Aruba Networks (ARUN) 8-K Results of Operations and Financial Condition

Exhibit 99.1

	As Inadvertently Disclosed by Fiscal Quarter	Q2 2013		Q3 2013		Q4 2013		Q1 2014		Q2 2014		Q3 2014		Q4 2014		Q1 2015
	$ of Non-Alcatel Bookings from new Customers		27,603,075		26,444,331		36,810,378		23,946,555		31,257,186		35,057,243		42,917,296		34,879,072
	$ of Bookings from existing Customers		114,590,112		116,624,098		142,196,569		147,309,144		141,797,013		146,188,473		177,467,083		155,304,270
			142,193,187		143,068,429		179,006,947		171,255,699		173,054,199		181,245,716		220,384,379		190,183,342
	As Updated by Fiscal Quarter	Q2 2013		Q3 2013		Q4 2013		Q1 2014		Q2 2014		Q3 2014		Q4 2014		Q1 2015
	$ of Non-Alcatel Bookings from new Customers	$	27,603,075	$	26,444,331	$	36,810,378	$	23,946,555	$	31,257,186	$	35,057,243	$	42,917,296	$	34,879,072
(1)	$ of Non-Alcatel Bookings from existing Customers		114,590,112		116,624,098		142,196,569		147,309,144		141,797,013		146,188,473		177,467,083		155,304,270
(2)	Total Non-Alcatel Bookings		142,193,187		143,068,429		179,006,947		171,255,699		173,054,199		181,245,716		220,384,379		190,183,342
(3)	Alcatel Bookings plus reconciling adjustments		9,535,813		7,498,571		9,335,053		8,160,402		10,638,757		7,824,510		9,232,644		10,419,354
(4)	Total Worlwide Bookings	$	151,729,000	$	150,567,000	$	188,342,000	$	179,416,101	$	183,692,956	$	189,070,226	$	229,617,023	$	200,602,696

(1) The Company has inserted the word “Non-Alcatel” to the “$ of Bookings from existing Customers” row to indicate that this row is Non-Alcatel bookings.

(2) The Company has inserted the words “Total Non-Alcatel Bookings” to indicate total non-Alcatel bookings.

(3) The Company has added the row labeled “Alcatel Bookings plus reconciling adjustments” to reconcile with the Company’s worldwide bookings.

(4) The Company has added the row labeled “Total Worldwide Bookings” to indicate worldwide bookings.