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

Feb 2, 2022

430_ip_2022-02-02_604e39ce-31a7-433d-8111-1d3fccfb78ef.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

Q4 | FY 2021 Results Investor/Analyst Presentation

02 February 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 preliminary and 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 (net) value of invoiced goods and services charged to customers within a period and constitute a contract as defined by IFRS 15.

"Adjusted EBITDA" is defined as operating income (EBIT) as per IFRS plus depreciation and amortisation of tangible and intangible fixed assets (EBITDA), adjusted for change in deferred revenue recognised in profit or loss during the period under consideration and for certain transactions that have been defined by the Management Board in agreement with the Supervisory Board (income and expenses). Business events to be adjusted relate to share-based compensation models and other material special items of the business which 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).

"Net retention rate" or "NRR" is calculated as recurring billings (subscription renewal, up-selling and cross-selling activities) over the last twelve months attributable to retained subscribers (subscribers who were subscribers in the previous twelve-month period) divided by the total recurring billings from the previous twelve-month period.

"Retained Billings" means recurring billings (renewals, up- and cross sell) attributable to retained subscribers who were 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

What we achieved in 2021

FY 2021 results fully in line with revised guidance

Strong Enterprise business growth recorded

Successfully retained COVID-19 related subscribers, churn improved

Major strategic partnerships initiated

Progress on project ReMax made

2021 acquisitions fully integrated

Q4 and FY 2021 at a glance

Financials Billings (non-IFRS) Adj. EBITDA Margin (non-IFRS) € 153.7m +20% | +17% cc1 44% -12pp € 547.6m +19% | +20% cc1 47% -10pp Q4 2021 FY 2021

1At constant currencies 2 [Retained subscribers (LTM) divided by total subscribers (LTM-12)] -1 331 December 2021, LTM

5 Q4 | FY 2021 Results - Investor Presentation

Key developments

  • Q4 2021 billings growth up compared to previous quarter
  • Strong Enterprise growth: 75% YoY to now € 93m billings, more than doubled in Q4
  • Enterprise business accounts now for 17% of total billings
  • Significant increase of NRR in Q4 2021 to 105% after 88% in Q2 2021 and 99% in Q3 2021 – LTM now at 98% / 99% cc3
  • Improving subscriber churn rate2 to 14.0% (FY 2020: 15.1%)
  • 7% subscriber growth3 to 627,000 subscribers at year-end
  • Strong liquidity position with net leverage at 1.3x

Enterprise accelerating and SMB stabilizing in second half of year

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

Very strong finish in Enterprise, accelerated net additions in Q4…

Quarterly Development of Enterprise Customers1

  • Further strengthened enterprise AR platform Frontline by the fully integrated offerings of the acquired companies Upskill and Viscopic
  • Strong pipeline conversion at year end
  • Well-balanced mix of use cases across Managed Connectivity and Operational Workflows

1Customers with invoiced billings across all products and services of at least €10,000 during the last twelve months (ACV or annual contract value)

… leading to strong Enterprise billings growth of 75% (LTM)

• TMV's success in building lasting customer relationships underpinned by significantly increased Enterprise NRR compared to Q3 21

• Increasing number of >€200k contracts due to successful up- and cross selling

1Total billings of all enterprise customers

Multiple new high-profile strategic partnerships with leading companies

TeamViewer's partnerships

  • Conclusion of major new partnerships with leading businesses in their respective industries in 2021
  • Partnerships as major driver for long-term growth due to:
  • Acceleration of the expansion into various strategically relevant industries
  • Opportunity for continuous extension of TeamViewer's sales reach
  • Partnerships underline TeamViewer's strong value proposition in the enterprise segment and its relevance for the global tech ecosystem

Covering unlimited use cases for all industries: NSF International

Covering unlimited use cases for all industries: Ford

Covering unlimited use cases for all industries: Erste Bank Oesterreich

Covering unlimited use cases for all industries: ABB

Solid increase in SMB subscribers, good retention of COVID-19 induced subscribers and even improved churn

SMB Billings Total and by ACV Bucket (€m, LTM) 2019 2020 2021 € 1,500 – 10,000 € <500 € 500 – <1,500 455 407 308 +32% +12% 29% 43% 29% 36% 37% 28% 24% 37% 39%

SMB Subscriber Churn1 (LTM)

• Continuously improving churn rate, further supporting subscriber growth

SMB Subscriber Development (k)

Digitalizing small and medium-sized businesses around the world

Supplier of turnkey systems for
the brewing industry relies on
remote support with TeamViewer
to guarantee the planned
commissioning of the plant.
On-demand IT support for
businesses in Norway
reduced travel time and cost
and increased efficiency.
With TeamViewer , the team at
VOSS Fluid can remotely access
machines and computers to quickly
diagnose and resolve issues.
The Austrian transportation
company uses TeamViewer
Engage to support customers
with online ticket purchases.
With TeamViewer Remote
Management, a German fire
brigade keeps their complete
IT ready for use 24/7.
Air conditioning systems
provider relies on TeamViewer
for faster fault diagnosis.
TeamViewer helps Norwegian
CRM supplier to streamline its
customer support
for 10,000
users.
Laser cleaning systems
provider uses TeamViewer to
remotely access control units
for troubleshooting and repair.
Nordics IT infrastructure
provider uses TeamViewer for
200,000 client support sessions
every year.
Ropeway manufacturer
relies on AR-based support
to optimize the operating
time of ropeways.
The Salvation Army Australia
relies on TeamViewer to save
time and costs while effectively
supporting workers.
German plant manufacturer uses
TeamViewer for rapid service to
increase machine availability.

Ecosystem remains stable quarter over quarter

Sports partnerships boosting our Brand Exposure

Improvement program ReMax fully on track since CMD

Financial Overview

Stefan Gaiser

Financial Highlights

Top Line (€m) Profitability (€m)
FY 2021 Q4
2021
Billings
(non-IFRS)
547.6
+20% cc1
+19%
153.7
+17% cc1
+20%
Adj. EBITDA
(non-IFRS)2
Revenue
(IFRS)
501.1
+10%
132.3
+9%
Adj. EBITDA
margins (non
IFRS)2
Revenue from
Subscription Model
498.5
+22%
132.2
+16%

Adj. EBITDA (non-IFRS)2 257.0 -2% 67.7 -6% FY 2021 Q4 2021

-10pp
-12pp
IFRS)2
--------------------------

Free Cash Flow and Cash Conversion (€m)

FY 2021 Q4
2021
Levered Free 157.8 68.0
Cash Flow -5% +21%

1At constant currencies 2Including non-cash relevant charges due to share-based compensation by TLO of € 4.4m in FY 2021 (FY 2020: € 36.8m) and M&A related share-based compensation of € 23.2m (FY 2020: € 10.5m) 2EBITDA adjusted for IFRS 2 charges related to share-based compensation and other non-recurring costs related to one-off projects

20% cc billings growth with c. 627,000 subscribers by 31 Dec 21

Increasingly loyal customer base after COVID-related dip

Net Retention Rate (NRR), past five quarters (overall) New Billings per Quarter (overall, in €m)

Strong year in Americas with significant Enterprise acceleration; EMEA with reliable, consistent growth; APAC with improvements towards year end

Business again with strong scale effects, brand investments impact margin

€m Q4 2021 Q4 2020 ∆ % FY 2021 FY 2020 ∆ %
Billings 153.7 128.1 20% 547.6 460.3 19%
Cost of sales
of
billings
%
(10.0)
-6.5%
(9.6)
-7.5%
4% (38.3)
-7.0%
(35.9)
-7.8%
7%
Gross profit
Margin
%
143.7
93.5%
118.6
92.5%
21%
1
pp
509.4
93.0%
424.4
92.2%
20%
0.8
pp
Sales
of
billings
%
(17.3)
-11.3%
(16.7)
-13.0%
4% (69.2)
-12.6%
(58.1)
-12.6%
19%
Marketing
%
of
billings
(31.3)
-20.4%
(9.3)
-7.2%
237% (92.9)
-17.0%
(31.1)
-6.8%
198%
R&D
of
billings
%
(14.9)
-9.7%
(10.7)
-8.3%
39% (46.0)
-8.4%
(34.8)
-7.6%
32%
G&A
of
billings
%
(8.2)
-5.3%
(7.1)
-5.5%
15% (30.8)
-5.6%
(26.1)
-5.7%
18%
Other1
%
of
billings
(4.3)
-2.8%
(2.7)
-2.1%
60% (13.6)
-2.5%
(12.8)
-2.8%
6%
Total OpEx
of
billings
%
(76.0)
49.4%
(46.4)
36.2%
64% (252.4)
46.1%
(162.9)
35.4%
55%
Adj. EBITDA 67.7 72.1 -6% 257.0 261.4 -2%
Margin
%
0%
44
56
3%
-12
pp
46
9%
56
8%
-10
pp

¹ incl. other income/expenses and bad debt expenses of € 3.7m in Q4 2021 and € 3.8m in Q4 2020 / € 16m in FY 2021 and € 14.6m in FY 2020

  • Despite strong push of the Enterprise business, the land and expand model with SMB funnel remains attractive and economically strong
  • Gross profit margin remained comfortably above 90% and even increased
  • Adjusted EBITDA margin influenced by significant investments in marketing; sales and R&D in line with key growth initiatives
  • Since Q3 2021, brand investments fully impact P&L

Continued strong free cash flow and high cash conversion

Levered Free Cash Flow and Cash Conversion

€m Q4 2021 Q4 2020 ∆ % FY 2021
FY 2020
∆ %
Pre-Tax net cash from operating activities (IFRS) 80.0 72.9 10% 237.5 258.0 -8%
Income tax paid (3.6) (8.7) -58% (43.5) (33.4) 30%
Capital expenditure (excl. M&A) (3.1) (3.4) -8% (15.2) (26.1) -42%
Lease repayments (2.2) (1.5) 49% (6.9) (4.9) 42%
Interest paid for borrowings and lease liabilities (3.0) (3.2) -6% (14.1) (28.1) -50%
Levered Free Cash Flow (FCFE) 68.0 56.1 21% 157.8 165.5 -5%
as % of adj. EBITDA 100% 78% 61% 63%
as % of EBITDA 125% 113% 94% 81%
  • Pre-tax cash flow FY from operating activities mainly impacted by investments into brand equity through tier-1 sports partnerships
  • Levered free cash flow in Q4 benefitted from strong cash conversion as well as lower capex and interest payments
  • Significantly lower capex and interest payments for whole of FY 2021

Strong and consistent deleveraging post IPO, strong balance sheet with long term secured financing

Levered Free Cash Flow (€m)

1 (Net Debt / Adjusted EBITDA)

Maturity Profile (€m)

A unique cash profile

Low capex, now and going forward

Low taxes, particularly until 2023

High margins, and further improving

Adequate leverage ratio, driven by consistent cash flow generation and deleveraging

Consistently strong FCF, driven by growing Enterprise, SMB cross/upselling, and ReMax

TeamViewer has a superior and sustainable cash profile which is opening multiple avenues for further value generation.

Revised capital allocation, major share buyback program to be initiated

Major Share Buyback Program Based on Updated Capital Allocation

  • Buyback program rooted in strong and long-term secured financing structure, high cash flow generation, and new leverage target of around 1.5x adj. EBITDA
  • Program demonstrates confidence in strong business outlook and commitment to shareholder value creation by allowing shareholders to participate in the success of the company
  • In addition, it ensures sufficient strategic flexibility going forward

Facts & Figures of SBB

  • SBB program with a total volume of up to €300m or a maximum of 20,000,000 shares (representing nearly 10% of total shares outstanding)
  • Program is expected to start on 3 February 2022 and to be completed within 2022
  • Vast majority of shares to be cancelled, reduction of total share capital accordingly

Outlook 2022

2022 Outlook

2021 revised guidance 2021 actuals 2022 guidance Mid-term outlook
Billings
(non-IFRS)
€ 535m –
€ 555m
€ 548m € 630m –
€ 650m
High teens percentage
growth YoY
Revenue
(IFRS)
€ 495m –
€ 505m
€ 501m € 565m –
€ 580m
Mid teens percentage
growth YoY
Adj. EBITDA Margin
(non-IFRS, as
% of Billings)
44% –
46%
47% 45% –
47%
Further margin
improvement

Thank you for your attention

Appendix

Q4 2021 reconciliation from management key metrics to IFRS

Management view Change in Other non-IFRS Accounting view
€m adjusted P&L1 deferred revenue2 D&A adjustments IFRS P&L
Billings / Revenue 153.7 (21.5) 132.3
Cost of sales (10.0) (8.3) 1.0 (17.3)
Gross profit contribution 143.7 115.0
of
Billings
%
/
Revenue
93% 87%
Sales (17.3) (2.1) 5.6 (13.8)
Marketing (31.3) (0.2) 3.0 (28.5)
R&D (14.9) (2.0) (0.4) (17.3)
G&A (8.2) (0.7) (4.2) (13.1)
Other3 (4.3) 0.0 3.2 (1.1)
Adj. EBITDA 67.7
of
Billings
%
/
Revenue
44%
D&A (ordinary only)4 (5.8)
Adj. EBIT / Operating profit (EBIT) 61.9 (21.5) -7.4⁵ 8.3 41.3
of
Billings
%
/
Revenue
40% 31
2%
D&A (total)4+5 13.3
EBITDA 54.5
of
Billings
%
/
Revenue
41%

1Margins and percentages of billings in adjusted view and IFRS revenue 2Included change in undue billings

³Incl. other income/expenses and bad debt expenses of € 3.6 m

4D&A excl. amortization intangible assets from PPA

5Amortization intangible assets from PPA

FY 2021 reconciliation from management key metrics to IFRS

Management view Change in Other non-IFRS Accounting view
€m adjusted P&L1 deferred revenue2 D&A adjustments IFRS P&L
Billings / Revenue 547.6 (46.5) 501.1
Cost of sales (38.3) (33.2) 0.5 (70.9)
Gross profit contribution 509.4 430.2
of
Billings
%
/
Revenue
93
0%
85
8%
Sales (69.2) (7.3) (12.7) (89.2)
Marketing (92.9) (1.3) (1.9) (96.1)
R&D (46.0) (6.6) (9.5) (62.1)
G&A (30.8) (2.5) (18.3) (51.5)
Other3 (13.6) 0.0 (0.3) (13.8)
Adj. EBITDA 257.0
of
Billings
%
/
Revenue
46.9%
D&A (ordinary only)4 (21.5)
Adj. EBIT / Operating profit (EBIT) 235.5 (46.5) -29.4⁵ (42.1) 117.4
of
Billings
%
/
Revenue
43
0%
23
4%
D&A (total)4+5 50.9
EBITDA 168.3
of
Billings
%
/
Revenue
33
6%

1Margins and percentages of billings in adjusted view and IFRS revenue

2Included change in undue billings

³Incl. other income/expenses and bad debt expenses of € 15.9m

4D&A excl. amortization intangible assets from PPA

5Amortization intangible assets from PPA

Deferred revenue development in 2021

€m 1 Jan Additions
from
Billings
Other
Addition /
Release
Release to
IFRS
Revenue
31 Mar 1 Apr Additions
from
Billings
Other
Addition /
Release
Release to
IFRS
Revenue
30 Jun 1 Jul Additions
from
Billings
Other
Addition /
Release
Release to
IFRS
Revenue
30 Sep 1 Oct Additions
from
Billings
Other
Addition /
Release
Release to
IFRS
Revenue
31 Dec
Subscription
Model
212.5 146.6 (15.2) (116.6) 227.3 227.3 121.6 10.9 (122.3) 237.5 237.5 125.8 (0.6) (127.4) 235.2 235.2 153.7 (6.3) (132.2) 250.5
Perpetual
Model
2.7 0.0 0.0 (1.7) 0.9 0.9 0.0 0.0 (0.5) 0.4 0.4 0.0 0.0 (0.2) 0.2 0.2 0.0 0.0 (0.1) 0.1
215.2 146.6 (15.2) (118.3) 228.2 228.2 121.6 10.9 (122.8) 237.9 237.9 125.8 (0.6) (127.7) 235.4 235.4 153.7 (6.3) (132.3) 250.6

Other Addition / Release mainly comprises change in undue billings:

  • Undue billings represent the value of goods and services invoiced, but not yet due for payment at quarter end1 .
  • Under IFRS 15.107, this portion of billings are recognized as receivables with a corresponding increase in deferred revenue only at the earlier of the payment due date or the actual payment date.
  • Once the invoice is paid or becomes due in the subsequent reporting period the full receivable and the corresponding deferred revenue is recognized.

1Generally customers have a payment term of 14 days. In case of larger customers, it can be agreed individually.

Non-IFRS adjustments in EBITDA

€m Q4 2021 Q4 2020 FY 2021 FY 2020
Total IFRS 2 charges 14.4 (14.8) (26.4) (48.9)
TeamViewer LTIP 1.5 (0.6) 1.2 (1.6)
M&A related share-based compensation (3.3) (7.2) (23.2) (10.5)
Share-based compensation by TLO 16.2 (6.9) (4.4) (36.8)
Other material items (6.5) (2.3) (12.7) (5.7)
Financing, M&A, transaction-related 2.2 (0.8) (0.0) (1.8)
ReMax (6.6) 0.0 (6.6) 0.0
Other (2.2) (1.5) (6.1) (3.9)
Valuation effects 0.5 1.9 (3.0) 3.0
Total 8.3 (15.1) (42.1) (51.6)
  • M&A related and TLO share-based compensation not cash relevant
  • IFRS 2 gain in Q4 reflects new estimates regarding vesting period
  • Other relate mainly to IT projects (incl. ERP) and reorganization
  • Valuation effects relate to a change in the mark-to-market of FX hedging instruments

Full time employees by functional area

In FTE 31 Dec 21 31 Dec
20
Sales 605 495 22%
Marketing 86 94 -8%
Tech Support 86 85 2%
R&D 460 384 20%
G&A 239 198 21%
Total 1,477 1,256 18%

Financial Statements

Profit & Loss Statement

€ thousand Q4 2021 Q4 2020 ∆ % FY 2021 FY 2020 ∆ %
Revenue 132,252 120,971 9% 501,097 455,614 10%
Cost of sales (17,288) (17,465) -1% (70,944) (64,102) 11%
Gross profit 114,964 103,506 11% 430,153 391,512 10%
Research and development (17,267) (15,439) 12% (62,137) (46,627) 33%
Marketing (28,481) (11,241) 153% (96,070) (38,459) 150%
Sales (13,793) (25,096) -45% (89,165) (77,707) 15%
General and administrative (13,055) (12,604) 4% (51,532) (54,939) -6%
Bad debt expenses (3,689) (3,825) -4% (15,995) (14,576) 10%
Other income 2,851 3,231 -12% 5,039 5,256 -4%
Other expenses (242) (185) 31% (2,869) (415) 591%
Operating profit 41,288 38,346 8% 117,424 164,045 -28%
Finance income 201 50 299% 599 2,953 -80%
Finance costs (5,198) (4,561) 14% (19,170) (22,887) -16%
Foreign currency income 7,892 15,665 -50% 20,259 43,873 -54%
Foreign currency costs (9,356) (3,245) 188% (33,723) (17,598) 92%
Profit before taxation 34,827 46,255 -25% 85,389 170,385 -50%
Income taxes (6,386) (17,316) -63% (35,337) (67,358) -48%
Profit/(loss) for the period 28,441 28,939 -2% 50,051 103,027 -51%
Basic number of shares issued and outstanding 200,356,977 200,000,000 200,130,077 200,000,000
Earnings per share (in € per share) 0.14 0.14 -2% 0.25 0.52 -51%
Diluted number of shares issued and outstanding 200,356,977 200,160,215 200,611,286 200,063,861
Diluted Earnings per share (in € per share) 0.14 0.14 -2% 0.25 0.51 -52%

Balance Sheet

€ thousand 31 Dec 2021
Non-current
assets
31 Dec 2020
Goodwill 667,224 646,793
Intangible assets 248,159 255,330
Property, plant and equipment 45,484 40,469
Financial assets 4,848 4,516
Other assets 3,824 857
Deferred tax assets 496 159
Total non-current assets 970,035 948,124
Current
assets
Trade receivables 11,560 19,667
Other assets 13,029 7,594
Tax assets 1,513 52
Financial assets 0 4,456
Cash and cash equivalents 550,533 83,531
Total current assets 576,635 115,301
Total assets 1,546,670 1,063,425

Balance Sheet (cont'd)

€ thousand 31 Dec 2021 31 Dec 2020
Equity
Issued capital 201,071 201,071
Capital reserve 394,487 366,898
(Accumulated losses)/retained earnings (276,803) (326,854)
Hedge reserve 12 (61)
Foreign currency translation reserve 1,320 (343)
Total equity attributable to shareholders of TeamViewer AG 320,087 240,711
liabilities
Non-current
Provisions 366 433
Financial liabilities 842,495 440,153
Deferred revenue 6,095 361
Deferred and other liabilities 2,032 1,614
Other financial liabilities 8,769 0
Deferred tax liabilities 29,764 29,186
Total non
-current liabilities
889,522 471,747
liabilities
Current
Provisions 1,893 2,225
Financial liabilities 34,973 82,099
Trade payables 7,272 8,304
Deferred revenue 244,480 214,811
Deferred and other liabilities 41,784 39,120
Other financial liabilities 5,911 29
Tax liabilities 749 4,378
Total current liabilities 337,061 350,966
Total liabilities 1,226,583 822,714
Total equity and liabilities 1,546,670 1,063,425

Cash Flow Statement

€ thousand Q4 2021 Q4 2020 FY 2021 FY 2020
Cash
flows
from
operating
activities
Profit before taxation 34,827 46,255 85,389 170,385
Depreciation, amortisation
and impairment of non-current assets
13,256 11,455 50,918 41,096
Increase/(decrease) in provisions (265) 890 (399) 753
Non-operational foreign exchange (gains)/losses 2,162 (13,199) 15,902 (30,541)
Expenses for equity settled share-based compensation (12,875) 14,115 27,590 47,308
Net financial costs 4,998 4,511 18,571 19,935
Change in deferred revenue 15,200 7,349 35,403 2,233
Changes in other net working capital and other 22,746 1,514 4,114 6,785
Income taxes paid (3,634) (8,711) (43,513) (33,417)
Cash flows from operating activities 76,415 64,179 193,973 224,536
Cash
flows
from
investing
activities
Payments for
tangible and intangible
assets
(3,133) (3,387) (15,231) (26,145)
Payments for financial assets (310) 0 (310) (51)
Payments for acquisitions 0 0 (23,383) (84,053)
Cash flows from investing activities (3,443) (3,387) (38,924) (110,249)

Cash Flow Statement (cont'd)

€ thousand Q4 2021 Q4 2020 FY 2021 FY 2020
Cash
flows
from
financing
activities
Repayments of borrowings (25,204) (23,845) (77,934) (62,832)
Proceeds from borrowings 0 0 400,000 0
Payments for the capital element of lease liabilities (2,236) (1,505) (6,884) (4,863)
Interest paid for borrowings and lease liabilities (3,025) (3,234) (14,078) (28,071)
Cash flows from financing activities (30,465) (28,584) 301,104 (95,766)
Net change in cash and cash equivalents 42,507 32,209 456,154 18,521
Net foreign exchange rate difference 5,758 (1,468) 11,779 (6,082)
Net change from cash risk provisioning (223) (179) (930) (61)
Cash and cash equivalents at beginning of period 502,491 52,969 83,531 71,153
Cash and cash equivalents at end of period 550,533 83,531 550,533 83,531