AI assistant
TeamViewer AG — Investor Presentation 2023
May 3, 2023
430_ip_2023-05-03_272f10a0-0ec7-4404-90b4-a56efd584f9d.pdf
Investor Presentation
Open in viewerOpens in your device viewer
Q1 2023 Results Analyst / Investor Presentation
Important Notice / APMs
This presentation as well as any information communicated in connection therewith (the "Presentation") contains information regarding TeamViewer SE (the "Company") and its subsidiaries (the Company, together with its subsidiaries, "TeamViewer"). It is provided for information 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.
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 TeamViewer's 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. TeamViewer 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.
All stated figures are preliminary and unaudited.
Percentage change data and totals presented in tables throughout this presentation are generally calculated on unrounded numbers. Therefore, numbers in tables may not add up precisely to the totals indicated and percentage change data may not precisely reflect the change data of the rounded figures for the same reason.
Starting from 2023, TeamViewer's financial performance is reflected in an updated KPI framework, whereby Billings change from a primary into a secondary KPI, and Revenue (IFRS) moves more into focus. The definition of the Adjusted EBITDA will change from a Billings to a Revenue perspective.
This document contains alternative performance measures (APM) that are not defined under IFRS. The APMs (non-IFRS) can be reconciled to the key performance indicators included in the IFRS consolidated financial statements and should not be viewed in isolation, but only as supplementary information for assessing the operating performance. TeamViewer believes that these APMs provide an additional, deeper understanding of the Company's performance.
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 (definition until 2022, also referred to as Adjusted (Billings) EBITDA) is defined as operating income (EBIT) according to IFRS, plus depreciation and amortisation of tangible and intangible fixed 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 expense) 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 (definition until 2022, also referred to as Adjusted (Billings) EBITDA Margin) means Adjusted EBITDA as a percentage of Billings.
Important Notice / APMs (continued)
- Adjusted EBITDA (definition from FY 2023 onwards, also referred to as Adjusted (Revenue) EBITDA) is defined as operating income (EBIT) according to IFRS, plus depreciation and amortisation of tangible and intangible fixed assets (EBITDA), adjusted for certain business transactions (income and expense) 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 of the business that are presented separately to show the underlying operating performance of the business.
- Adjusted EBITDA margin (definition from FY 2023 onwards, also referred to as Adjusted (Revenue) EBITDA Margin) means Adjusted EBITDA as a percentage of revenue.
- Retained Billings means recurring Billings (renewals, up- & 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 Billings that do not recur, such as professional services and hardware reselling.
- Net Retention Rate (NRR) means the Retained Billings of the last twelve months (LTM), divided by the total recurring Billings (Retained Billings + New Billings) of the previous twelve-month period (LTM-1). The total recurring Billings of the LTM-1 period are adjusted for Multi Year Deals (MYD).
- Annual Recurring Revenue (ARR) are annualized recurring Billings for all active subscriptions at the reporting date.
- Number of subscribers means the total number of paying subscribers with a valid subscription at the reporting date.
- SMB customers mean customers with ACV across all products and services of less than EUR 10,000 within the last twelve-month period. If the threshold is exceeded, the customer will be reallocated.
- Enterprise customers mean customers with ACV across all products and services of at least EUR 10,000 within the last twelve-month period. Customers who do not reach this threshold will be reallocated.
- Churn (subscriber) is calculated by dividing the number of retained subscribers at the reporting date by the total number of subscribers at the previous year's reporting date.
- Average Selling Price (ASP) is calculated by dividing the total SMB / Enterprise Billings of the last twelve months (LTM) by the total number of SMB / Enterprise subscribers at the reporting date.
- Annual Contract Value (ACV) is used to distinguish different pricing buckets within SMB and Enterprise. The ACV is defined as the annualized value of one SMB / Enterprise contract.
- Net financial liabilities are defined as financial liabilities (without other financial liabilities) less cash and cash equivalents.
- Net leverage ratio means the ratio of net financial liabilities to Adjusted EBITDA of the last twelve-month period.
- 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.
- Cash Conversion (FCFE) means the percentage share of Levered Free Cash Flows (FCFE) in relation to the Adjusted EBITDA.
- Adjusted Net Income is the net income adjusted for certain income and expenses. These adjustments are: share-based compensation, amortization related to business combinations, other non-recurring income and expenses and related tax effects.
Business Overview
Oliver Steil (CEO)
Well on track to meet 2023 guidance

Q1 Revenue growth of 13% and strong driven by successful up-/ cross-selling, resulting in a stable, high NRR of 107%

Increased SMB growth momentum
underpinning leading position in the core remote business and driving Q1 Revenue growth (+11%)

Strong underlying profitability
supported by diligent cost management leading to a +18% Adjusted (Revenue) EBITDA growth / margin of 42% (+2pp)

EMEA and APAC on track; new leadership and new office in AMS region with the goal to re-accelerate local business
Positive customer feedback from soft launch of TeamViewer Remote in Q1 – followed by global commercial launch end of April

New Partner program TeamUP supporting new customer lead building – high participation in Q1 sales events across regions
Continued strength in up- and cross-selling (LTM Billings view)

Customer journey from SMB to Enterprise

Enterprise examples across use-cases
| Tensor | Frontline |
|---|---|
- Australian luxury cosmetics brand Aesop relies on TeamViewer to remotely manage in-store IT devices
- Quick turnaround time and troubleshooting for Aesop's IT team
- TeamViewer Tensor fulfilled all requirements regarding security, integrations in existing IT landscape, and traceability

- Samsung SDS uses TeamViewer's AR solution to digitally transform their warehouse picking operations for spare part shipping in Europe
- ~90 pickers in 24/7 shifts use Frontline on smart glasses to perform their picking tasks 100% hands-free
- +30% increase in picking efficiency, better ergonomics and lower error rate

Double digit revenue growth in all regions

Consistent trading in EMEA and APAC

TeamViewer Remote: major product upgrade

Modern user experience
New design language and clear customer focus in most important user journeys for ease-of-use
Improved security
Mandatory account creation for supporters, scam protection and enhanced authentication methods

Tech Stack / Architecture
New underlying technology platform as well as webbased technologies facilitating further innovations

Integration of TeamViewer products
Improved user experience due to one access point for multiple TeamViewer solutions & 3rd party integrations


"Time for a New View": Launch Event, 10 May 2023 – London
Financial Overview
Michael Wilkens (CFO)
Q1 well on track to meet 2023 guidance
| Topline KPIs (yoy changes) |
Profitability / cash (yoy changes) | |||
|---|---|---|---|---|
| Revenue | €151m +13% |
Adjusted (Revenue) EBITDA |
€64m +18% |
|
| ARR (LTM) | €614m +12% |
Adjusted (Revenue) EBITDA Margin |
42% +2pp |
|
| Billings | €177m1 +8% |
Free Cash Flow (FCFE) |
€51m +135% |
|
| NRR (LTM) | 107% +8pp |
Adjusted EPS | €0.22 +38% |
1 Corresponds to €179.1m based on guidance FX rate (EUR/USD 1.05)
Topline growth with strong profitability
Quarterly Revenue (in €m) and Growth Rates (yoy)

Quarterly Billings (in €m) and (cc) Growth Rates (yoy)

1 At the guidance FX rate of 1.05 EUR/USD. Reported Billings of EUR 176.8m based on FX rate of 1.07 EUR/USD.
Adjusted (Revenue) EBITDA (in €m) and Margin (in %)

New Billings Development (in €m)

100
0
100
5% 15% 25% 35% 45% 55%
10% 12% 14% 16% 18% 20%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90%
Increased growth momentum in SMB

Quarterly SMB Revenue (in €m) and Growth Rates (yoy)
SMB Quarterly Billings (in €m) and (cc) Growth Rates (yoy) SMB Subscriber Churn1 (LTM)

1 Adjusted for discontinuation of business in Russia and Belarus (for churn since Q2 2022).


70
80
0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20%
0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20%
Slow start into the year in the Enterprise business
23.9 25.8 27.7 30.5 28.9 71% 65% 53% 45% 21% Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023
ENT Quarterly Billings (in €m) and (cc) Growth Rates (yoy)

1 The eligible base (LTM-1) includes billings from multi-year deals only when they are up-for renewal in the respective LTM period.
Quarterly ENT Revenue (in €m) and Growth Rates (yoy) ENT ASP (in €k, LTM) ENT Customers (eop) 37 36 36 36 35 Q1 2022 Q3 2022 Q1 2023 2,873 3,062 3,296 3,666 3,777 Q1 2022 Q3 2022 Q1 2023
ENT Net Retention Rate1 (LTM)

Diligent cost management …
| €m (all adjusted non-IFRS figures) | Q1 2023 | Q1 2022 | ∆ % |
|---|---|---|---|
| Billings | 176.8 | 163.5 | +8% |
| Change in deferred Revenues | (25.5) | (29.0) | -12% |
| Revenue | 151.3 | 134.5 | +13% |
| Cost of sales | (10.8) | (9.8) | +9% |
| Gross profit | 140.5 | 124.7 | +13% |
| % Margin | 93% | 93% | +0 pp |
| Sales | (21.7) | (17.1) | +27% |
| % of Revenue | -14.3% | -12.7% | |
| Marketing | (31.8) | (28.9) | +10% |
| % of Revenue | -21.0% | -21.5% | |
| R&D | (15.0) | (12.9) | +16% |
| % of Revenue | -9.9% | -9.6% | |
| G&A | (8.1) | (7.1) | +14% |
| % of Revenue | -5.3% | -5.3% | |
| Other1 | 0.1 | (4.3) | n/a |
| % of Revenue | 0.1% | -3.2% | |
| Total Opex | (76.4) | (70.4) | +9% |
| % of Revenue | -51% | -52% | +1 pp |
| Adjusted (Revenue) EBITDA | 64.1 | 54.3 | +18% |
| % Margin | 42% | 40% | +2 pp |
1 Incl. other income/expenses and bad debt expenses of €2.4m in Q1 2023 and €4.4m in Q1 2022.
- Total COGS and Opex increased by 9% or €7.0m yoy
- Some operational savings due to phasing – cost ramp up expected later in the year
- Increase mainly employee-related throughout all major cost buckets
- Sales: Driven by increased FTEcost base and less benefits from sales bonus activation
- Marketing: Consists largely of sport sponsorships
- R&D: Increased due to investments into future product offerings
- Other: Lower bad debt due to improved dunning processes and better payment behavior; positive USD hedge effect
… leading to strong profitability
| €m | Q1 2023 | Q1 2022 | ∆ % |
|---|---|---|---|
| Adjusted (Revenue) EBITDA | 64.1 | 54.3 | +18% |
| Adjustments for non-recurring1 items | (10.0) | (13.1) | -23% |
| EBITDA | 54.1 | 41.2 | +31% |
| D&A | (13.7) | (13.1) | +4% |
| Operating Profit (EBIT) | 40.4 | 28.1 | +44% |
| Financial / FX result | (4.7) | (5.7) | -18% |
| Profit before Tax | 35.7 | 22.4 | +59% |
| Income taxes | (12.6) | (7.7) | +63% |
| Net Income | 23.1 | 14.7 | +58% |
| Basic number of shares outstanding2 in m | 176.4 | 196.2 | -10% |
| EPS (basic) in € | 0.13 | 0.07 | +75% |
| Adjusted EPS (basic) in € | 0.22 | 0.16 | +38% |
- Lower non-recurring cost mainly due to completed ReMax
- Improved financial result mainly driven by lower interest expense due to lower debt position and interest income on term deposits
- Income taxes increased in line with profit before tax
- Net income improved due to operational performance, lower non-recurring items, almost stable D&A and improved financial result
- Strong EPS growth of 75% and adjusted of 38% (accretive effect due to share buyback)
1 IFRS 2 and other items. 2 Period average, without treasury shares.
… paralleled by high Cash Conversion
| €m | Q1 2023 | Q1 2022 | ∆ % |
|---|---|---|---|
| Pre-tax net cash from operating activities (IFRS) | 66.8 | 39.6 | +69% |
| Capital expenditure (excl. M&A) | (1.1) | (1.3) | -16% |
| Lease payments | (1.4) | (1.4) | -4% |
| Pre-tax Unlevered Free Cash Flow (pre-tax UFCF) | 64.4 | 36.8 | +75% |
| Cash Conversion (pre-tax UFCF/Adjusted (Revenue) EBITDA) | 100% | 68% | +32pp |
| Income tax paid | (7.9) | (10.4) | -24% |
| Interest paid for borrowings and lease liabilities | (5.1) | (4.5) | +13% |
| Levered Free Cash Flow (FCFE) | 51.4 | 21.9 | +135% |
| Cash Conversion (FCFE/Adjusted (Revenue) EBITDA) | 80% | 40% | +40pp |
- Net cash from operations +69% due to strong operational performance and positive NWC effects
- CapEx and Leases almost stable
- Paid income taxes decreased due to tax refund in Q1 2023
- Increasing interest payments due to increase of interest rates and higher commitment fees due to increased RCF
Q1 2023 Leverage in line with target

m€ Further optimized financial profile
€100m debt repayment RCF, leading to …
- Reduction of future interest payments
- Reduction of counterparty risk due to lower cash position in bank accounts

1.5x Leverage Ratio on Adj. (Billings) EBITDA LTM of €305.1m 1.9x Leverage Ratio on Adj. (Revenue) EBITDA LTM of €239.7m
1 Net cash from operating activities (after tax)
2 Mainly consists of capital element of lease liabilities and FX difference on cash position 3 Including lease liabilities
TeamViewer | Q1 2023 Results 20
Update on capital allocation
Capital Allocation Framework

Prudent Approach to Leverage
• Confirmed target leverage of around 1.5x (translating into 1.75x Net Debt to Adjusted (Revenue) EBITDA)

Maintain Flexibility for
- Organic growth and investments
- Tuck-in M&A to add competencies

Capital return policy
- High confidence in outlook for business
- Return surplus cash to shareholders
Share Buyback Program
- New share buyback program of up to EUR 150m
- Tranche I (up to €75m) started on 15 February
- 1.7m shares repurchased in Q1 corresponding to €25.6m

Confirming 2023 guidance
| Q1 2023A |
Revenue (IFRS) Adjusted (Revenue) EBITDA Margin |
EUR 151m +13% yoy 42% |
• 13% revenue growth clearly in line with expectations – despite continued headwinds in the Americas region • EBITDA margin +2pp yoy to 42% – above FY2023 guidance due to cost phasing |
|
|---|---|---|---|---|
| FY 2023 | Revenue (IFRS) | • Performance underpinned by highly recurring EUR 620m to 645m1 and resilient business model +10-14% yoy • Confidence in double-digit revenue growth, operating in an exciting growth market |
||
| Guidance | Adjusted (Revenue) EBITDA Margin | around 40% | • Continued best-in-class margins and strong cash flow conversion • Significant margin upside beyond 2023, following a potential early exit by Manchester United from the shirt front partnership |
1 Based on average 2022 EUR/USD exchange rate of 1.05
Key takeaways Q1 Summary highlights
On track towards guidance …
| 1 | Stronger core business with momentum from TMV Remote Launch |
4 | New business stabilizing |
|---|---|---|---|
| 2 | Transition to Enterprise continues | 5 | Diligent cost management |
| 3 | Up- and cross-sell continues to be our strength |
6 | High cash generation and accretive effect on EPS |

Appendix
Overview sales KPIs
| Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 | Q1'21 | |
|---|---|---|---|---|---|---|---|---|---|
| SMB | |||||||||
| Billings p.q. in €m | 142.8 | 147.3 | 117.9 | 109.3 | 128.3 | 124.4 | 107.6 | 99.3 | 123.3 |
| Billings LTM in €m | 517.3 | 502.8 | 479.8 | 469.5 | 459.6 | 454.6 | 444.2 | 435.3 | 428.4 |
| Number of subscribers1 | 627,436 | 622,410 | 615,650 | 615,531 | 607,834 | 614,262 | 615,584 | 609,942 | 590,146 |
| ASP (LTM) in € | 822 | 804 | 773 | 753 | 745 | 728 | 710 | 702 | 713 |
| Enterprise | |||||||||
| Billings p.q. in €m | 34.0 | 43.3 | 26.7 | 26.9 | 35.2 | 29.4 | 18.1 | 22.2 | 23.2 |
| Billings LTM in €m | 130.8 | 132.0 | 118.1 | 109.5 | 104.9 | 93.0 | 77.8 | 67.4 | 58.7 |
| Number of subscribers | 3,777 | 3,666 | 3,296 | 3,062 | 2,873 | 2,712 | 2,419 | 2,252 | 2,058 |
| ASP (LTM) in € | 34,619 | 36,000 | 35,826 | 35,775 | 36,519 | 34,279 | 32,162 | 29,938 | 28,540 |
| Total | |||||||||
| Billings p.q. in €m | 176.8 | 190.6 | 144.6 | 136.1 | 163.5 | 153.7 | 125.8 | 121.6 | 146.6 |
| - Retained p.q. in €m | 161.4 | 174.8 | 129.4 | 118.1 | 146.5 | 133.2 | 105.4 | 93.4 | 118.9 |
| - New p.q. in €m | 14.7 | 14.3 | 14.9 | 17.0 | 16.2 | 19.8 | 19.9 | 27.7 | 26.7 |
| - Non-subscribers p.q. in €m | 0.6 | 1.5 | 0.3 | 1.1 | 0.7 | 0.7 | 0.4 | 0.5 | 1.0 |
| MYD with full upfront payment p.q. in €m | 16.2 | 20.9 | 10.9 | 7.0 | 6.8 | 5.2 | 6.6 | - | - |
| Billings LTM in €m | 648.1 | 634.8 | 597.9 | 579.1 | 564.5 | 547.6 | 522.0 | 502.7 | 487.1 |
| ARR in €m | 613.6 | 602.5 | 574.1 | 555.1 | 545.9 | 534.8 | 513.0 | 499.4 | 484.1 |
| Number of subscribers1 | 631,213 | 626,076 | 618,946 | 618,593 | 610,707 | 616,974 | 618,003 | 612,194 | 592,204 |
1 Adjusted for discontinuation of business in Russia and Belarus
Q1 2023: Reconciliation management metrics to IFRS
| Management view | Change in | Management view | Other non-IFRS | Accounting view |
||
|---|---|---|---|---|---|---|
| €m | adjusted P&L1 | deferred revenue2 | Revenue adj. P&L | D&A | adjustments | IFRS P&L |
| Billings / Revenue | 176.8 | (25.5) | 151.3 | 151.3 | ||
| Cost of sales | (10.8) | (10.8) | (8.4) | (0.3) | (19.5) | |
| Gross profit contribution | 166.0 | 140.5 | 131.8 | |||
| % of Billings / Revenue | 93.9% | 92.9% | 87.1% | |||
| Sales | (21.7) | (21.7) | (2.0) | (4.2) | (27.9) | |
| Marketing | (31.8) | (31.8) | (0.6) | (0.7) | (33.1) | |
| R&D | (15.0) | (15.0) | (1.9) | (2.0) | (18.9) | |
| G&A | (8.1) | (8.1) | (0.7) | (3.6) | (12.4) | |
| Other3 | 0.1 | 0.1 | 0.0 | 0.7 | 0.9 | |
| Adj. EBITDA | 89.6 | 64.1 | ||||
| % of Billings / Revenue | 50.7% | 42.4% | ||||
| D&A (ordinary only)4 | (6.3) | (6.3) | ||||
| Adj. EBIT / Operating profit (EBIT) | 83.3 | (25.5) | 57.9 | -7.4⁵ | (10.0) | 40.4 |
| % of Billings / Revenue | 47.1% | 38.2% | 26.7% | |||
| D&A (total)4+5 | 13.7 | |||||
| EBITDA | 54.1 | |||||
| % of Billings / Revenue | 35.7% |
1 Margins and percentages of billings in adjusted view and IFRS revenue 2 Included change in undue billings 3 Incl. other income/expenses and bad debt expenses of €2.4m 4 D&A excl. amortization intangible assets from PPA 5 Amortization intangible assets from PPA
Non-IFRS adjustments in EBITDA
| €m | Q1 2023 | Q1 2022 |
|---|---|---|
| Total IFRS 2 charges | (9.2) | (5.4) |
| TeamViewer LTIP | (0.5) | (0.1) |
| RSU | (3.8) | 0.0 |
| M&A related share-based compensation | (1.3) | (3.3) |
| Share-based compensation by TLO | (3.6) | (2.0) |
| Other material items | (1.6) | (7.7) |
| Financing, M&A, transaction-related | 0.0 | 0.0 |
| ReMax | (0.1) | (4.8) |
| Other | (1.5) | (2.8) |
| Valuation effects | 0.8 | 0.0 |
| Total | (10.0) | (13.1) |
- IFRS2 charges increase yoy due to:
- o New employee share program launched in 2022
- o Vested shares for TLO portion (pre-IPO management incentive program)
- Other material items decreased significantly following the completion of ReMax
- Valuation effects relate to positive valuation of USD hedges (future periods in nonrecurring items)
Financial Statements
Profit & Loss Statement
| € thousand | Q1 2023 | Q1 2022 | ∆ % |
|---|---|---|---|
| Revenue | 151,309 | 134,494 | 13% |
| Cost of sales | (19,486) | (18,199) | 7% |
| Gross profit | 131,823 | 116,295 | 13% |
| Research and development | (18,900) | (16,793) | 13% |
| Marketing | (33,084) | (31,838) | 4% |
| Sales | (27,889) | (22,864) | 22% |
| General and administrative | (12,427) | (12,734) | -2% |
| Bad debt expenses | (2,355) | (4,430) | -47% |
| Other income | 3,402 | 565 | >+300% |
| Other expenses | (176) | (118) | 49% |
| Operating profit | 40,393 | 28,083 | 44% |
| Finance income | 655 | 70 | >+300% |
| Finance costs | (4,378) | (4,808) | -9% |
| Foreign currency result | (941) | (929) | 1% |
| Profit before tax | 35,729 | 22,416 | 59% |
| Income taxes | (12,580) | (7,724) | 63% |
| Net income | 23,149 | 14,692 | 58% |
| Basic number of shares issued and outstanding | 176,447,833 | 196,193,045 | |
| Earnings per share (in € per share) | 0.13 | 0.07 | 75% |
| Diluted number of shares issued and outstanding | 177,085,615 | 196,193,045 | |
| Diluted earnings per share (in € per share) | 0.13 | 0.07 | 75% |
Balance Sheet – Assets
| € thousand | 31 March 2023 | 31 December 2022 |
|---|---|---|
| Non-current assets | ||
| Goodwill | 667,852 | 667,929 |
| Intangible assets | 203,648 | 212,864 |
| Property, plant and equipment | 46,923 | 50,265 |
| Financial assets | 17,551 | 18,537 |
| Other assets | 14,566 | 11,922 |
| Deferred tax assets | 2,257 | 2,126 |
| Total non-current assets | 952,798 | 963,644 |
| Current assets | ||
| Trade receivables | 14,746 | 18,295 |
| Other assets | 35,737 | 19,392 |
| Tax assets | 573 | 3,335 |
| Financial assets | 8,885 | 7,038 |
| Cash and cash equivalents | 78,637 | 160,997 |
| Total current assets | 138,577 | 209,057 |
| Total assets | 1,091,375 | 1,172,702 |
Balance Sheet – Liabilities
| € thousand | 31 March 2023 | 31 December 2022 |
|---|---|---|
| Equity | ||
| Issued capital | 186,516 | 186,516 |
| Capital reserve | 242,188 | 236,849 |
| (Accumulated losses)/retained earnings | (186,053) | (209,203) |
| Hedge reserve | (1,791) | (1,620) |
| Foreign currency translation reserve | 2,528 | 3,003 |
| Treasury share reserve | (122,660) | (100,263) |
| Total equity attributable to shareholders of TeamViewer SE | 120,728 | 115,282 |
| Non-current liabilities | ||
| Provisions | 526 | 530 |
| Financial liabilities | 433,459 | 519,346 |
| Deferred revenue | 31,479 | 24,151 |
| Deferred and other liabilities | 2,098 | 2,081 |
| Other financial liabilities | 2,191 | 3,119 |
| Deferred tax liabilities | 35,272 | 33,852 |
| Total non-current liabilities | 505,024 | 583,079 |
| Current liabilities | ||
| Provisions | 8,980 | 9,013 |
| Financial liabilities | 97,015 | 113,295 |
| Trade payables | 7,416 | 8,875 |
| Deferred revenue | 304,070 | 288,138 |
| Deferred and other liabilities | 42,039 | 42,385 |
| Other financial liabilities | 3,630 | 11,537 |
| Tax liabilities | 2,473 | 1,098 |
| Total current liabilities | 465,623 | 474,341 |
| Total liabilities | 970,647 | 1,057,420 |
| Total equity and liabilities | 1,091,375 | 1,172,702 |
Cash Flow Statement
| € thousand | Q1 2023 | Q1 2022 | ∆ % |
|---|---|---|---|
| Profit before tax | 35,729 | 22,416 | 59% |
| Depreciation, amortisation and impairment of non-current assets | 13,700 | 13,131 | 4% |
| Increase/(decrease) in provisions | (38) | 113 | -134% |
| Non-operational foreign exchange (gains)/losses | 156 | 2,355 | -93% |
| Expenses for equity settled share-based compensation | 8,526 | 5,257 | 62% |
| Net financial costs | 3,723 | 4,738 | -21% |
| Change in deferred revenue | 23,260 | 15,693 | 48% |
| Changes in other net working capital and other | (18,221) | (24,144) | -25% |
| Income taxes paid | (7,857) | (10,374) | -24% |
| Cash flows from operating activities | 58,979 | 29,184 | 102% |
| Payments for tangible and intangible assets | (1,108) | (1,317) | -16% |
| Payments for acquisitions | (7,823) | (1,977) | 296% |
| Cash flows from investing activities | (8,931) | (3,293) | 171% |
Cash Flow Statement (cont'd)
| € thousand | Q1 2023 | Q1 2022 | ∆ % |
|---|---|---|---|
| Repayments of borrowings | (100,000) | 0 | n/a |
| Payments for the capital element of lease liabilities | (1,368) | (1,428) | -4% |
| Interest paid for borrowings and lease liabilities | (5,136) | (4,540) | 13% |
| Purchase of treasury shares | (25,584) | (148,857) | -83% |
| Cash flows from financing activities | (132,088) | (154,825) | -15% |
| Net change in cash and cash equivalents | (82,041) | (128,934) | -36% |
| Net foreign exchange rate difference | (320) | 2,795 | -111% |
| Net change from cash risk provisioning | 0 | (129) | -100% |
| Cash and cash equivalents at beginning of period | 160,997 | 550,533 | -71% |
| Cash and cash equivalents at end of period | 78,637 | 424,265 | -81% |
Financial Calendar
Product Deep Dive TeamViewer Remote, London Annual General Meeting Q2 2023 / Half-Year Results Q3 2023 Results
10 May 2023 24 May 2023 1 August 2023 31 October 2023