EX-99.2 3 tm226636d1_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

 

 

 

 

Q2 FY22 Results:

Mytheresa reports strong GMV growth of 26.2% in Q2 FY22

and increases guidance for full fiscal year 2022

 

 

·Gross Merchandise Value (GMV) growth of 26.2% to €200.2 million in Q2 FY22, compared to €158.6 million in Q2 FY21
 ·Top-line strength evident by the two-year GMV growth of 67.7% in Q2 FY22 vs. Q2 FY20

·Net sales increase of 18.3% year-over-year to €187.6 million

·Continued strong profitability with adjusted EBITDA of €28.3 million compared to €22.1 million in Q2 FY21, representing 27.8% growth

 

MUNICH, Germany (February 16, 2022) – MYT Netherlands Parent B.V. (NYSE: MYTE) (“Mytheresa” or the “Company”), the parent company of Mytheresa Group GmbH, today announced financial results for its second quarter of fiscal year 2022 ended December 31, 2021. The luxury multi-brand digital platform delivered another quarter of strong growth with continued strong profitability.

 

Michael Kliger, Chief Executive Officer of Mytheresa, said, “The excellent results and performance of the second quarter of fiscal year 2022 show that Mytheresa is emerging as one of the few winners in the luxury ecommerce space. The record number of first time customers and the increased spend from existing customers prove our unique customer centric approach. We are confident that Mytheresa remains the best partner of choice for luxury brands to engage with our high value multi-brand customers who cannot be easily reached with mono-brand offerings. We believe there are still massive growth opportunities for Mytheresa driven by the shift of luxury consumers to online and untapped geographic as well as category potential.”

  

Kliger continued, “Furthermore, we are gaining traction as a top of mind shopping destination for luxury consumers in the United States, where we see strong growth quarter after quarter. There is a void in the US retail landscape for a true luxury retail player and consumers are leaning into Mytheresa to help fill that void. We are excited to reach an increasing number of customers across the US with particular strength in Florida, Texas and California which are emerging as major markets for luxury demand. We see a long runway for Mytheresa growth in the US.”

 

FINANCIAL HIGHLIGHTS FOR THE SECOND QUARTER ENDED DECEMBER 31, 2021

 

·GMV increase of 26.2% year-over-year to €200.2 million, as compared to €158.6 million in the prior year period

·Net sales increase of 18.3% year-over-year to €187.6 million

·Increase of 390 basis points gross profit margin to 53.4% compared to 49.5% in the prior year period due to the increase in full price business and sales from the CPM generating 100% gross margin

·Adjusted EBITDA of €28.3 million, as compared to €22.1 million in the prior year period

·Increase of adjusted EBITDA margin to 15.1% from 14.0% in Q2 FY21

·Adjusted operating income of €26.0 million, as compared to €20.1 million in the prior year period

·Adjusted net income of €18.9 million, as compared to €14.8 million in the prior year period

 

 

 

 

 

RECENT BUSINESS HIGHLIGHTS

 

Strong Global Expansion:

 

·Strong GMV growth across all geographies with +26.2% vs. Q2 FY21 and +67.7% vs. Q2 FY20

·Strongest net sales growth again in the United States with +74.2% vs. Q2 FY21 as market penetration accelerates

·High-impact top customer events held in Europe, China and the United States

 

Continued Brand Partnerships:

 

·Launch of exclusive capsule collections and pre-launches in collaboration with Tom Ford, Isabel Marant, Givenchy, Acne Studios, Ami Paris, Christian Louboutin, Bottega Veneta and many more

·Successful roll-out of the Curated Platform Model (CPM) to now 6 brands with positive business impact

·First ever 360° virtual reality pop-up produced for Moncler exclusives’ launch on Mytheresa

 

High-quality Customer Growth:

 

·LTM growth of active customers of 30.2% reaching 740,000 customers

·New record number of new first-time buyers in one quarter with over 120,000 customers

·Continued positive repurchase rates of newly acquired customer cohorts in Q2 FY22

·Strong growth of number of top customers with 39.6% in Q2 FY22 vs. Q2 FY21 as well as increase in average GMV per top customers with 2.3% in Q2 FY22 vs. Q2 FY21

·Launch of carbon offsetting option for our customers when ordering in addition to Mytheresa’s commitment to reach carbon neutrality with FY22

 

Consistent Strong Operational Performance:

 

·Maintained business continuity in all operations with focus on health and well-being of all Mytheresa employees as top priority despite Omicron virus wave

·Very high customer satisfaction with a Net Promoter Score of 82.2% in Q2 FY22 despite global shipping delays

·Achieved strong gross profit margin with 53.4% in Q2 FY22 based on consistent focus on full-price business and sales from the CPM generating 100% gross margin

·Start of construction of new warehouse at Leipzig Airport, Germany, with expected significant improvements in delivery times

 

BUSINESS OUTLOOK

 

For the full fiscal year ending June 30, 2022, we raise our previous guidance:

 

·GMV in the range of €755 million to €775 million, representing a 23% to 26% growth (up from €750 million to €770 million, representing a 22% to 25% growth)

·Net sales at €700 million to €720 million (confirmed €700 million to €720 million)

·Gross profit at €350 million to €365 million, representing a 22% to 27% growth (up from €345 million to €355 million, representing a 21% to 24% growth)

·Adjusted EBITDA margin in the range of 9% to 10% (up from 8% to 9%)

 

 

 

 

 

The foregoing forward-looking statements reflect Mytheresa’s expectations as of today's date. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially. Mytheresa does not intend to update its forward-looking statements until its next quarterly results announcement, other than in publicly available statements.

 

CONFERENCE CALL AND WEBCAST INFORMATION

 

Mytheresa will host a conference call to discuss its second quarter of fiscal year 2022 financial results on February 16 , 2022 at 8:00am Eastern Time. Those wishing to participate via webcast should access the call through Mytheresa’s Investor Relations website at https://investors.mytheresa.com. Those wishing to participate via the telephone may dial in at +1 (844) 200-6205 (USA) or +1 (929) 526-1599 (International). The passcode will be 618310. A replay will be available via webcast through Mytheresa’s Investor Relations website. The telephone replay will be available from 11:00am Eastern Time on February 16, 2022, through February 23, 2022, by dialing +1 (866) 813-9403 (USA) or +44 204 525-0658 (International). The replay passcode will be 995209.

 

FORWARD LOOKING STATEMENTS

 

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements relating to the impact of the COVID-19 global pandemic; the impact of restrictions on use of identifiers for advertisers (IDFA); future sales, expenses, and profitability; future development and expected growth of our business and industry; our ability to execute our business model and our business strategy; having available sufficient cash and borrowing capacity to meet working capital, debt service and capital expenditure requirements for the next twelve months; and projected capital spending. In some cases, you can identify forward-looking statements by the following words: “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “ongoing,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements are only predictions. Actual events or results may differ materially from those stated or implied by these forward-looking statements. In evaluating these statements and our prospects, you should carefully consider the factors set forth below.

 

We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.

 

The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make.

 

You should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent our management’s beliefs and assumptions only as of the date such statements are made.

 

Further information on these and other factors that could affect our financial results is included in filings we make with the U.S. Securities and Exchange Commission (“SEC”) from time to time, including the section titled “Risk Factors” included in the form 20-F filed on October 15, 2021 under Rule 424(b)(4) of the Securities Act. These documents are available on the SEC’s website at www.sec.gov and on the SEC Filings section of the Investor Relations section of our website at: https://investors.mytheresa.com.

 

 

 

 

 

ABOUT NON-IFRS FINANCIAL MEASURES AND OPERATING METRICS

 

We review a number of operating and financial metrics, including the following business and non-IFRS metrics, to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans and make strategic decisions. We present Adjusted EBITDA, Adjusted Operating Income and Adjusted Net Income because they are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Further, we believe these measures are helpful in highlighting trends in our operating results, because they exclude the impact of items that are outside the control of management or not reflective of our ongoing operations and performance. Adjusted EBITDA, Adjusted Operating Income, and Adjusted Net Income have limitations, because they exclude certain types of expenses. We use Adjusted EBITDA, Adjusted Operating Income, and Adjusted Net Income as supplemental information only. You are encouraged to evaluate each adjustment and the reasons we consider it appropriate for supplemental analysis.

 

Our non-IFRS financial measures include:

 

·Adjusted EBITDA is a non-IFRS financial measure that we calculate as net income before finance expense (net), taxes, and depreciation and amortization, adjusted to exclude IPO preparation and transaction costs, other transaction-related costs and IPO-related share-based compensation expenses.

·Adjusted Operating Income is a non-IFRS financial measure that we calculate as operating income, adjusted to exclude IPO preparation and transaction costs, other transaction-related costs and IPO-related share-based compensation expenses.

·Adjusted Net Income is a non-IFRS financial measure that we calculate as net income, adjusted to exclude finance expenses on our Shareholder Loans, IPO preparation and transaction costs, other transaction-related costs, IPO-related share-based compensation expenses and related income tax effects.

 

We are not able to forecast net income (loss) on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting certain items that affect net income (loss), including, but not limited to, Income taxes and Interest expense and, as a result, are unable to provide a reconciliation to forecasted Adjusted EBITDA.

 

Gross Merchandise Value (GMV) is an operative measure and means the total Euro value of orders processed. GMV is inclusive of merchandise value, shipping and duty. It is net of returns, value added taxes and cancellations. GMV does not represent revenue earned by us. We use GMV as an indicator for the usage of our platform that is not influenced by the mix of direct sales and commission sales. The indicators we use to monitor usage of our platform include, among others, active customers, total orders shipped and GMV.

 

 

 

 

 

ABOUT MYTHERESA

 

Mytheresa is one of the leading global luxury fashion e-commerce platforms shipping to over 130 countries. Founded as a boutique in 1987, Mytheresa launched online in 2006 and offers ready-to-wear, shoes, bags and accessories for womenswear, menswear and kidswear. The highly curated edit of over 200 brands focuses on true luxury brands such as Bottega Veneta, Burberry, Dolce&Gabbana, Gucci, Loewe, Loro Piana, Moncler, Prada, Saint Laurent, Valentino, and many more. Mytheresa’s unique digital experience is based on a sharp focus on high-end luxury shoppers, exclusive product and content offerings, leading technology and analytical platforms as well as high quality service operations. The NYSE listed company reported €612.1 million net sales (+36.2% vs. FY20) in its first fiscal year as a public company (https://investors.mytheresa.com).

 

 

Investor Relations Contacts
Mytheresa.com GmbH

Stefanie Muenz

phone: +49 89 127695-1919

email: investors@mytheresa.com

 

 

Solebury Trout

Deena Friedman / Maria Lycouris

phone: +1 800 929 7167

email: investors@mytheresa.com

 

Media Contacts for public relations

Mytheresa.com GmbH

Sandra Romano

mobile: +49 152 54725178

phone: +49 89 127695-236

email: sandra.romano@mytheresa.com

 

Media Contacts for business press

Mytheresa.com GmbH

Alberto Fragoso

mobile: +49 152 38297355

phone: +49 89 127695-1358

email: alberto.fragoso@mytheresa.com

 

 

Source: MYT Netherlands Parent B.V.

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Financial Results and Key Operating Metrics

(Amounts in € millions)

 

   Three Months Ended  Six Months Ended
(in millions) (unaudited)  December 
31, 2020		  December 
31, 2021		  Change
in % / BPs		  December 
31, 2020		  December 
31, 2021		  Change
in % / BPs
Gross Merchandise Value (GMV)  €158.6  €200.2  26.2%  €285.0  €364.0  27.8%
Active customer (LTM in thousands)  569  740  30.2%  569  740  30.2%
Total orders shipped  (LTM in thousands)  1,256  1,656  31.8%  1,256  1,656  31.8%
Net sales  €158.6  €187.6  18.3%  €285.0  €345.4  21.2%
Gross profit  €78.6  €100.1  27.4%  €137.3  €177.4  29.3%
Gross profit margin(1)  49.5%  53.4%  390 BPs  48.2%  51.4%  320 BPs
Adjusted EBITDA(2)  €22.1  €28.3  27.8%  €32.6  €42.3  29.9%
Adjusted EBITDA margin(1,2)  14.0%  15.1%  110 BPs  11.4%  12.3%  90 BPs
Adjusted Operating Income (2)  €20.1  €26.0  29.6%  €28.5  €37.9  32.9%
Adjusted Operating Income margin(1,2)  12.7%  13.9%  120 BPs  10.0%  11.0%  100 BPs
Adjusted Net Income(2)  €14.8  €18.9  27.3%  €20.1  €27.1  35.2%
Adjusted Net Income margin(1,2)  9.3%  10.1%  80 BPs  7.0%  7.8%  80 BPs

 

(1)As a percentage of net sales.

(2)EBITDA, adjusted EBITDA, adjusted Operating Income, adjusted net income are measures not defined under IFRS. For further information about how we calculate these measures and limitations of its use, see above.

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Financial Results and Key Operating Metrics

(Amounts in € millions)

 

The following are reconciliations of Adjusted EBITDA, Adjusted Operating Income, and Adjusted Net Income to their most directly comparable IFRS financial measures:

 

   Three Months Ended  Six Months Ended
(in millions) (unaudited)  December 31,
2020		  December 
31, 2021		  Change
in %		  December 
31, 2020		  December 
31, 2021		  Change
in %
Net income  €15.7  €2.1  (86.9%)  €25.4  €(5.2)  (120.6%)
Finance expenses, net  €(5.0)  €0.2  (104.0%)  €(10.2)  €0.4  (103.8%)
Income tax expense  €5.9  €7.0  19.0%  €9.6  €10.4  7.9%
Depreciation and amortization  €2.0  €2.3  10.5%  €4.1  €4.4  9.2%
thereof depreciation of right-of use assets  €1.3  €1.4  6.0%  €2.6  €2.7  4.4%
EBITDA  €18.7  €11.5  (38.3%)  €28.9  €10.0  (65.4%)

IPO preparation and transaction costs(1)

  €3.5  €0.0  (100.0%)  €3.7  €0.0  (100.0%)
Other transaction-related costs(2)  €0.0  €1.0  N/A  €0.0  €1.0  N/A

IPO related share-based compensation(3)

  €0.0  €15.7  N/A  €0.0  €31.3  N/A
Adjusted EBITDA  €22.1  €28.3  27.8%  €32.6  €42.3  29.9%

 

   Three Months Ended  Six Months Ended
(in millions) (unaudited)  December 31,
2020		  December 31,
2021		  Change
in %		  December 
31, 2020		  December 
31, 2021		  Change
in %
Operating Income  €16.6  €9.2  (44.3%)  €24.8  €5.5  (77.7%)

IPO preparation and transaction costs(1)

  €3.5  €0.0  (100.0%)  €3.7  €0.0  (100.0%)
Other transaction-related costs(2)  €0.0  €1.0  N/A  €0.0  €1.0  N/A

IPO related share-based compensation(3)

  €0.0  €15.7  N/A  €0.0  €31.3  N/A
Adjusted Operating Income  €20.1  €26.0  29.6%  €28.5  €37.9  32.9%

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Financial Results and Key Operating Metrics

(Amounts in € millions)

 

   Three Months Ended  Six Months Ended
(in millions) (unaudited)  December 31,
2020		  December 
31, 2021		  Change
in %		  December 
31, 2020		  December 
31, 2021		  Change
in %
Net Income  €15.7  €2.1  (86.9%)  €25.4  €(5.2)  (120.6%)

IPO preparation and transaction costs(1)

  €3.5  €0.0  (100.0%)  €3.7  €0.0  (100.0%)
Other transaction-related costs(2)  €0.0  €1.0  N/A  €0.0  €1.0  N/A

IPO related share-based compensation(3)

  €0.0  €15.7  N/A  €0.0  €31.3  N/A
Finance expenses on shareholder loans(4)  €(5.3)  €0.0  (100.0%)  €(10.9)  €0.0  (100.0%)
Income tax effect(5)  €0.9  €0.0  (100.0%)  €1.9  €0.0  (100.0%)
Adjusted Net Income  €14.8  €18.9  27.3%  €20.1  €27.1  35.2%

 

(1)Represents non-recurring professional fees, including consulting, legal and accounting fees, related to our initial public offering, which are classified within selling, general and administrative expenses.

(2)Other transaction-related costs represents non-recurring professional fees, including advisory and accounting fees, related to potential transactions.

(3)In fiscal 2021, with the effective IPO, certain key management personnel received a one-time granted share-based compensation, for which the share-based compensation expense will be recognized upon defined vesting schedules in the future periods, including €31.2 million for the six months ended December 31, 2021. We do not consider these expenses to be indicative of our core operating performance.

(4)Our Adjusted Net Income excludes finance income (expenses) associated with our Shareholder Loans, which we do not consider to be indicative of our core performance. We did not receive any cash proceeds under the Shareholder Loans, which originated as part of the Neiman Marcus acquisition in 2014. In January 2021, we repaid our Shareholder Loans (principal plus outstanding interest) using a portion of the net proceeds from our initial public offering.

(5)Reflects adjustments to historical income tax expense to reflect changes in taxable income for each of the periods presented due to changes in finance expenses related to the Shareholder Loans, assuming a statutory tax rate of 27.8%.

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Unaudited Condensed Consolidated Statements of Profit and Comprehensive Income

(Amounts in € thousands, except share and per share data)

 

   Three Months Ended   Six Months Ended 
(in € thousands)  December 31,
2020		   December 31,
2021		   December 31,
2020		   December 31, 2021 
Net sales   158,593    187,571    284,952    345,402 
Cost of sales, exclusive of depreciation and amortization   (80,023)   (87,453)   (147,701)   (167,969)
Gross profit   78,570    100,118    137,251    177,433 
Shipping and payment cost   (17,833)   (25,509)   (32,666)   (45,476)
Marketing expenses   (19,696)   (23,828)   (37,137)   (46,256)
Selling, general and administrative expenses   (22,104)   (40,980)   (37,660)   (77,138)
Depreciation and amortization   (2,046)   (2,261)   (4,067)   (4,443)
Other expense (income), net   (276)   1,708    (897)   1,427 
Operating income   16,615    9,246    24,824    5,547 
Finance income   7,952    0    16,243    0 
Finance costs   (2,976)   (199)   (6,085)   (388)
Finance income (costs), net   4,975    (199)   10,157    (388)
Income (loss) before income taxes   21,590    9,048    34,981    5,159 
Income tax expense   (5,866)   (6,982)   (9,627)   (10,390)
Net income (loss)   15,724    2,066    25,354    (5,230)
Cash Flow Hedge   78    (1,088)   949    (2,169)
Income Taxes related to Cash Flow Hedge   11    336    (231)   604 
Foreign currency translation   -    (28)   -    (54)
Other comprehensive income (loss)   89    (780)   718    (1,619)
Comprehensive income (loss)   15,813    1,287    26,072    (6,849)
                     
Basic & diluted earnings per share  €0.22   €0.02    0.36   €(0.06)
Weighted average ordinary shares outstanding (basic) - in millions   70.2    86.3    70.2    86.3 
Weighted average ordinary shares outstanding (diluted) - in millions   70.2    87.7    70.2    88.0 

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Unaudited Condensed Consolidated Statements of Financial Position

(Amounts in € thousands)

 

(in € thousands)  June 30, 2021   December 31, 2021 
Assets          
Non-current assets          
Intangible assets and goodwill   155,611    155,353 
Property and equipment   8,810    8,411 
Right-of-use assets   14,009    21,328 
Total non-current assets   178,430    185,091 
Current assets          
Inventories   247,054    244,312 
Trade and other receivables   5,030    41,814 
Other assets   14,667    17,535 
Cash and cash equivalents   76,760    79,745 
Total current assets   343,510    383,406 
Total assets   521,941    568,497 
           
Shareholders’ equity and liabilities          
Subscribed capital   1    1 
Capital reserve   444,951    477,424 
Accumulated Deficit   (60,837)   (66,067)
Accumulated other comprehensive income   1,602    (17)
Total shareholders’ equity   385,718    411,342 
           
Non-current liabilities          
Provisions   717    742 
Lease liabilities   8,786    16,063 
Deferred tax liabilities   2,308    4,806 
Total non-current liabilities   11,811    21,611 
Current liabilities          
Tax liabilities   14,293    19,906 
Lease liabilities   5,361    5,443 
Contract liabilities   10,975    8,314 
Trade and other payables   43,558    39,170 
Other liabilities   50,225    62,711 
Total current liabilities   124,412    135,544 
Total liabilities   136,223    157,156 
Total shareholders’ equity and liabilities   521,941    568,497 

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Unaudited Condensed Consolidated Statements of Changes in Equity

(Amounts in € thousands)

 

(in € thousands)  Subscribed
capital		   Capital
reserve		   Accumulated
deficit		   Hedging
reserve		   Foreign currency
translation
reserve		   Total
shareholders’
equity		 
Balance as of July 1, 2020   1    91,008    (28,234)   -    1,602    64,377 
Net income   -    -    25,354    -    -    25,354 
Other comprehensive income   -    -    -    718    -    718 
Comprehensive income   -    -    25,354    718    -    26,072 
Share-based compensation   -    14         -         14 
Balance as of December 31, 2020   1    91,022    (2,880)   718    1,602    90,463 
                               
Balance as of July 1, 2021   1    444,951    (60,837)   -    1,602    385,718 
Net income   -    -    (5,230)   -    -    (5,230)
Other comprehensive income   -    -    -    (1,566)   (53)   (1,619)
Comprehensive income   -    -    (5,230)   (1,566)   (53)   (6,849)
Share-based compensation   -    32,473    -    -    -    32,473 
Balance as of December 31, 2021   1    477,424    (66,067)   (1,566)   1,549    411,342 

 

 

 

 

 

 

MYT Netherlands Parent B.V.

 

Unaudited Condensed Consolidated Statements of Cash Flows

(Amounts in € thousands)

 

   Six months ended December 31, 
(in € thousands)  2020   2021 
Net income (loss)   25,354    (5,230)
Adjustments for          
Depreciation and amortization   4,067    4,443 
Finance (income) costs, net   (10,157)   388 
Share-based compensation   14    32,473 
Income tax expense   9,627    10,390 
Change in operating assets and liabilities          
Increase (decrease) in provisions   124    25 
(Increase) decrease in inventories   (62,837)   2,741 
(Increase) decrease in trade and other receivables   (1,197)   (36,785)
Decrease (increase) in other assets   1,955    (2,817)
(Decrease) increase in other liabilities   2,968    10,267 
Increase (decrease) in contract liabilities   (734)   (2,661)
Increase (decrease) in trade and other payables   2,550    (4,387)
Income taxes paid   (1,102)   (1,674)
Net cash provided by (used in) operating activities   (29,368)   7,172 
Expenditure for property and equipment and intangible assets   (1,363)   (1,057)
Proceeds from sale of property and equipment and intangible assets   44    - 
Net cash (used in) investing activities   (1,319)   (1,057)
Interest paid   (3,962)   (388)
Proceeds from bank liabilities   64,990    - 
Repayment of liabilities from banks   (29,000)   - 
Repayment of Shareholder loans   (2,411)   - 
Payment of lease liabilities   (3,047)   (2,689)
Net cash (used in) provided by financing activities   26,570    (3,076)
Net increase (decrease) in cash and cash equivalents   (4,118)   3,038 
Cash and cash equivalents at the beginning of the period   9,367    76,760 
Effects of exchange rate changes on cash and cash equivalents   (18)   (53)
Cash and cash equivalents at end of the period   5,231    79,745