Attached files

file filename
8-K - 8-K - Gigamon Inc.d808254d8k.htm

Exhibit 99.1

 

MEDIA CONTACT:

J.T. Eger

   INVESTOR CONTACT:
Cynthia Hiponia and Alice Kousoum
(408) 831-4247    (408) 831-4100
jt@gigamon.com    IR@gigamon.com

Gigamon Reports Third Quarter 2014 Financial Results

Santa Clara, CALIF., October 23, 2014Gigamon® Inc. (NYSE:GIMO), a leader in traffic visibility solutions with the innovative Visibility Fabric™ architecture, today released financial results for the third quarter ended September 27, 2014.

Third Quarter Fiscal 2014 Financial Highlights:

 

    Revenues were $39.3 million, up 13% from the second quarter of fiscal 2014 and up 1% year-over-year.

 

    GAAP net loss was $3.0 million, or $0.09 per diluted share, compared to GAAP net income of $1.5 million, or $0.05 per diluted share, in the prior-year period.

 

    Non-GAAP net income was $1.2 million, or $0.04 per diluted share, compared to non-GAAP net income of $5.7 million, or $0.18 per diluted share, in the prior-year period.

“We are pleased to have delivered sequential revenue growth of 13% and returned to non-GAAP profitability in the third quarter,” said Paul Hooper, chief executive officer of Gigamon. “We achieved solid performance in our Enterprise business, generated strong revenue from North America, and continued to see solid demand for our GigaSMART portfolio. We believe these results reflect a stabilization of our business, and we remain focused on bringing our business back to stronger growth rates as we continue to improve execution across our operations.”

Recent Business Highlights:

 

    Expanded the GigaVUE-HC2 portfolio with inline modules addressing the security market, and a module that combines GigaSMART and connectivity features.


    Collaborated with VMware to extend our visibility portfolio to offer a comprehensive visibility solution for the VMware NSX platform.

 

    Received the Network World Asia Award for our Visibility Fabric in the Networking and Monitoring Traffic category.

 

    Appointed Helmut Wilke as the senior vice president of worldwide sales.

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 third quarter ended September 27, 2014. To access the conference call, dial 888-417-8516, using conference code 8150271. Callers outside the U.S. and Canada should dial 719-325-2354, using conference code 8150271. A replay of the conference call will be available through Thursday, October 30, 2014. To access the replay, please dial 888-203-1112 and enter pass code 8150271. Callers outside the U.S. and Canada should dial 719-457-0820 and enter pass code 8150271. 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 the evolution of our marketplace, our growth rates, demand for our product portfolio and goals for our Unified Visibility Fabric architecture. 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 June 28, 2014. The forward-looking statements in this press release are based on information available to Gigamon as of the date hereof, and Gigamon disclaims 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. Gigamon’s 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. Since 2004 Gigamon has been designing and building traffic visibility products, and its 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     Nine Months Ended  
     September 27,     September 28,     September 27,     September 28,  
     2014     2013     2014     2013  

Revenue:

        

Product

   $ 26,180      $ 29,146      $ 68,804      $ 70,019   

Service

     13,088        9,840        37,075        27,189   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     39,268        38,986        105,879        97,208   

Cost of revenue:

        

Product

     7,396        6,789        20,682        18,457   

Service

     1,601        993        4,725        3,557   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

     8,997        7,782        25,407        22,014   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     30,271        31,204        80,472        75,194   

Operating expenses:

        

Research and development

     10,086        8,958        31,884        31,726   

Sales and marketing

     17,948        15,485        55,676        54,020   

General and administrative

     5,217        4,696        15,668        20,893   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     33,251        29,139        103,228        106,639   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

     (2,980     2,065        (22,756     (31,445

Other income (expense):

        

Interest income

     82        32        216        35   

Other income (expense), net

     (28     (52     (63     (77
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (2,926     2,045        (22,603     (31,487

Income tax (expense) benefit

     (66     (502     (21,093     22,038   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (2,992     1,543        (43,696     (9,449
  

 

 

   

 

 

   

 

 

   

 

 

 

Accretion of preferred stock

     —          —          —          (1,088

Loss attributable to preferred stock holders

     —          —          —          1,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income to common stock holders

   $ (2,992   $ 1,543      $ (43,696   $ (9,430
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share attributable to common stock holders:

        

Basic and Diluted

   $ (0.09   $ 0.05      $ (1.36   $ (0.42
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Basic

     32,354        30,933        32,028        22,529   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     32,354        32,554        32,028        22,529   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

     September 27,     December 28,  
     2014     2013  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 27,053      $ 79,908   

Short-term investments

     107,030        58,242   

Accounts receivable, net

     19,569        24,528   

Inventories, net

     6,763        1,484   

Deferred tax assets

     —          3,574   

Prepaid expenses and other current assets

     7,020        5,606   
  

 

 

   

 

 

 

Total current assets

     167,435        173,342   

Property and equipment, net

     8,070        4,389   

Deferred tax assets, non-current

     12        17,315   

Other assets

     458        471   
  

 

 

   

 

 

 

Total assets

   $ 175,975      $ 195,517   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 2,895      $ 1,405   

Accrued liabilities

     15,266        22,401   

Deferred revenue

     38,432        37,592   

Gigamon LLC members’ distribution payable

     —          476   
  

 

 

   

 

 

 

Total current liabilities

     56,593        61,874   

Deferred revenue, non-current

     10,956        9,884   

Other liabilities

     1,717        321   

Stockholders’ equity:

    

Common stock

     3        3   

Treasury stock

     (12,469     (12,469

Additional paid in capital

     171,773        144,810   

Accumulated other comprehensive income

     27        23   

Accumulated deficit

     (52,625     (8,929
  

 

 

   

 

 

 

Total stockholders’ equity

     106,709        123,438   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 175,975      $ 195,517   
  

 

 

   

 

 

 


Gigamon Inc.

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 27,     September 28,     September 27,     September 28,  
     2014     2013     2014     2013  

Operating activities:

        

Net (loss) income

   $ (2,992   $ 1,543      $ (43,696   $ (9,449

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

        

Depreciation and amortization

     1,473        766        3,710        1,964   

Stock-based compensation expense

     4,738        7,067        18,635        25,357   

Deferred income taxes

     —          401        20,877        (22,182

Inventory write-down

     351        183        2,936        645   

Loss on disposal of fixed assets

     —          —          —          14   

Changes in operating assets and liabilities:

        

Accounts receivable, net

     (2,282     (9,127     4,959        (6,358

Inventories

     488        2,175        (7,596     3,071   

Prepaid expenses and other assets

     (1,087     (2,499     (2,184     (2,269

Accounts payable

     (1,860     (1,558     1,489        (1,643

Accrued and other liabilities

     (1,294     (17,615     (5,911     1,770   

Deferred revenue

     1,345        4,644        1,912        10,125   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by operating activities

     (1,120     (14,020     (4,869     1,045   

Investing activities:

        

Purchases of short-term investments

     (11,447     (40,342     (72,091     (40,342

Proceeds from sales of short-term investments

     —          —          2,000        —     

Proceeds from maturities of short-term investments

     8,095        —          21,507        —     

Purchases of property and equipment

     (2,368     (626     (7,100     (2,826
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (5,720     (40,968     (55,684     (43,168

Financing activities:

        

Proceeds from employee stock purchase plan

     2,015        —          5,878        —     

Proceeds from exercise of stock options, net

     1,344        100        4,915        111   

Proceeds from initial public offering, net of costs

     —          (1,677     (8     95,391   

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

     (389     —          (2,611     —     

Distribution of income to Gigamon LLC members

     —          100        (476     (6,997
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     2,970        (1,477     7,698        88,505   

Net (decrease) increase in cash and cash equivalents

     (3,870     (56,465     (52,855     46,382   

Cash and cash equivalents at beginning of period

     30,923        121,522        79,908        18,675   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 27,053      $ 65,057      $ 27,053      $ 65,057   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands, except percentages)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 27,     September 28,     September 27,     September 28,  
     2014     2013     2014     2013  

Revenue

   $ 39,268      $ 38,986      $ 105,879      $ 97,208   

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

        

GAAP gross profit

   $ 30,271      $ 31,204      $ 80,472      $ 75,194   

Stock-based compensation expense

     444        340        1,363        3,049   

Stock-based compensation related payroll taxes

     2        —          61        —     

Performance unit plan compensation expense

     —          —          —          353   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 30,717      $ 31,544      $ 81,896      $ 78,596   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross margin

     77     80     76     77

Non-GAAP gross margin

     78     81     77     81

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

        

GAAP operating (loss) income

   $ (2,980   $ 2,065      $ (22,756   $ (31,445

Stock-based compensation expense

     4,738        7,067        18,635        25,357   

Stock-based compensation related payroll taxes

     41        —          798        —     

Performance unit plan compensation expense

     —          —          —          20,371   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income (loss)

   $ 1,799      $ 9,132      $ (3,323   $ 14,283   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

GAAP net (loss) income attributable to common stock holders

   $ (2,992   $ 1,543      $ (43,696   $ (9,430

Stock-based compensation expense

     4,738        7,067        18,635        25,357   

Stock-based compensation related payroll taxes

     41        —          798        —     

Accretion of preferred stock

     —          —          —          1,088   

Loss attributable to preferred stock holders

     —          —          —          (1,107

Performance unit plan compensation expense

     —          —          —          20,371   

Tax benefit upon conversion of LLC to a C Corporation

     —          —          —          14,811   

Income tax effect of Non-GAAP adjustments

     (604     (2,872     22,080        (41,167
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income (loss)

   $ 1,183      $ 5,738      $ (2,183   $ 9,923   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

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

(In thousands, except per share data)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 27,     September 28,     September 27,     September 28,  
     2014     2013     2014     2013  

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

        

GAAP diluted net (loss) income per share

   $ (0.09   $ 0.05      $ (1.36   $ (0.42

Stock-based compensation expense

     0.15        0.22        0.58        1.13   

Stock-based compensation related payroll taxes

     —          —          0.02        —     

Accretion of preferred stock

     —          —          —          0.05   

Loss attributable to preferred stock holders

     —          —          —          (0.05

Performance unit plan compensation expense

     —          —          —          0.90   

Tax benefit upon conversion of LLC to a C corporation

     —          —          —          0.66   

Income tax effect on non-GAAP adjustments

     (0.02     (0.09     0.69        (1.83

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

     —          —          —          (0.10
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net income (loss) per share

   $ 0.04      $ 0.18      $ (0.07   $ 0.34   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

GAAP diluted weighted-average number of shares

     32,354        32,554        32,028        22,529   

Dilutive impact due to stock-based compensation

     898        223        —          6,288   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted weighted-average number of shares

     33,252        32,777        32,028        28,817   
  

 

 

   

 

 

   

 

 

   

 

 

 


Reconciliation of GAAP to Non-GAAP Consolidated Statements of Operations

For the Three and Nine Months Ended September 27, 2014 and September 28, 2013

(In thousands, except per share amounts and percentages)

(unaudited)

 

(In thousands)   Three Months Ended
September 27, 2014
    Three Months
Ended September 28, 2013
    Nine Months Ended
September 27, 2014
    Nine Months Ended
September 28, 2013
 
    As
Reported
    Adjustments     Non-GAAP     As
Reported
    Adjustments     Non-GAAP     As
Reported
    Adjustments     Non-GAAP     As
Reported
    Adjustments     Non-GAAP  

Revenue:

                       

Product

  $ 26,180      $ —        $ 26,180      $ 29,146      $ —        $ 29,146      $ 68,804      $ —        $ 68,804      $ 70,019      $ —        $ 70,019   

Service

    13,088        —          13,088        9,840        —          9,840        37,075        —          37,075        27,189        —          27,189   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

    39,268        —          39,268        38,986        —          38,986        105,879        —          105,879        97,208        —          97,208   

Cost of revenue:

                       

Product (1) (3)

    7,396        (288     7,108        6,789        (129     6,660        20,682        (829     19,853        18,457        (2,093     16,364   

Service (1) (3)

    1,601        (158     1,443        993        (211     782        4,725        (595     4,130        3,557        (1,309     2,248   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    8,997        (446     8,551        7,782        (340     7,442        25,407        (1,424     23,983        22,014        (3,402     18,612   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    30,271        446        30,717        31,204        340        31,544        80,472        1,424        81,896        75,194        3,402        78,596   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Product Gross Margin

    72       73     77       77     70       71     74       77

Service Gross Margin

    88       89     90       92     87       89     87       92

Total Gross Margin

    77       78     80       81     76       77     77       81

Operating expenses:

                       

Research and development (1) (3)

    10,086        (1,288     8,798        8,958        (2,468     6,490        31,884        (6,335     25,549        31,726        (14,034     17,692   

Sales and marketing (1) (3)

    17,948        (1,095     16,853        15,485        (2,735     12,750        55,676        (6,501     49,175        54,020        (16,418     37,602   

General and administrative (1) (3)

    5,217        (1,950     3,267        4,696        (1,524     3,172        15,668        (5,173     10,495        20,893        (11,874     9,019   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    33,251        (4,333     28,918        29,139        (6,727     22,412        103,228        (18,009     85,219        106,639        (42,326     64,313   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

    (2,980     4,779        1,799        2,065        7,067        9,132        (22,756     19,433        (3,323     (31,445     45,728        14,283   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

                       

Interest income

    82        —          82        32        —          32        216        —          216        35        —          35   

Other expense, net

    (28     —          (28     (52     —          (52     (63     —          (63     (77     —          (77
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (2,926     4,779        1,853        2,045        7,067        9,112        (22,603     19,433        (3,170     (31,487     45,728        14,241   

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

    (66     (604     (670     (502     (2,872     (3,374     (21,093     22,080        987        22,038        (26,356     (4,318
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (2,992     4,175        1,183        1,543        4,195        5,738        (43,696     41,513        (2,183     (9,449     19,372        9,923   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accretion of preferred stock

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

Loss attributable to preferred stock holders

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income to common stock holders

  $ (2,992   $ 4,175      $ 1,183      $ 1,543      $ 4,195      $ 5,738      $ (43,696   $ 41,513      $ (2,183   $ (9,430   $ 19,353      $ 9,923   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

                       

Basic

  $ (0.09   $ 0.13      $ 0.04      $ 0.05      $ 0.14      $ 0.19      $ (1.36   $ 1.29      $ (0.07   $ (0.42   $ 0.86      $ 0.44   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ (0.09   $ 0.13      $ 0.04      $ 0.05      $ 0.13      $ 0.18      $ (1.36   $ 1.29      $ (0.07   $ (0.42   $ 0.76      $ 0.34   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

                       

Basic

    32,354        —          32,354        30,933        —          30,933        32,028        —          32,028        22,529        —          22,529   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

    32,354        898        33,252        32,554        223        32,777        32,028        —          32,028        22,529        6,288        28,817   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

 

(1) Includes stock-based compensation expense and related payroll taxes in the three and nine months ended September 27, 2014 and September 28, 2013.
(2) Includes income tax effect on non-GAAP adjustments in the three and nine months ended September 27, 2014 and September 28, 2013.
(3) Includes performance unit plan compensation related expenses in the nine months ended September 28, 2013.
(4) Amount for the nine months ended September 28, 2013 includes tax benefit recorded upon the conversion from an LLC to a C Corporation on May 31, 2013.
(5) Amount for the nine months ended September 27, 2014 includes establishment of valuation allowance against the deferred tax asset .