Attached files

file filename
8-K - 8-K - Gigamon Inc.d762813d8k.htm

Exhibit 99.1

 

MEDIA CONTACT:    INVESTOR CONTACT:
J.T. Eger    Cynthia Hiponia and Alice Kousoum
(408) 831-4247    (408) 831-4100

jt@gigamon.com

   IR@gigamon.com

Gigamon Reports Second Quarter 2014 Financial Results

Santa Clara, CALIF., July 24, 2014Gigamon® Inc. (NYSE:GIMO), a leader in traffic visibility solutions with the innovative Visibility Fabric™ architecture, today released financial results for the second quarter ended June 28, 2014.

Financial Highlights:

 

    Revenues for the second quarter of fiscal 2014 were $34.9 million, compared to $32.4 million in the second quarter of fiscal 2013, representing growth of 8% year-over-year.

 

    GAAP gross margins were 78% in the second quarter of fiscal 2014, compared to 73% in the second quarter of fiscal 2013.

 

    Non-GAAP gross margins were 79% in the second quarter of fiscal 2014, compared to 82% in the second quarter of fiscal 2013.

 

    GAAP net loss for the second quarter of fiscal 2014 was $32.5 million, or $1.01 per diluted share, impacted by a one-time charge of $24.6 million to the Company’s GAAP income tax provision to establish a valuation allowance against deferred tax assets. This compares to GAAP net loss of $9.8 million, or $0.51 per diluted share, in the second quarter of fiscal 2013.

 

    Non-GAAP net loss for the second quarter of fiscal 2014 was $1.1 million, or $0.04 per diluted share, compared to non-GAAP net income of $3.8 million, or $0.14 per diluted share, in the second quarter of fiscal 2013.

“Our disappointing second quarter results were due primarily to lower than expected performance in our Enterprise business where we continued to see longer sales cycles and larger


deals requiring more steps in the customer approval process. In addition, our Service Provider and international segments did not accelerate at the pace we anticipated,” said Paul Hooper, chief executive officer of Gigamon. “We are taking actions to address these dynamics and improve our go-to-market execution, including initiating a search for a new head of worldwide sales.”

“We continue to believe in the strength and health of the Network Visibility market and the demand for our industry leading solutions as evidenced by our 84 customer additions, and we were pleased with the performance of our Federal business during the second quarter,” Hooper said.

Recent Business Highlights:

 

    Appointed Mike Burns as the Company’s chief financial officer and Sachi Sambandan as the Company’s senior vice president of engineering.

 

    Announced forthcoming solutions to address the growing security needs of organizations including modules to address inline traffic security.

 

    Delivered enhanced centralized management and configuration for network visibility in private clouds and virtualized data centers (GigaVUE-VM and GigaVUE-FM).

 

    Recognized as the winner of Network World Asia’s 2014 Information Management Awards in the “Network Traffic Monitoring & Management” category.

 

    Became a member of the Network Intelligence Alliance (NI Alliance), an industry organization created to promote collaborative solutions for Intelligent Network solutions.

 

    Selected as ‘Best New Product’ 2014 finalist in the Leading Lights Awards, recognizing Gigamon’s NetFlow Generation application.

Conference Call Information:

Gigamon will host an investor conference call and live webcast today at 5:00 p.m. ET (2:00 p.m. PT) to discuss its financial results for the second quarter ended June 28, 2014. To access the conference call, dial 888-438-5525, using conference code 8532663. Callers outside the U.S. and Canada should dial 719-325-2432, using conference code 8532663. A replay of the conference call will be available through Thursday, July 31, 2014. To access the replay, please dial 888-203-1112 and enter pass code 8532663. Callers outside the U.S. and Canada should dial 719-457-


0820 and enter pass code 8532663. The live webcast will be accessible on Gigamon’s investor relations website at http://investor.gigamon.com and will be archived and available on this site for twelve months.

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures that exclude stock-based compensation and related payroll taxes and a valuation allowance against deferred tax assets. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. Gigamon considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the company, exclusive of unusual events or factors that do not directly affect what we consider to be our core operating performance, and are used by the company’s management for that purpose. In addition, investors often use similar measures to evaluate the operating performance of a company. Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP financial measures presented by other companies. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure attached to this release.

Legal Notice Regarding Forward Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this press release include, but are not limited to, our expectations regarding improvements to our business. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include our ability to continue to deliver and improve our products and successfully develop new products; customer acceptance and purchase of our existing products and new products; our ability to retain existing customers and generate new customers; the market for network traffic visibility solutions not continuing to develop; competition from other products and services; and general market, political, economic and business conditions. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q for the period ended March 29, 2014. The forward-looking statements in this press release are based on information available to us as of the date hereof, and we disclaim any obligation to update any forward-looking statements, except as required by law.


About the Visibility Fabric architecture

At Gigamon we realized that delivering the visibility essential to manage, analyze and secure the complex system that is the IT infrastructure requires a new approach. With millions of traffic flows across thousands of endpoints, visibility needs to be pervasive, intelligent and dynamic. Using our patented, unique technology, we created an innovative new approach for delivering this visibility called the Visibility Fabric architecture. This new approach is intelligent and versatile in its ability to enable visibility into the network. For more information visit http://www.gigamon.com/traffic-visibility-fabric.

About Gigamon

Gigamon provides an intelligent Visibility Fabric™ architecture for enterprises, data centers and service providers around the globe. Our technology empowers infrastructure architects, managers and operators with pervasive and dynamic intelligent visibility of traffic across both physical and virtual environments without affecting the performance or stability of the production network. Through patented technologies and centralized management, the Gigamon GigaVUE portfolio of high availability and high density products intelligently delivers the appropriate network traffic to management, analysis, compliance and security tools. With over eight years’ experience designing and building traffic visibility products in the US, Gigamon solutions are deployed globally across vertical markets including over half of the Fortune 100 and many government and federal agencies. www.gigamon.com


Gigamon Inc.

Consolidated Statements of Operations

(In thousands, except per share amounts)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28,
2014
    June 29,
2013
    June 28,
2014
    June 29,
2013
 

Revenue:

        

Product

   $ 22,544      $ 23,354      $ 42,624      $ 40,873   

Service

     12,307        9,055        23,987        17,349   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     34,851        32,409        66,611        58,222   

Cost of revenue:

        

Product

     6,281        6,944        13,286        11,668   

Service

     1,544        1,911        3,124        2,564   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

     7,825        8,855        16,410        14,232   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     27,026        23,554        50,201        43,990   

Operating expenses:

        

Research and development

     10,860        17,097        21,798        22,768   

Sales and marketing

     19,558        26,114        37,728        38,535   

General and administrative

     4,446        12,688        10,451        16,197   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     34,864        55,899        69,977        77,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (7,838     (32,345     (19,776     (33,510

Other income (expense):

        

Interest income

     73        1        134        3   

Other income (expense), net

     6        (18     (35     (25
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (7,759     (32,362     (19,677     (33,532

Income tax (expense) benefit

     (24,727     22,569        (21,027     22,540   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (32,486     (9,793     (40,704     (10,992
  

 

 

   

 

 

   

 

 

   

 

 

 

Accretion of preferred stock

     —          (503     —          (1,088

Loss attributable to preferred stock holders

     —          538        —          1,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss to common stock holders

   $ (32,486   $ (9,758   $ (40,704   $ (10,973
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to common stock holders:

        

Basic and Diluted

   $ (1.01   $ (0.51   $ (1.28   $ (0.60
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average number of shares used in per share amounts:

        

Basic and Diluted

     32,116        19,247        31,895        18,284   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

     June 28,
2014
    December 28,
2013
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 30,923      $ 79,908   

Short-term investments

     103,917        58,242   

Accounts receivable, net

     17,287        24,528   

Inventories, net

     7,704        1,484   

Deferred tax assets

     —          3,574   

Prepaid expenses and other current assets

     5,849        5,606   
  

 

 

   

 

 

 

Total current assets

     165,680        173,342   

Property and equipment, net

     7,654        4,389   

Deferred tax assets, non-current

     12        17,315   

Other assets

     484        471   
  

 

 

   

 

 

 

Total assets

   $ 173,830      $ 195,517   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 5,228      $ 1,405   

Accrued liabilities

     17,020        22,401   

Deferred revenue

     37,750        37,592   

Gigamon LLC members’ distribution payable

     —          476   
  

 

 

   

 

 

 

Total current liabilities

     59,998        61,874   

Deferred revenue, non-current

     10,293        9,884   

Other liabilities

     1,642        321   

Stockholders’ equity:

    

Common stock

     3        3   

Treasury stock

     (12,469     (12,469

Additional paid in capital

     163,951        144,810   

Accumulated other comprehensive income

     50        23   

Accumulated deficit

     (49,638     (8,929
  

 

 

   

 

 

 

Total stockholders’ equity

     101,897        123,438   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 173,830      $ 195,517   
  

 

 

   

 

 

 


Gigamon Inc.

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28,
2014
    June 29,
2013
    June 28,
2014
    June 29,
2013
 

Operating activities:

        

Net loss

   $ (32,486   $ (9,793   $ (40,704   $ (10,992

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

        

Depreciation and amortization

     1,254        649        2,237        1,198   

Stock-based compensation expense

     6,039        16,697        13,897        18,290   

Deferred income taxes

     24,596        (22,583     20,877        (22,583

Inventory write-offs

     627        138        2,437        395   

Loss on disposal of fixed assets

     —          14        —          14   

Changes in operating assets and liabilities:

        

Accounts receivable, net

     (965     (3,977     7,241        2,769   

Inventories

     (7,689     (243     (7,936     963   

Prepaid expenses and other assets

     (314     968        (1,097     230   

Accounts payable

     3,302        1,555        3,349        (85

Accrued and other liabilities

     1,562        20,293        (4,617     19,385   

Deferred revenue

     (1,475     1,094        567        5,481   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (5,549     4,812        (3,749     15,065   

Investing activities:

        

Purchases of short-term investments

     (26,214     —          (60,644     —     

Proceeds from sales of short-term investments

     1,000        —          2,000        —     

Proceeds from maturities of short-term investments

     8,337        —          13,412        —     

Purchases of property and equipment

     (2,463     (1,251     (4,732     (2,200
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (19,340     (1,251     (49,964     (2,200

Financing activities:

        

Proceeds from employee stock purchase plan

     —          —          3,863        —     

Proceeds from exercise of stock options, net

     690        11        3,571        11   

Proceeds from initial public offering and follow-on public offering, net

     —          97,102        (8     97,068   

Shares repurchased for tax withholdings on vesting of restricted stock units and other exercises

     (590     —          (2,222     —     

Distribution of income to Gigamon LLC members

     —          (2,276     (476     (7,097
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     100        94,837        4,728        89,982   

Net (decrease) increase in cash and cash equivalents

     (24,789     98,398        (48,985     102,847   

Cash and cash equivalents at beginning of period

     55,712        23,124        79,908        18,675   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 30,923      $ 121,522      $ 30,923      $ 121,522   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands, except percentages)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28,
2014
    June 29,
2013
    June 28,
2014
    June 29,
2013
 

Revenue

   $ 34,851      $ 32,409      $ 66,611      $ 58,222   

Reconciliation of Gross Profit and Gross Margin to Non-GAAP Gross Profit and Non-GAAP Gross Margin:

        

GAAP gross profit

   $ 27,026      $ 23,554      $ 50,201      $ 43,990   

Stock-based compensation expense

     471        2,691        919        2,709   

Stock-based compensation related payroll taxes

     1        —          59        —     

Performance unit plan compensation expense

     —          353        —          353   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 27,498      $ 26,598      $ 51,179      $ 47,052   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross margin

     78     73     75     76

Non-GAAP gross margin

     79     82     77     81

Reconciliation of Operating Loss and Operating Margin to Non-GAAP Operating (Loss) Income and Non-GAAP Operating Margin:

        

GAAP operating loss

   $ (7,838   $ (32,345   $ (19,776   $ (33,510

Stock-based compensation expense

     6,039        16,697        13,897        18,290   

Stock-based compensation related payroll taxes

     (20     —          757        —     

Performance unit plan compensation expense

     —          20,371        —          20,371   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating (loss) income

   $ (1,819   $ 4,723      $ (5,122   $ 5,151   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Net Loss Attributable To Common Stockholders to Non-GAAP Net (Loss) Income:

        

GAAP net loss attributable to common stock holders

   $ (32,486   $ (9,758   $ (40,704   $ (10,973

Stock-based compensation expense

     6,039        16,697        13,897        18,290   

Stock-based compensation related payroll taxes

     (20     —          757        —     

Accretion of preferred stock

     —          503        —          1,088   

Loss attributable to preferred stock holders

     —          (538     —          (1,107

Performance unit plan compensation expense

     —          20,371        —          20,371   

Tax benefit upon conversion of LLC to a C Corporation

     —          (14,811     —          (14,811

Income tax effect of Non-GAAP adjustments

     25,333        (8,673     22,684        (8,673
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net (loss) income

   $ (1,134   $ 3,791      $ (3,366   $ 4,185   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures (continued)

(In thousands, except per share data)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28,
2014
    June 29,
2013
    June 28,
2014
    June 29,
2013
 

Reconciliation of Diluted Net Loss per Share to Non-GAAP Diluted Net (Loss) Income per Share:

        

GAAP diluted net loss per share

   $ (1.01   $ (0.51   $ (1.28   $ (0.60

Stock-based compensation expense

     0.18        0.87        0.44        1.00   

Stock-based compensation related payroll taxes

     —          —          0.02        —     

Accretion of preferred stock

     —          0.03        —          0.06   

Loss attributable to preferred stock holders

     —          (0.03     —          (0.06

Performance unit plan compensation expense

     —          1.06        —          1.11   

Tax benefit upon conversion of LLC to a C corporation

     —          (0.77     —          (0.81

Income tax effect on non-GAAP adjustments

     0.79        (0.45     0.71        (0.47

Impact of difference in number of GAAP and non-GAAP diluted shares

     —          (0.06     —          (0.07
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net (loss) income per share

   $ (0.04   $ 0.14      $ (0.11   $ 0.16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Diluted Weighted-Average Number of Shares to Non-GAAP Diluted Weighted-Average Number of Shares:

        

GAAP diluted weighted-average number of shares

     32,116        19,247        31,895        18,284   

Dilutive impact due to stock-based compensation

     —          8,209        —          8,542   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted weighted-average number of shares

     32,116        27,456        31,895        26,826   
  

 

 

   

 

 

   

 

 

   

 

 

 


Reconciliation of GAAP to Non-GAAP Consolidated Statements of Operations

For the Three and Six Months Ended June 28, 2014 and June 29, 2013

(In thousands, except per share amounts and percentages)

(unaudited)

 

(In thousands)   Three Months Ended
June 28, 2014
    Three Months Ended
June 29, 2013
    Six Months Ended
June 28, 2014
    Six Months Ended
June 29, 2013
 
    As
Reported
    Adjustments     Non-
GAAP
    As
Reported
    Adjustments     Non-
GAAP
    As
Reported
    Adjustments     Non-
GAAP
    As
Reported
    Adjustments     Non-
GAAP
 

Revenue:

                       

Product

  $ 22,544      $ —        $ 22,544      $ 23,354      $ —        $ 23,354      $ 42,624      $ —        $ 42,624      $ 40,873      $ —        $ 40,873   

Service

    12,307        —          12,307        9,055        —          9,055        23,987        —          23,987        17,349        —          17,349   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

    34,851        —          34,851        32,409        —          32,409        66,611        —          66,611        58,222        —          58,222   

Cost of revenue:

                       

Product (1) (3)

    6,281        (287     5,994        6,944        (1,951     4,993        13,286        (541     12,745        11,668        (1,964     9,704   

Service (1) (3)

    1,544        (185     1,359        1,911        (1,092     819        3,124        (435     2,689        2,564        (1,098     1,466   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

    7,825        (472     7,353        8,855        (3,043     5,812        16,410        (976     15,434        14,232        (3,062     11,170   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    27,026        472        27,498        23,554        3,043        26,597        50,201        976        51,177        43,990        3,062        47,052   

Product Gross Margin

    72       73     70       79     69       70     71       76

Service Gross Margin

    87       89     79       91     87       89     85       92

Total Gross Margin

    78       79     73       82     75       77     76       81

Operating expenses:

                       

Research and development (1) (3)

    10,860        (2,050     8,810        17,097        (11,257     5,840        21,798        (5,049     16,749        22,768        (11,566     11,202   

Sales and marketing (1) (3)

    19,558        (2,402     17,156        26,114        (13,254     12,860        37,728        (5,407     32,321        38,535        (13,683     24,852   

General and administrative (1) (3)

    4,446        (1,095     3,351        12,688        (9,513     3,175        10,451        (3,223     7,228        16,197        (10,350     5,847   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    34,864        (5,547     29,317        55,899        (34,024     21,875        69,977        (13,679     56,298        77,500        (35,599     41,901   

(Loss) income from operations

    (7,838     6,019        (1,819     (32,345     37,067        4,722        (19,776     14,655        (5,121     (33,510     38,661        5,151   

Other income (expense):

                       

Interest income

    73        —          73        1        —          1        134        —          134        3        —          3   

Other expense, net

    6        —          6        (18     —          (18     (35     —          (35     (25     —          (25
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (7,759     6,019        (1,740     (32,362     37,067        4,705        (19,677     14,655        (5,022     (33,532     38,661        5,129   

Income tax benefit (expense) (2) (4) (5)

    (24,727     25,333        606        22,569        (23,484     (915     (21,027     22,684        1,657        22,540        (23,484     (944
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (32,486     31,352        (1,134     (9,793     13,583        3,790        (40,704     37,339        (3,365     (10,992     15,177        4,185   

Accretion of preferred stock

    —          —          —          (503     503        —          —          —          —          (1,088     1,088        —     

Loss attributable to preferred stock holders

    —          —          —          538        (538     —          —          —          —          1,107        (1,107     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income to common stock holders

  $ (32,486   $ 31,352      $ (1,134   $ (9,758   $ 13,548      $ 3,790      $ (40,704   $ 37,339      $ (3,365   $ (10,973   $ 15,158      $ 4,185   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share attributable to common stockholders:

                       

Basic

  $ (1.01   $ 0.97      $ (0.04   $ (0.51   $ 0.71      $ 0.20      $ (1.28   $ 1.17      $ (0.11   $ (0.60   $ 0.83      $ 0.23   

Diluted

  $ (1.01   $ 0.97      $ (0.04   $ (0.51   $ 0.65      $ 0.14      $ (1.28   $ 1.17      $ (0.11   $ (0.60   $ 0.76      $ 0.16   

Weighted-average number of shares used in per share amounts:

                       

Basic

    32,116        —          32,116        19,247        —          19,247        31,895        —          31,895        18,284        —          18,284   

Diluted

    32,116        —          32,116        19,247        8,209        27,456        31,895        —          31,895        18,284        8,542        26,826   

Notes:

 

(1) Includes stock-based compensation expense and related payroll taxes in the three and six months ended June 28, 2014 and stock-based compensation expense in the three and six months ended June 29, 2013.
(2) Includes income tax effect on non-GAAP adjustments in the three and six months ended June 28, 2014 and June 29, 2013.
(3) Includes performance unit plan compensation related expenses in the three and six months ended June 29, 2013.
(4) Amount for the three and six months ended June 29, 2013 includes tax benefit recorded upon the conversion from an LLC to a C Corporation on May 31, 2013.
(5) Amount for the three and six months ended June 28, 2014 includes establishment of valuation allowance against the deferred tax asset .