in higher tier ACV SMB buckets

Absolute SMB Billings Development by ACV Bucket (in €m, LTM)

Absolute SMB Subscriber Development by ACV Bucket (in k)

Solid SMB growth across all KPIs, supported by monetization campaigns

SMB Subscriber Churn1 (LTM)

SMB Total ASP Development (in €)

SMB Subscriber Development (in k)

Enterprise continued to grow by number of customers and ACV size, despite tougher environment

Enterprise Billings by ACV Bucket(in €m, LTM)

Enterprise Net Retention Rate (LTM)

Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022
>95% >100% >110% >115% >110%

Enterprise Total ASP Development (in €k)

Number of Enterprise Customers Development (LTM)

Increased strong Q2 adjusted EBITDA, operating leverage combined with cost containment

€m (all adjusted non-IFRS figures) Q2 2022 Q2 2021 ∆ % H1 2022 H1 2021 ∆ %
Billings 136.1 121.6 12% 299.6 268.1 12%
Cost of sales
of
billings
%
(9.2)
-6.8%
(10.0)
-8.2%
-7% (19.1)
-6.4%
(20.2)
-7.5%
-6%
Gross profit
Margin
%
126.9
93.2%
111.6
91.8%
14%
1.4
pp
280.5
93.6%
248.0
92.5%
13%
1.2
pp
Sales
of
%
billings
(20.5)
-15.0%
(17.9)
-14.7%
15% (37.6)
-12.5%
(34.3)
-12.8%
10%
Marketing
of
billings
%
(29.1)
-21.4%
(16.1)
-13.2%
81% (58.0)
-19.4%
(27.1)
-10.1%
114%
R&D
of
billings
%
(13.4)
-9.8%
(11.3)
-9.3%
19% (26.3)
-8.8%
(20.3)
-7.6%
29%
G&A
of
billings
%
(5.4)
-4.0%
(7.6)
-6.3%
-29% (12.5)
-4.2%
(14.2)
-5.3%
-12%
Other1
of
%
billings
(0.5)
-0.3%
(1.7)
-1.4%
-72% (4.8)
-1.6%
(5.1)
-1.9%
-5%
Total OpEx
of
billings
%
(68.9)
-50.6%
(54.6)
-44.9%
26% (139.2)
-46.5%
(101.0)
-37.7%
38%
Adj. EBITDA 58.1 57.0 2% 141.3 147.0 -4%
Margin
%
42
6%
46
9%
-4
pp
47
2%
54
8%
-8
pp

¹Incl. other income/expenses and bad debt expenses of €1.1m in Q2 2022 and € 3.5m in Q2 2021 / €5.6m in H1 2022 and € 8m in H1 2021

  • Q2 adjusted EBITDA growth yoy despite full effect of sports partnerships (immaterial in Q2 2021)
  • Q2 and H1 adjusted EBITDA margins above expectations

High free cash flow and cash conversion

€m Q2 2022 Q2 2021 ∆ % H1 2022 H1 2021 ∆ %
Pre-Tax net cash from operating activities (IFRS) 48.2 59.0 -18% 87.8 105.6 -17%
Income tax paid (11.6) (17.0) -32% (22.0) (29.5) -26%
Capital expenditure (excl. M&A) (2.4) (4.5) -48% (3.7) (8.4) -56%
Lease repayments (2.6) (2.5) 5% (4.1) (3.6) 12%
Interest paid for borrowings and lease liabilities (3.4) (2.8) 24% (8.0) (6.7) 18%
Levered Free Cash Flow (FCFE) 28.2 32.2 -13% 50.1 57.3 -13%
as % of adj. EBITDA 49% 57% 35% 39%
as % of EBITDA 60% 77% 57% 69%
  • TeamViewer continues to operate with very little investment requirements, thus CapEx further decreased
  • Levered Free Cash Flow decreased due to planned advance payments for the marketing partnerships in the first half of the year (full ManU payment for 2022 in H1; in 2021 just half-season payment in H1)
  • Lower tax payments in Q2 2022 reflecting larger expenses for marketing partnerships

Liquidity position, leverage and update on SBB

m€

Refinancing of € 477m term loans with:

  • €180m paid in cash to further reduce cash interest costs
  • an extension of RCF by € 300m to € 450m of which € 150m are drawn
  • a new € 150m term loan at improved terms

2Mainly consists of the capital element of lease liabilities and FX effect on cash positions

3Adjusted EBITDA (LTM): €251.3m

New revolving debt facility with reduced higher interest-bearing debt, extended maturity profile and maintained full flexibility

Maturity profile before refinancing (in m€)

Maturity profile after refinancing (in m€)

Optimized financing profile due to reduced cash position, improved commercial terms and an extended RCF

Flattened and extended maturity profile for the next 5 years

Single euro refinancing led to reduced FX volatility and an improved interest rate profile

Sufficient financial flexibility for any future investments

Sustainability linked financing through ESGcomponent

Financial profile further improved

Optimized financing structure based on strong financial performance:

Significantly reduced interest charges whilst also retaining full fire power and extending debt maturity profile

3 million of bought-back shares to be used as RSU, fully covering the requirements for the next two to three years

2022 Guidance

2022 guidance Mid-term outlook
Billings
(non-IFRS)
~ € 630m High teens percentage
growth YoY
Revenue
(IFRS)
€ 565m –
€ 580m
Mid teens percentage
growth YoY
Adj. EBITDA Margin
(non-IFRS, as
% of
Billings)
45% –
47%
Further margin
improvement
  • Given the impact of pulling out of Russia and Belarus (accounting for approximately one percent of billings) as well as the operating environment experienced year-to-date, TeamViewer expects billings for the full year of 2022 to be at or around the bottom end of its guidance
  • For the longer term, TeamViewer does not intend to extend the sponsorship agreement with Manchester United beyond its term. While the partnership and its brand-building effect has been positive over the past year, TeamViewer has decided to reassess its long-term marketing strategy in light of the current macro environment.
  • TeamViewer is committed to maintain its attractive financial profile and, after having successfully implemented short-term measures to improve the bottom line, the company is now increasingly focusing on medium-term measures to ensure and increase its high profitability. TeamViewer expects that the combined effect of these measures will result in a significant improvement in the company's margin following the end of the current sponsorship agreement.

Thank you for your attention

Appendix

Enterprise and SMB KPI overview

Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22
Enterprise
Billings p.q.
in €m
13.6 7.7 14.2 23.2 22.2 18.1 29.4 35.2 26.9
Billings LTM in €m 40.7 44.5 53.0 58.7 67.4 77.8 93.0 104.9 109.5
Number of subscribers 1,457 1,658 1,885 2,058 2,252 2,419 2,712 2,873 3,062
ASP (LTM) in € 27,943 26,851 28,139 28,540 29,938 32,162 34,279 36,519 35,775
SMB
Billings p.q.
in €m
92.4 98.7 113.9 123.3 99.3 107.6 124.4 128.3 109.3
Billings LTM in €m 368.3 388.3 407.2 428.4 435.3 444.2 454.6 459.6 469.5
Number of subscribers 532,906 565,125 582,593 600,555 620,445 625,744 624,152 616,840 623,174
ASP (LTM) in € 691 687 699 713 702 710 728 745 753
Total
Billings p.q. in €m 105.9 106.4 128.1 146.6 121.6 125.8 153.7 163.5 136.1
Billings LTM in €m 409.0 432.8 460.3 487.1 502.7 522.0 547.6 564.5 579.1
Number of subscribers 534,363 566,783 584,478 602,613 622,697 628,163 626,864 619,713 626,236

Q2 2022 reconciliation from management key metrics to IFRS - QTD

Management view Change in Other non-IFRS Accounting view
€m adjusted P&L1 deferred revenue2 D&A adjustments IFRS P&L
Billings / Revenue 136.1 1.3 137.5
Cost of sales (9.2) (8.4) 0.1 (17.5)
Gross profit contribution 126.9 120.0
of
Billings
%
/
Revenue
93.2% 87.3%
Sales (20.5) (1.9) (3.0) (25.4)
Marketing (29.1) (0.4) (1.9) (31.4)
R&D (13.4) (2.1) (2.8) (18.3)
G&A (5.4) (0.6) (7.4) (13.5)
Other3 (0.5) 0.0 2.7 2.3
Adj. EBITDA 58.1
of
Billings
%
/
Revenue
42.6%
D&A (ordinary only)4 (5.9)
Adj. EBIT / Operating profit (EBIT) 52.1 1.3 (7.5)⁵ (12.3) 33.8
of
Billings
%
/
Revenue
38.3% 24.6%
D&A (total)4+5 13.4
EBITDA 47.1
of
Billings
%
/
Revenue
34.3%

1Margins and percentages of billings adjusted and IFRS revenue

2Included change in undue billings

3Incl. other income/expenses and bad debt expenses of € 1.14 m

4D&A excl. amortization intangible assets from PPA

5Amortization intangible assets from PPA

H1 2022 reconciliation from management key metrics to IFRS - YTD

Management view Change in Other non-IFRS Accounting view
€m adjusted P&L1 deferred revenue2 D&A adjustments IFRS P&L
Billings / Revenue 299.6 (27.6) 272.0
Cost of sales (19.1) (16.7) 0.1 (35.7)
Gross profit contribution 280.5 236.3
of
Billings
%
/
Revenue
93.6% 86.9%
Sales (37.6) (3.7) (6.9) (48.3)
Marketing (58.0) (0.8) (4.4) (63.2)
R&D (26.3) (3.9) (4.8) (35.0)
G&A (12.5) (1.3) (12.3) (26.2)
Other3 (4.8) 0.0 3.1 (1.7)
Adj. EBITDA 141.3
of
Billings
%
/
Revenue
47.2%
D&A (ordinary only)4 (11.6)
Adj. EBIT / Operating profit (EBIT) 129.7 (27.6) (14.9)⁵ (25.3) 61.9
of
Billings
%
/
Revenue
43.3% 22.7%
D&A (total)4+5 26.5
EBITDA 88.4
of
Billings
%
/
Revenue
32.5%

1Margins and percentages of billings adjusted and IFRS revenue

2Included change in undue billings

3Incl. other income/expenses and bad debt expenses of € 5.57 m

4D&A excl. amortization intangible assets from PPA

5Amortization intangible assets from PPA

Deferred revenue development in 2021 and 2022

€m 1 Jan 21 Additions
from Billings
Other Addition / Release Release to
IFRS Revenue
30 Jun 21
Subscription Model 212.5 268.1 (4.3) (238.9) 237.5
Perpetual Model 2.7 0.0 0.0 (2.3) 0.4
215.2 268.1 (4.3) (241.2) 237.9
€m 1 Jan 22 Additions
from Billings
Other Addition / Release Release to
IFRS Revenue
30 Jun 22
Subscription Model 250.5 299.6 (0.4) (271.9) 277.7
Perpetual Model 0.1 0.0 0.0 (0.1) 0.0

Other Addition / Release mainly comprises change in undue billings

Non-IFRS adjustments in EBITDA

€m Q2 2022 Q2 2021 H1 2022 H1 2021
Total IFRS 2 charges (10.1) (14.8) (15.5) (29.8)
TeamViewer LTIP (0.7) (0.7) (0.8) (1.6)
RSU (1.2) 0.0 (1.2) 0.0
M&A related share-based compensation (3.3) (7.2) (6.6) (14.5)
Share-based compensation by TLO (4.9) (6.9) (6.9) (13.8)
Other material items (2.1) (1.8) (9.8) (5.1)
Financing, M&A, transaction-related 3.5 (0.4) 3.5 (1.7)
ReMax (1.7) 0.0 (6.6) 0.0
Other (3.9) (1.3) (6.8) (3.3)
Valuation effects 0.0 0.0 0.0 (2.7)
Total (12.3) (16.5) (25.3) (37.6)
  • IFRS 2 share-based compensation predominately not cash relevant
    • Lower IFRS 2 expenses due to fade out of M&A related and TLO related share-based compensation
    • New set up of employee share program (RSU) in Q2 2022 as a long-term incentive program for all employees, fully covered for two to three years by share buyback
  • ReMax related costs mainly contain severance payments & ReMax projects support costs
  • Other relates mainly to one off effects in connection with the war in Ukraine and IT projects (ERP)

Ecosystem development reflecting monetization campaigns

Av. Monthly Active Devices per Quarter (in m) New Installs per Quarter (in m)

• TeamViewer's discontinuation of business in Russia and Belarus affected both monthly active devices and new installs

Financial Statements

Profit & Loss Statement

€ thousand Q2 2022 Q2 2021 ∆ % H1 2022 H1 2021 ∆ %
Revenue 137,484 122,830 12% 271,978 241,160 13%
Cost of sales (17,459) (18,573) -6% (35,658) (36,954) -4%
Gross profit 120,025 104,257 15% 236,320 204,207 16%
Research and development (18,251) (16,182) 13% (35,044) (29,996) 17%
Marketing (31,398) (18,307) 72% (63,237) (31,302) 102%
Sales (25,393) (26,177) -3% (48,257) (50,802) -5%
General and administrative (13,464) (12,869) 5% (26,198) (26,545) -1%
Bad debt expenses (1,136) (3,457) -67% (5,565) (7,952) -30%
Other income 3,663 566 >+300% 4,228 2,060 105%
Other expenses (259) 1,215 -121% (378) (1,863) -80%
Operating profit 33,786 29,046 16% 61,869 57,807 7%
Finance income 405 130 210% 474 533 -11%
Finance costs (11,821) (4,607) 157% (16,629) (9,855) 69%
Foreign exchange income 19,931 2,520 691% 26,685 7,258 268%
Foreign exchange costs (22,704) 2,511 <-300% (30,387) (16,207) 87%
Profit before tax 19,597 29,600 -34% 42,013 39,536 6%
Income taxes (7,899) (14,922) -47% (15,624) (21,612) -28%
Profit after tax 11,698 14,679 -20% 26,389 17,925 47%
Basic number of shares issued and outstanding 186,241,406 200,000,000 191,189,734 200,000,000
Earnings per share (in € per share) 0.06 0.07 -14% 0.14 0.09 54%
Diluted number of shares issued and outstanding 186,380,608 200,417,354 191,356,657 200,491,417
Diluted Earnings per share (in € per share) 0.06 0.07 -14% 0.14 0.09 54%

Balance Sheet

€ thousand 30 June 2022 31 December 2021
Non-current
assets
Goodwill 668,075 667,224
Intangible assets 229,873 248,159
Property, plant and equipment 47,936 45,484
Financial assets 4,860 4,848
Other assets 9,020 3,824
Deferred tax assets 759 496
Total non-current assets 960,524 970,035
Current
assets
Trade receivables 12,051 11,560
Other assets 46,358 13,029
Tax assets 9,305 1,513
Financial assets 1,617 0
Cash and cash equivalents 383,396 550,533
Total current assets 452,727 576,635
Total assets 1,413,252 1,546,670

Balance Sheet (cont'd)

€ thousand 30 June 2022 31 December 2021
Equity
Issued capital 186,516 201,071
Capital reserve 223,786 394,487
(Accumulated losses)/retained earnings (250,413) (276,803)
Hedge reserve 1,586 12
Foreign currency translation reserve 4,036 1,320
Treasury share reserve (31,333) 0
Total equity attributable to shareholders of TeamViewer AG 134,177 320,087
liabilities
Non-current
Provisions 475 366
Financial liabilities 422,440 842,495
Deferred revenue 10,500 6,095
Deferred and other liabilities 1,991 2,032
Other financial liabilities 5,770 8,769
Deferred tax liabilities 30,634 29,764
Total non
-current liabilities
471,810 889,522
liabilities
Current
Provisions 2,163 1,893
Financial liabilities 487,524 34,973
Trade payables 8,283 7,272
Deferred revenue 267,283 244,480
Deferred and other liabilities 37,402 41,784
Other financial liabilities 3,064 5,911
Tax liabilities 1,546 749
Total current liabilities 807,265 337,061
Total liabilities 1,279,074 1,226,583
Total equity and liabilities 1,413,252 1,546,670

Cash Flow Statement

€ thousand Q2 2022 Q2 2021 ∆ % H1 2022 H1 2021 ∆ %
Profit before tax 19,597 29,600 -34% 42,013 39,536 6%
Depreciation, amortisation and impairment of non-current assets 13,362 12,684 5% 26,493 24,622 8%
Increase/(decrease) in provisions 266 (1,357) -120% 379 (140) <-300%
Non-operational foreign exchange (gains)/losses 4,429 (4,468) -199% 6,783 10,838 -37%
Expenses for equity settled share-based compensation 9,312 14,115 -34% 14,569 28,229 -48%
Net financial costs 11,416 4,477 155% 16,154 9,321 73%
Change in deferred revenue 11,515 9,659 19% 27,208 22,721 20%
Changes in other net working capital and other (21,680) (5,720) 279% (45,824) (29,571) 55%
Income taxes paid (11,607) (16,960) -32% (21,981) (29,546) -26%
Cash flows from operating activities 36,610 42,031 -13% 65,795 76,011 -13%
Payments for tangible and intangible assets (2,357) (4,521) -48% (3,673) (8,380) -56%
Payments for financial assets 0 0 n/a 0 0 n/a
Payments for acquisitions 0 (4,286) -100% (1,977) (23,383) -92%
Cash flows from investing activities (2,357) (8,806) -73% (5,650) (31,763) -82%

Cash Flow Statement (cont'd)

€ thousand Q2 2022 Q2 2021 ∆ % H1 2022 H1 2021 ∆ %
Repayments of borrowings 0 0 n/a 0 (52,730) -100%
Proceeds from borrowings 0 0 n/a 0 400,000 -100%
Payments for the capital element of lease liabilities (2,631) (2,513) 5% (4,060) (3,620) 12%
Interest paid for borrowings and lease liabilities (3,436) (2,769) 24% (7,976) (6,744) 18%
Purchase of treasury shares (82,301) 0 n/a (231,158) 0 n/a
Cash flows from financing activities (88,369) (5,282) >+300% (243,194) 336,906 -172%
Net change in cash and cash equivalents (54,115) 27,942 -294% (183,049) 381,155 -148%
Net foreign exchange rate difference 13,922 264 >+300% 16,717 1,780 >+300%
Net change from cash risk provisioning (676) 35 <-300% (805) (894) -10%
Cash and cash equivalents at beginning of period 424,265 437,330 -3% 550,533 83,531 >+300%
Cash and cash equivalents at end of period 383,396 465,572 -18% 383,396 465,572 -18%