GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Pandora Media Inc (NYSE:P) » Definitions » ROIC %

Pandora Media (Pandora Media) ROIC % : -42.44% (As of Sep. 2018)


View and export this data going back to 2011. Start your Free Trial

What is Pandora Media ROIC %?

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. Pandora Media's annualized return on invested capital (ROIC %) for the quarter that ended in Sep. 2018 was -42.44%.

As of today (2024-05-06), Pandora Media's WACC % is 0.00%. Pandora Media's ROIC % is 0.00% (calculated using TTM income statement data). Pandora Media earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Pandora Media ROIC % Historical Data

The historical data trend for Pandora Media's ROIC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Pandora Media ROIC % Chart

Pandora Media Annual Data
Trend Jan09 Jan10 Jan11 Jan12 Jan13 Dec14 Dec15 Dec16 Dec17
ROIC %
Get a 7-Day Free Trial Premium Member Only -62.78 -16.81 218.84 -42.84 229.08

Pandora Media Quarterly Data
Oct13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18
ROIC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -40.31 1,322.66 -113.01 -75.60 -42.44

Competitive Comparison of Pandora Media's ROIC %

For the Broadcasting subindustry, Pandora Media's ROIC %, along with its competitors' market caps and ROIC % data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Pandora Media's ROIC % Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Pandora Media's ROIC % distribution charts can be found below:

* The bar in red indicates where Pandora Media's ROIC % falls into.



Pandora Media ROIC % Calculation

Pandora Media's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2017 is calculated as:

ROIC % (A: Dec. 2017 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2016 ) + Invested Capital (A: Dec. 2017 ))/ count )
=1492.364 * ( 1 - 0.15% )/( (782.679 + 518.293)/ 2 )
=1490.125454/650.486
=229.08 %

where

Invested Capital(A: Dec. 2016 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=1184.81 - 165.078 - ( 237.053 - max(0, 254.117 - 625.821+237.053))
=782.679

Invested Capital(A: Dec. 2017 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=1166.322 - 147.182 - ( 500.847 - max(0, 226.281 - 912.164+500.847))
=518.293

Pandora Media's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Sep. 2018 is calculated as:

ROIC % (Q: Sep. 2018 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2018 ) + Invested Capital (Q: Sep. 2018 ))/ count )
=-233.828 * ( 1 - -0.2% )/( (543.614 + 560.534)/ 2 )
=-234.295656/552.074
=-42.44 %

where

Invested Capital(Q: Jun. 2018 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=1167.943 - 203.542 - ( 420.787 - max(0, 295.238 - 806.557+420.787))
=543.614

Invested Capital(Q: Sep. 2018 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=1172.803 - 224.627 - ( 387.642 - max(0, 325.992 - 818.952+387.642))
=560.534

Note: The Operating Income data used here is four times the quarterly (Sep. 2018) data.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Pandora Media  (NYSE:P) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROIC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Pandora Media's WACC % is 0.00%. Pandora Media's ROIC % is 0.00% (calculated using TTM income statement data).


Be Aware

Like ROE % and ROA %, ROIC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.


Pandora Media ROIC % Related Terms

Thank you for viewing the detailed overview of Pandora Media's ROIC % provided by GuruFocus.com. Please click on the following links to see related term pages.


Pandora Media (Pandora Media) Business Description

Traded in Other Exchanges
N/A
Address
Pandora Medic Inc is a radio broadcasting company that offers music streaming and automated music recommendation services. Pandora allows users to listen to music selections based on the user's artist or genre preference and then provide positive or negative feedback, which is utilized by the program to choose subsequent musical selections. Pandora can be accessed through a web browser or the company's application that can be downloaded to a personal computer or mobile phone. The service is available in the United States, Australia, and New Zealand. Pandora derives the majority of its revenue in the United States.
Executives
Gregory B Maffei director 12300 LIBERTY BLVD, ENGLEWOOD CO 80112
Karen Sammis Walker officer: Chief Accounting Officer 2101 WEBSTER STREET, #1650, OAKLAND CA 94612
S Aimee Lapic officer: Chief Marketing Officer 2101 WEBSTER ST #1650, OAKLAND CA 94612
Michael Lynton director 2000 AVENUE OF THE STARS 12TH FL, LOS ANGELES CA 90067
David J Frear director 1221 AVENUE OF THE AMERICAS, NEW YORK NY 10020
Naveen K. Chopra officer: Chief Financial Officer C/O 2160 GOLD STREET, SAN JOSE CA 95002
Stephen G Bene officer: General Counsel & Secretary C/O ELECTRONIC ARTS INC., 209 REDWOOD SHORES PARKWAY, REDWOOD CITY CA 94065
James E Meyer director 6922 HOLLYWOOD BLVD., 12TH FLOOR, LOS ANGELES CA 90028
Roger Lynch director, officer: CEO & President PANDORA MEDIA, INC., 2101 WEBSTER STREET, SUITE 1650, OAKLAND CA 94612
Liberty Media Corp director, 10 percent owner 12300 LIBERTY BOULEVARD, ENGLEWOOD CO 80112
Elizabeth A Nelson director MACROMEDIA/ 600 TOWNSEND ST, SAN FRANCISCO CA 94103
Peter C Gotcher director
James Feuille director TWO EMBARCADERO, SUITE 2200, SAN FRANCISCO CA 94111
Peter Chernin director 1211 AVENUE OF THE AMERICAS, NEW YORK NY 10036
Crosslink Capital Inc other: Affiliate of Director 2180 SAND HILL ROAD, SUITE 200, MENLO PARK CA 94025