Exhibit 99.1

 

 

PANDORA REPORTS CALENDAR Q4 AND CALENDAR YEAR
2013 FINANCIAL RESULTS

 

·                  Calendar year 2013 GAAP total revenue of $637.9 million and non-GAAP total revenue of $647.5 million, both growing 56% year-over-year

·                  Eleven months ended December 2013 GAAP total revenue of $600.2 million and non-GAAP total revenue of $609.4 million, growing 54% and 55% year-over-year

·                  Calendar year 2013 non-GAAP diluted EPS of $0.06; calendar year 2013 GAAP EPS was ($0.23)

·                  Eleven months ended December 2013 non-GAAP diluted EPS of $0.11; Eleven months ended December 2013 GAAP EPS was ($0.15)

·                  Calendar Q4 GAAP revenue of $200.4 million, growing 52% year-over-year; and non-GAAP Q4 revenue of $200.8 million, growing 51% year-over-year

·                  Two months ended December 2013 GAAP revenue of $137.0 million, growing 57% year-over-year; and non-GAAP revenue of $137.2 million, growing 55% year-over-year

·                  Monetization reaches record highs across all dimensions of Pandora’s business

·                  Calendar 2013 total listener hours of 16.70 billion, growing 23% year-over-year

 

OAKLAND, Calif. — February 5, 2014 — Pandora (NYSE: P), the leading Internet radio service, today announced year-end financial results for the transition two and eleven month periods ended December 31, 2013 as well as calendar(1) fourth quarter and year ended December 31, 2013, recast from prior year reporting.

 

“Pandora continued growing revenue over 50% year-over-year,” stated Brian McAndrews CEO, President  & Chairman of Pandora. “We continued to improve monetization, which was reflected in record RPMs on all dimensions of our business, and drove our first non-GAAP profitable year as a public company.  Throughout the year, we were able to invest back into the business with notable achievements, improving our product, innovating across multiple technologies, devices and automotive platforms in our continuing efforts to reinvent radio and make Pandora available anytime, anywhere for millions of listeners.”

 

“2013 marked notable growth from user metrics to financial achievements. These have largely been driven by our position as a leader in mobile media, both in user engagement and monetization.  We remain intensely focused on advancing Pandora’s mission to reinvent radio. To fully capture the substantial market opportunity ahead of us, we will continue to aggressively invest in 2014 in sustained audience and engagement growth as well as activities that further accelerate monetization. As such, our bias will continue to be toward revenue growth and capturing additional market share.”

 

(1) Calendar results are included for ease of reference and comparability to published estimates.  These results will not be audited or included in the Company’s Annual Report on Form 10-K for the transitional eleven month period ended December 31, 2013.

 

 

Calendar Quarter Ended December 31, 2013 Financial Results

 

Total Revenue: For the calendar fourth quarter of 2013, GAAP total revenue was $200.4 million, a 52% year-over-year increase. Non-GAAP total revenue(2) was $200.8 million, a 51% year-over-year increase, including $0.4 million in revenue relating to our subscription return reserve. Advertising revenue was $162.0 million, a 39% year-over-year increase. Non-GAAP subscription and other revenue was $38.8 million, a 132% year-over-year increase, including $0.4 million in revenue relating to our subscription return reserve.

 

EPS: For the calendar fourth quarter of 2013, GAAP basic EPS was $0.05. GAAP diluted EPS was $0.04. Non-GAAP basic EPS was $0.12 and non-GAAP diluted EPS was $0.11, both including $0.4 million in revenue relating to our subscription return reserve, and excluding $13.4 million in expense from stock-based compensation and $0.2 million in amortization of intangible assets. GAAP and non-GAAP basic EPS were based on 194.4 million weighted average shares outstanding. GAAP and non-GAAP diluted EPS were based on 218.5 million weighted average shares outstanding.

 

Cash and Investments: For the calendar fourth quarter of 2013, the Company ended with $450.1 million in cash and investments, compared with $443.3 million at the end of the prior calendar quarter. For the calendar fourth quarter of 2013, Pandora’s cash provided by operating activities was $12.3 million compared to $9.6 million generated in the year-ago calendar quarter.

 

Calendar Year Ended December 31, 2013 Financial Results

 

Total Revenue: For the calendar year 2013, GAAP total revenue was $637.9 million, a 56% year-over-year increase. Non-GAAP total revenue was $647.5 million, a 56% year-over-year increase, including $9.6 million in revenue relating to our subscription return reserve. Advertising revenue was $521.2 million, a 45% year-over-year increase. Non-GAAP subscription and other revenue was $126.3 million, a 135% year-over-year increase, including $9.6 million in revenue relating to our subscription return reserve.

 

(2) The subscription return reserve consists of revenue that we defer on a GAAP basis because we have limited operating history with certain mobile subscription refund rights. The Company is required to defer revenue until the refund rights lapse or until it has developed sufficient transaction history to estimate a reserve. The subscription return reserve is excluded from the subscription and other revenue line of our GAAP presentation. Management includes revenue relating to the subscription return reserve because they believe that this non-GAAP measure will provide greater comparability with future GAAP revenue once sufficient transaction history is developed and a return reserve can be estimated. The Company expects to have sufficient transaction history to estimate a subscription return reserve in the first calendar quarter of 2014. As such, the Company expects that GAAP revenue results will include a one-time reversal of substantially all of the deferred revenue related to the subscription return reserve in that period.

 

 

EPS: For the calendar year 2013, GAAP basic and diluted EPS were ($0.23). Non-GAAP basic and diluted EPS were $0.06, including $9.6 million in revenue relating to our subscription return reserve, and excluding $42.3 million in expense from stock-based compensation and $0.4 million in amortization of intangible assets. GAAP basic and diluted and non-GAAP basic EPS were based on 180.2 million weighted average shares outstanding. Non-GAAP diluted EPS was based on 202.0 million weighted average shares outstanding.

 

Transitional 2- and 11-month periods ended December 31, 2013

 

Total Revenue: For the two month November-December 2013 stub period, GAAP total revenue was $137.0 million, a 57% year-over-year increase. Non-GAAP revenue was $137.2 million for the same period, a 55% year-over-year increase, including $0.2 million in revenue relating to our subscription return reserve. Advertising revenue was $111.3 million, a 44% year-over-year increase. Non-GAAP subscription and other revenue was $25.9 million, a 126% year-over-year increase, including $0.2 million in revenue relating to our subscription return reserve.

 

For the 11 months ended December 31, 2013, GAAP total revenue was $600.2 million, a 54% year-over-year increase.  Non-GAAP revenue was $609.4 million, a 55% year-over-year increase.  Advertising revenue was $489.3 million, a 43% year-over-year increase. Non-GAAP subscription and other revenue was $120.0 million, a 139% year-over-year increase, including $9.1 million in revenue relating to our subscription return reserve.

 

EPS: For the two month November-December 2013 stub period, GAAP basic EPS was $0.06 and GAAP diluted EPS was $0.05. Non-GAAP basic EPS was $0.11 and non-GAAP diluted EPS was $0.10, including $0.2 million in revenue relating to our subscription return reserve, and excluding $9.5 million in expense from stock-based compensation and $0.1 million in amortization of intangible assets.  GAAP and non-GAAP basic EPS were based on 194.6 million weighted average shares outstanding. GAAP and non-GAAP diluted EPS were based on 218.8 million weighted average shares outstanding.

 

For the 11 months ended December 31, 2013, GAAP basic and diluted EPS were ($0.15). Non-GAAP basic EPS was $0.12 and non-GAAP diluted EPS was $0.11, including $9.1 million in revenue relating to our subscription return reserve, and excluding $40.0 million in expense from stock-based compensation and $0.4 million in amortization of intangible assets. GAAP basic and diluted and non-GAAP basic EPS were based on 181.0 million weighted average shares outstanding. Non-GAAP diluted EPS was based on 203.0 million weighted average shares outstanding.

 

Other Business Metrics

 

Total Calendar Fourth Quarter Ended December 31, 2013 Listener Hours: Total listener hours grew 16% to 4.54 billion for the calendar fourth quarter of 2013, compared to 3.91 billion for the calendar fourth quarter of 2012.

 

Total Calendar Year Ended December 31, 2013 Listener Hours: Total listener hours grew 23% to 16.70 billion for the calendar year of 2013, compared to 13.51 billion for the calendar year of 2012.

 

 

Guidance

 

Based on information available as of February 5, 2014, the Company is providing the following financial guidance:

 

Calendar First Quarter 2014 Guidance: Non-GAAP revenue is expected to be in the range of $170 million to $176 million. Non-GAAP basic and diluted EPS is expected to be between a loss of $(0.16) and a loss of $(0.14). Non-GAAP EPS excludes revenue relating to our subscription return reserve, stock-based compensation expense and amortization of intangible assets, assumes minimal tax expense given our net operating loss position, and is based on 200 million basic weighted average shares outstanding for the three months ending March 31, 2014.

 

Calendar Year 2014 Guidance: Non-GAAP revenue is expected to be in the range of $870 million to $890 million. Non-GAAP diluted EPS is expected to be between $0.13 and $0.17. Non-GAAP EPS excludes revenue relating to our subscription return reserve, stock-based compensation expense and amortization of intangible assets, assumes minimal tax expense given our net operating loss position, and is based on 225 million diluted weighted average shares outstanding for the twelve months ending December 31, 2014.

 

Financial Results Conference Call: Pandora will host a conference call today at 3 p.m. PT/ 6 p.m. ET to discuss the financial results with the investment community. A live webcast of the event will be available on the Pandora Investor Relations website at http://investor.pandora.com. A live domestic dial‐in is available at (877) 355‐0067 or internationally at (443) 853‐1239. A domestic replay will be available at (855) 859‐2056 or internationally at (404) 537‐3406, using passcode 31451335, and available via webcast until February 19, 2014.

 

ABOUT PANDORA 

 

Pandora (NYSE: P) gives people music and comedy they love anytime, anywhere, through connected devices. Personalized stations launch instantly with the input of a single “seed” — a favorite artist, song or genre. The Music Genome Project®, a deeply detailed hand-built musical taxonomy, powers the personalization of Pandora® internet radio by using musicological “DNA” and constant listener feedback to craft personalized stations from a growing collection of more than one million tracks. Tens of millions of people turn on Pandora every month to hear music they love. www.pandora.com

 

“Safe harbor” Statement:

 

This press release contains forward-looking statements within the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding expected revenue and non-GAAP EPS. These forward-looking statements are based on Pandora’s current assumptions, expectations and beliefs and involve substantial risks and uncertainties that may cause results, performance or achievement to materially differ from those expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: our operation in an emerging market and our relatively new and evolving business model; our ability to estimate revenue reserves; our ability to increase our listener base and listener hours; our ability to attract and retain advertisers; our ability to generate additional revenue on a cost-effective basis; competitive factors; our ability to continue operating under existing laws and licensing regimes; our ability to establish and maintain relationships with makers of mobile devices, consumer electronic products and automobiles; our ability to manage our growth; our ability to continue to innovate and keep pace with changes in technology and our competitors; risks related to service interruptions or security breaches; and general economic conditions worldwide. Further information on these factors and other risks that may affect our business is included in filings we make with the Securities and Exchange Commission (SEC) from time to time, including our Annual Report on Form 10-K and our Form 10-Q for the current period, particularly under the heading “Risk Factors.”

 

 

The financial information contained in this press release should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s most recent reports on Form 10-K and Form 10-Q, each as they may be amended from time to time. The Company’s results of operations for the current period are not necessarily indicative of the Company’s operating results for any future periods.

 

These documents are available online from the SEC or on the SEC Filings section of the Investor Relations section of our website at investor.pandora.com. Information on our website is not part of this release. All forward-looking statements in this press release are based on information currently available to us, and we assume no obligation to update these forward-looking statements in light of new information or future events.

 

Non-GAAP Financial Measures

 

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), we use the following non-GAAP measures of financial performance: non-GAAP total revenue, non-GAAP subscription revenue, non-GAAP gross profit, non-GAAP net income (loss), non-GAAP basic EPS and non-GAAP diluted EPS. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.

 

These non-GAAP financial measures differ from GAAP in that they include an effect on revenue from our subscription return reserve, which consists of deferred revenue related to subscriptions that are sold with return rights, and exclude expense from stock-based compensation and amortization of intangible assets.

 

The subscription return reserve consists of revenue that we defer on a GAAP basis because we have limited operating history with certain mobile subscription refund rights. We are required to defer revenue until the refund rights lapse or until we have developed sufficient transaction history to estimate a reserve. The subscription return reserve is excluded from the subscription and other revenue line of our GAAP presentation. The subscription return reserve is expected to be released in the first quarter of calendar 2014 when sufficient transaction history is developed and a return reserve can be estimated. For periods ending as of and prior to the first quarter of calendar 2014, management includes an effect on revenue relating to our subscription return reserve because we believe that this non-GAAP measure will provide greater comparability with future GAAP revenue.

 

 

Stock-based compensation consists of expenses for stock options and other awards under our equity incentive plans. Stock-based compensation is included in the following cost and expense line items of our GAAP presentation:

 

· Cost of revenue - other

· Product development

· Sales and marketing

· General and administrative

 

Although stock-based compensation is an expense for us and is viewed as a form of compensation, management excludes stock-based compensation from our non-GAAP measures for purposes of evaluating our continuing operating performance primarily because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results or future outlook. In addition, the value of stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.

 

Intangible amortization consists of non-cash charges that can be affected by the timing and magnitude of business combinations and asset purchases. Amortization for currently owned intangible assets is included in the general and administrative expense line of our GAAP presentation. Management considers its operating results without these charges when evaluating its ongoing performance because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results or future outlook.

 

We believe these non-GAAP financial measures serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and, when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors’ overall understanding of our current financial performance.

 

In the financial tables below, we provide a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this earnings release.

 

We estimate revenue generated through both our mobile and other connected devices platform as well as our traditional computer platform. While we believe that such disaggregated revenue estimates provide directional insight for evaluating our efforts to monetize our service through these platforms, we do not validate such disaggregated revenue to the level of financial statement reporting. Such metrics should be seen as indicative only and as management’s best estimate.

 

###

 

 

Contacts:

 

Dominic Paschel

 

Corporate Finance & Investor Relations

investor@pandora.com

(510) 842-6960

 

Will Valentine

Pandora Corporate Communications

press@pandora.com

(510) 842-6996

 

 

Pandora Media, Inc.

Consolidated  Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

		Two months ended December 31,						Eleven months ended December 31,
		2012			2013			2012			2013
Revenue
Advertising		$	77,079		$	111,328		$	343,318		$	489,340
Subscription and other		10,349			25,664			46,166			110,893
Total revenue		87,428			136,992			389,484			600,233
Cost of revenue
Cost of revenue - Content acquisition costs		48,678			63,144			230,731			314,866
Cost of revenue - Other (1)		5,971			8,605			28,740			41,844
Total cost of revenue		54,649			71,749			259,471			356,710
Gross profit		32,779			65,243			130,013			243,523
Operating expenses
Product development (1)		3,226			6,179			16,191			29,986
Sales and marketing (1)		20,935			33,322			94,566			169,774
General and administrative (1)		9,406			14,613			43,320			70,212
Total operating expenses		33,567			54,114			154,077			269,972
Income (loss) from operations		(788		)	11,129			(24,064		)	(26,449		)
Other income (expense)
Interest income		12			66			88			96
Interest expense		(89		)	(94		)	(486		)	(554		)
Other expense, net		(4		)	—			(3		)	(16		)
Income (loss) before provision for income taxes		(869		)	11,101			(24,465		)	(26,923		)
Income tax benefit (expense)		(2		)	(44		)	3			(94		)
Net income (loss)		$	(871	)	$	11,057		$	(24,462	)	$	(27,017	)
Basic net income (loss) per share		$	(0.01	)	$	0.06		$	(0.15	)	$	(0.15	)
Weighted-average basic shares		170,350			194,641			167,956			180,968
Diluted net income (loss) per share		$	(0.01	)	$	0.05		$	(0.15	)	$	(0.15	)
Weighted-average diluted shares		170,350			218,755			167,956			180,968

 

(1) Includes stock-based compensation expense as follows:

 

		Two months ended December 31,						Eleven months ended December 31,
		2012			2013			2012			2013
Cost of revenue - Other		$	209		$	433		$	1,109		$	1,946
Product development		788			1,961			4,138			8,802
Sales and marketing		2,273			4,405			11,128			20,222
General and administrative		1,403			2,672			6,908			9,071
Total stock-based compensation expense		$	4,673		$	9,471		$	23,283		$	40,041

 

 

Pandora Media, Inc.

Consolidated  Statements of Operations

(In thousands, except per share amounts)

(Unaudited Recast)

 

		Three months ended December 31,						Twelve months ended December 31,
		2012			2013			2012			2013
Revenue
Advertising		$	116,144		$	162,007		$	360,715		$	521,239
Subscription and other		15,355			38,355			49,294			116,654
Total revenue		131,499			200,362			410,009			637,893
Cost of revenue
Cost of revenue - Content acquisition costs		71,758			93,698			248,313			342,884
Cost of revenue - Other (1)		8,798			12,617			30,845			45,121
Total cost of revenue		80,556			106,315			279,158			388,005
Gross profit		50,943			94,047			130,851			249,888
Operating expenses
Product development (1)		4,684			9,239			17,494			31,911
Sales and marketing (1)		30,889			53,116			101,537			182,923
General and administrative (1)		13,617			22,567			47,028			75,142
Total operating expenses		49,190			84,922			166,059			289,976
Income (loss) from operations		1,753			9,125			(35,208		)	(40,088		)
Other income (expense)
Interest income		19			68			98			102
Interest expense		(137		)	(144		)	(526		)	(602		)
Other expense, net		(7		)	(17		)	(3		)	(15		)
Income (loss) before provision for income taxes		1,628			9,032			(35,639		)	(40,603		)
Income tax benefit (expense)		—			(55		)	19			(100		)
Net income (loss)		$	1,628		$	8,977		$	(35,620	)	$	(40,703	)
Basic net income (loss) per share		$	0.01		$	0.05		$	(0.21	)	$	(0.23	)
Weighted-average basic shares		170,196			194,429			167,568			180,201
Diluted net income (loss) per share		$	0.01		$	0.04		$	(0.21	)	$	(0.23	)
Weighted-average diluted shares		189,937			218,468			167,568			180,201

 

(1) Includes stock-based compensation expense as follows:

 

		Three months ended December 31,						Twelve months ended December 31,
		2012			2013			2012			2013
Cost of revenue - Other		$	308		$	618		$	1,174		$	2,053
Product development		1,152			2,743			4,375			9,192
Sales and marketing		3,230			6,187			11,821			21,389
General and administrative		2,021			3,886			7,350			9,626
Total stock-based compensation expense		$	6,711		$	13,434		$	24,720		$	42,260

 

 

Pandora Media, Inc.

Consolidated Balance Sheets

(In thousands)

 

		As of January 31,			As of December 31,
		2013			2013
					(Unaudited)
Assets
Current assets:
Cash and cash equivalents		$	65,725		$	245,755
Short-term investments		23,247			98,662
Accounts receivable, net		103,410			164,023
Prepaid expenses and other current assets		6,232			10,343
Total current assets		198,614			518,783
Long-term investments		—			105,686
Property and equipment, net		17,758			35,151
Other long-term assets		2,460			13,715
Total assets		$	218,832		$	673,335
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable		$	4,471		$	14,413
Accrued liabilities		7,590			14,885
Accrued royalties		53,083			66,110
Deferred revenue		29,266			42,650
Accrued compensation		21,560			17,948
Total current liabilities		115,970			156,006
Other long-term liabilities		3,873			9,098
Total liabilities		119,843			165,104
Stockholders’ equity
Common stock		17			20
Additional paid-in capital		238,552			675,103
Accumulated deficit		(139,574		)	(166,591		)
Accumulated other comprehensive loss		(6		)	(301		)
Total stockholders’ equity		98,989			508,231
Total liabilities and stockholders’ equity		$	218,832		$	673,335

 

 

Pandora Media, Inc.

Consolidated Statements of Cash Flows 

(In thousands)

(Unaudited)

 

		Two months ended						Eleven months ended
		December 31,						December 31,
		2012			2013			2012			2013
Operating Activities
Net income (loss)		$	(871	)	$	11,057		$	(24,462	)	$	(27,017	)
Adjustments to reconcile to net cash provided by (used in) operating activities:
Depreciation and amortization		1,259			1,941			6,406			10,112
Loss on disposition of assets		—			—			23			—
Stock-based compensation		4,673			9,471			23,283			40,041
Amortization of premium on investments		50			180			329			237
Amortization of debt issuance costs		44			33			242			220
Changes in assets and liabilities:
Accounts receivable		(12,361		)	(22,227		)	(43,487		)	(60,613		)
Prepaid expenses and other assets		(153		)	(3,176		)	(2,189		)	(7,891		)
Accounts payable and accrued liabilities		5,887			2,799			10,419			16,708
Accrued royalties		6,917			7,611			17,525			13,027
Accrued compensation		2,328			(74		)	2,085			(3,393		)
Deferred revenue		2,541			(438		)	10,285			13,384
Reimbursement of cost of leasehold improvements		—			—			1,243			1,555
Net cash provided by (used in) operating activities		10,314			7,177			1,702			(3,630		)
Investing Activities
Purchases of property and equipment		(5,828		)	(5,645		)	(11,809		)	(20,536		)
Purchases of patents		—			—			—			(8,000		)
Purchases of investments		(9,435		)	(204,123		)	(59,559		)	(224,549		)
Proceeds from maturities of short-term investments		6,143			4,050			79,603			42,210
Payments related to acquisition		—			—			—			(400		)
Net cash provided by (used in) investing activities		(9,120		)	(205,718		)	8,235			(211,275		)
Financing activities
Borrowings under debt arrangements		—			—			—			10,000
Repayments of debt		—			—			—			(10,000		)
Proceeds from follow-on offering, net of issuance costs		—			(434		)	—			378,654
Proceeds from issuance of common stock		1,020			2,389			5,877			16,793
Payment of debt issuance costs in connection with the debt refinancing		—			—			—			(450		)
Net cash provided by financing activities		1,020			1,955			5,877			394,997
Effects of foreign currency translation on cash and cash equivalents		—			(39		)	(1		)	(62		)
Net increase (decrease) in cash and cash equivalents		2,214			(196,625		)	15,813			180,030
Cash and cash equivalents at beginning of period		57,725			442,380			44,126			65,725
Cash and cash equivalents at end of period		$	59,939		$	245,755		$	59,939		$	245,755

 

 

Pandora Media, Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited Recast)

 

		Three months ended						Twelve months ended
		December 31,						December 31,
		2012			2013			2012			2013
Operating Activities
Net income (loss)		$	1,628		$	8,977		$	(35,620	)	$	(40,703	)
Adjustments to reconcile to net cash provided by (used in) operating activities:
Depreciation and amortization		1,886			3,063			6,917			10,781
Loss on disposition of assets		—			—			83			—
Stock-based compensation		6,711			13,434			24,720			42,260
Amortization of premium on investments		79			179			383			266
Amortization of debt issuance costs		66			49			264			241
Changes in assets and liabilities:
Accounts receivable		(18,264		)	(26,739		)	(36,599		)	(53,797		)
Prepaid expenses and other assets		(936		)	(2,850		)	(2,732		)	(9,796		)
Accounts payable and accrued liabilities		3,949			3,535			6,511			17,803
Accrued royalties		6,333			6,860			18,684			14,763
Accrued compensation		5,080			6,393			3,294			4,108
Deferred revenue		3,112			(573		)	10,098			13,134
Reimbursement of cost of leasehold improvements		—			—			1,484			1,555
Net cash provided by (used in) operating activities		9,644			12,328			(2,513		)	615
Investing Activities
Purchases of property and equipment		(1,704		)	(7,482		)	(8,124		)	(22,873		)
Purchases of patents		—			—			—			(8,000		)
Purchases of investments		(15,741		)	(205,522		)	(66,830		)	(230,156		)
Proceeds from maturities of short-term investments		10,893			6,250			85,184			50,540
Payments related to acquisition		—			—			—			(400		)
Net cash provided by (used in) investing activities		(6,552		)	(206,754		)	10,230			(210,889		)
Financing activities
Borrowings under debt arrangements		—			—			—			10,000
Repayments of debt		—			—			—			(10,000		)
Proceeds from follow-on offering, net of issuance costs		—			(653		)	—			378,656
Proceeds from issuance of common stock		1,120			3,764			6,123			17,924
Payment of debt issuance costs in connection with the debt refinancing		—			—			—			(450		)
Net cash provided by financing activities		1,120			3,111			6,123			396,130
Effects of foreign currency translation on cash and cash equivalents		—			(12		)	(4		)	(40		)
Net increase (decrease) in cash and cash equivalents		4,212			(191,327		)	13,836			185,816
Cash and cash equivalents at beginning of period		55,727			437,082			46,103			59,939
Cash and cash equivalents at end of period		$	59,939		$	245,755		$	59,939		$	245,755

 

 

Pandora Media, Inc.

Reconciliation of GAAP to Non-GAAP Measures

(In thousands, except per share amounts)

(Unaudited)

 

		Two months ended						Eleven months ended
		December 31,						December 31,
		2012			2013			2012			2013
Revenue
GAAP total revenue		$	87,428		$	136,992		$	389,484		$	600,233
Subscription return reserve		1,101			210			4,045			9,122
Non-GAAP total revenue		$	88,529		$	137,202		$	393,529		$	609,355
Gross profit
GAAP gross profit		$	32,779		$	65,243		$	130,013		$	243,523
Subscription return reserve		1,101			210			4,045			9,122
Stock-based compensation: Cost of revenue - Other		209			433			1,109			1,946
Non-GAAP gross profit		$	34,089		$	65,886		$	135,167		$	254,591
Net income (loss)
GAAP net income (loss)		$	(871	)	$	11,057		$	(24,462	)	$	(27,017	)
Subscription return reserve		1,101			210			4,045			9,122
Amortization of intangibles		—			121			—			364
Stock-based compensation		4,673			9,471			23,283			40,041
Non-GAAP net income		$	4,903		$	20,859		$	2,866		$	22,510
Basic EPS
GAAP basic EPS		$	(0.01	)	$	0.06		$	(0.15	)	$	(0.15	)
Subscription return reserve (1)		0.01			—			0.02			0.05
Amortization of intangibles (1)		—			—			—			—
Stock-based compensation (1)		0.03			0.05			0.15			0.22
Non-GAAP basic EPS		$	0.03		$	0.11		$	0.02		$	0.12
Shares used in computing basic EPS		170,350			194,641			167,956			180,968
Diluted EPS
GAAP diluted EPS		$	(0.01	)	$	0.05		$	(0.15	)	$	(0.15	)
Subscription return reserve (1)		0.01			—			0.02			0.05
Amortization of intangibles (1)		—			—			—			—
Stock-based compensation (1)		0.03			0.05			0.15			0.21
Non-GAAP diluted EPS		$	0.03		$	0.10		$	0.02		$	0.11
Shares used in computing diluted EPS		192,577			218,755			190,657			203,033

 

(1) EPS may not recalculate due to rounding