Lindblad Expeditions Holdings, Inc. Reports 2018 Second Quarter Financial Results

NEW YORK, Aug. 2, 2018 /PRNewswire/ --

Second Quarter 2018 Highlights:

    --  Tour revenues increased 25% to $69.5 million
    --  Net income available to common stockholders increased $2.7 million to
        $0.1 million
    --  Adjusted EBITDA increased 117% to $11.5 million
    --  Lindblad segment Net Yield increased 6% to $1,002 and Occupancy
        increased to 90%
    --  Board of Directors authorized building of an additional blue water
        vessel

Lindblad Expeditions Holdings, Inc. (NASDAQ: LIND; the "Company" or "Lindblad"), a global provider of expedition cruises and adventure travel experiences, today reported financial results for the quarter ended June 30, 2018.

Sven-Olof Lindblad, President and Chief Executive Officer, said "Lindblad delivered another quarter of strong financial results during the second quarter as the strategic investments we have made to expand capacity and develop our sales and marketing infrastructure continue to deliver significant returns. As we have added inventory, we have also been able to increase our occupancy and yields from increased demand across our existing loyal customer base and a growing population of new guests who are seeking high quality and immersive expedition experiences. Given the robust demand for authentic adventure travel, we announced last month that we will be building an additional new polar ice class vessel. This will be the fourth new build for Lindblad and allow us to add to our proven track record of delivering unparalleled expeditions to the world's most remarkable destinations."

SECOND QUARTER RESULTS

Tour Revenues

Second quarter tour revenues of $69.5 million increased $13.9 million, or 25%, as compared to the same period in 2017. The increase was driven by growth of $12.3 million at the Lindblad segment and a $1.6 million increase at Natural Habitat.

Lindblad segment tour revenues of $59.6 million increased $12.3 million, or 26%, compared to the second quarter a year ago primarily due to an 18% increase in Available Guest Nights, mostly from the launch of the National Geographic Quest in July 2017 and fewer planned drydock days in the second quarter of 2018 due to timing. The year on year growth also reflects an increase in Occupancy from 85% to 90% due to higher demand across the fleet and a 6% increase in Net Yield to $1,002 due to increased prices and changes in itineraries.

Natural Habitat revenues of $9.9 million increased $1.6 million, or 19%, compared to the second quarter a year ago due primarily to higher ticket revenue from additional departures and increased pricing.

Net Income

Net income available to common stockholders for the second quarter was $0.1 million, $0.00 per diluted share, as compared with net loss available to common stockholders of $2.5 million, $0.06 per diluted share, in the second quarter of 2017. The $2.7 million improvement primarily reflects the higher operating results and $1.1 million of lower stock-based compensation expense in the current year, partially offset by a $1.1 million loss on foreign currency, a $1.1 million increase in depreciation and amortization, primarily due to the addition of the National Geographic Quest to the fleet in July 2017, and a $0.8 million increase in interest expense primarily related to refinancing the Company's credit facility during the first quarter of 2018.

Adjusted EBITDA

Second quarter Adjusted EBITDA of $11.5 million increased $6.2 million, or 117%, as compared to the same period in 2017. The increase was driven by growth of $6.3 million at the Lindblad segment slightly offset by a $0.2 million decrease at Natural Habitat.

Lindblad segment Adjusted EBITDA of $12.0 million increased $6.3 million, or 112%, as compared to the second quarter a year ago as the increased tour revenues were partially offset by operating costs on the National Geographic Quest. The second quarter also included higher operating costs due to the additional guest nights, increased fuel costs across the fleet due to higher pricing, increased commission expense related to the revenue growth and higher personnel costs.

Natural Habitat Adjusted EBITDA was a loss of $0.5 million, a $0.2 million or 45% decrease compared to the second quarter a year ago as the revenue growth was more than offset by increased operating costs related to additional departures and higher marketing and personnel costs to drive long-term growth initiatives.


                                             For the three months ended                    For the six months ended
                                                      June 30,                                     June 30,

    (In thousands)                      2018                        2017 Change            %                           2018      2017  Change                %
                                        ----                        ---- ------           ---                          ----      ----  ------               ---

    Tour revenues:

    Lindblad                         $59,556                     $47,238        $12,318           26%               $130,009  $100,440           $29,569             29%

    Natural Habitat                    9,917                       8,333          1,584           19%                 21,874    18,259             3,615             20%

    Total tour revenues               69,473                      55,571         13,902           25%                151,883   118,699            33,184             28%

      Impact of voyage cancellations       -                          -             -    NA                             -    9,140           (9,140)     NM

    Total tour revenues excluding    $69,473                     $55,571        $13,902           25%               $151,883  $127,839           $24,044             19%
       voyage cancellations


    Operating income (loss):

    Lindblad                          $5,107                      $(948)        $6,055    NM                        $18,547      $316           $18,231      NM

    Natural Habitat                    (900)                      (705)         (195)        (28%)                     32     (605)              637            105%
                                        ----                        ----           ----                                  ---      ----               ---

    Total operating income             4,207                     (1,653)         5,860    NM                         18,579     (289)           18,868      NM

    Impact of voyage cancellations         -                          -             -   NA                              -    6,464           (6,464)     NM
                                                                                  ---                                                        ------

    Total operating income excluding  $4,207                    $(1,653)        $5,860    NM                        $18,579    $6,175           $12,404      NM
       voyage cancellations


    Adjusted EBITDA:

    Lindblad                         $11,982                      $5,651         $6,331          112%                $32,871   $15,490           $17,381            112%

    Natural Habitat                    (532)                      (366)         (166)        (45%)                    761        58               703      NM
                                        ----                        ----           ----                                  ---       ---               ---

    Total adjusted EBITDA             11,450                       5,285          6,165          117%                 33,632    15,548            18,084            116%

    Impact of voyage cancellations         -                          -             -   NA                              -    6,464           (6,464)     NM

    Total adjusted EBITDA excluding  $11,450                      $5,285         $6,165          117%                $33,632   $22,012           $11,620             53%
       voyage cancellations

The impact of the cancelled voyages in the prior year on tour revenues was calculated as booked tour revenue at the time of cancellation less insurance proceeds. The impact of the cancelled voyages on operating income and Adjusted EBITDA was calculated as booked tour revenue at the time of cancellation less insurance proceeds and estimated operating costs.

Liquidity

The Company's cash and cash equivalents were $91.6 million as of June 30, 2018, as compared with $96.4 million as of December 31, 2017. The decrease primarily reflects purchases of property and equipment of $31.5 million, mostly related to the construction of two new vessels, and a $15.7 million increase in restricted cash related to higher deposits for travel on the Company's U.S. flagged vessels. These decreases were mostly offset by $24.8 million in net cash provided by operating activities due to the improved operating performance and $17.6 million in net cash provided by financing activities primarily due to the increase in long-term debt associated with refinancing our credit facility.

Free cash flow use was $6.7 million for the six months ended June 30, 2018 as compared with a use of $15.5 million in the same period of 2017. The $8.8 million improvement is primarily due to the strong operating performance and lower capital expenditures for the construction of new vessels. Free cash flow is defined as net cash provided by operating activities less purchases of property and equipment.

LINDBLAD FLEET ACTIVITIES

The Company expanded its travel offerings in July 2017 with the launch of the National Geographic Quest. A second new-build coastal vessel, the National Geographic Venture, is currently expected to launch in the fourth quarter of 2018.

The Company is also building a polar ice class vessel, the National Geographic Endurance, for delivery in January 2020. This state-of-the-art vessel will join the National Geographic Explorer and the National Geographic Orion as the third polar ice class vessel in the Lindblad National Geographic fleet, with the ability to voyage anywhere around the globe and specializing in polar travel. The vessel will be capable of exploring deep into the Antarctic and Arctic waters, and will be built with the Ulstein X-BOW® design allowing for greater comfort and speed through rough waters.

Following the quarter, the Company announced that its Board of Directors has authorized the building of an additional polar ice class vessel for delivery in 2021.

STOCK AND WARRANT REPURCHASE PLAN

The Company currently has a $35 million stock and warrant repurchase plan in place. As of July 31, 2018, the Company had repurchased 6.0 million warrants and 864,806 shares under the plan for a total of $22.9 million and had $12.1 million remaining under the plan. As of July 31, 2018, there were 45.8 million shares of common stock and 10.1 million warrants outstanding.

FINANCIAL OUTLOOK

The Company's current expectations for the full year 2018 are as follows:

    --  Tour revenues of $308 - $315 million (16-18% growth)
    --  Adjusted EBITDA of $54 - $57 million (24-31% growth)

As of July 31, 2018, the Lindblad segment had 99% of full year 2018 projected guest ticket revenues on the books versus 99% of full year 2017 guest ticket revenue at the same time last year.

NON-GAAP FINANCIAL MEASURES

The Company uses a variety of operational and financial metrics, including non-GAAP financial measures such as Adjusted EBITDA, Occupancy, Net Yields and Net Cruise Costs, to enable it to analyze its performance and financial condition. The Company utilizes these financial measures to manage its business on a day-to-day basis and believes that they are the most relevant measures of performance. Some of these measures are commonly used in the cruise and tourism industry to evaluate performance. The Company believes these non-GAAP measures provide expanded insight to assess revenue and cost performance, in addition to the standard GAAP-based financial measures. There are no specific rules or regulations for determining non-GAAP measures, and as such, they may not be comparable to measures used by other companies within the industry.

The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The definitions of non-GAAP financial measures along with a reconciliation of non-GAAP financial information to GAAP are included in the supplemental financial schedules beginning on page 10.

Conference Call Information

The Company has scheduled a conference call at 8:30 a.m. Eastern Time on August 2, 2018 to discuss the earnings of the Company. The conference call can be accessed by dialing (844) 378-6487 (United States), (855) 669-9657 (Canada) or (412) 542-4182 (outside the U.S.). A replay of the call will be available at the Company's investor relations website, investors.expeditions.com.

About Lindblad Expeditions Holdings, Inc.

Lindblad Expeditions Holdings, Inc. is an expedition travel company that focuses on ship-based voyages through its Lindblad Expeditions brand and on land-based travel through its subsidiary, Natural Habitat Adventures, an adventure travel and ecotourism company with a focus on responsible nature travel.

Lindblad Expeditions works in partnership with National Geographic to inspire people to explore and care about the planet. The organizations work in tandem to produce innovative marine expedition programs and to promote conservation and sustainable tourism around the world. The partnership's educationally oriented voyages allow guests to interact with and learn from leading scientists, naturalists and researchers while discovering stunning natural environments, above and below the sea, through state-of-the-art exploration tools.

Natural Habitat partners with the World Wildlife Fund to offer and promote conservation and sustainable travel that directly protects nature. Natural Habitat's adventures include polar bear tours in Churchill, Canada, Alaskan grizzly bear adventures and African safaris.

Forward Looking Statements

Certain matters discussed in this press release are "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include the Company's financial projections and may also generally be identified as such because the context of such statements will include words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or words of similar import. Similarly, statements that describe the Company's financial guidance or future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties that could cause results to differ materially from those expected, including, but not limited to, the following: (i) changes adversely affecting the business in which the Company is engaged; (ii) management of the Company's growth and its ability to execute on its planned growth; (iii) general economic conditions; (iv) the Company's business strategy and plans; (v) unscheduled disruptions in our business due to weather events, mechanical failures, or other events; (vi) compliance with laws and regulations; (vii) compliance with the financial and/or operating covenants in the Company's credit agreements; (viii) adverse publicity regarding the cruise industry in general; (ix) loss of business due to competition; (x) the result of future financing efforts; (xi) the inability to meet revenue and Adjusted EBITDA projections; (xii) delays and costs overruns with respect to the construction and delivery of newly constructed vessels; and (xiii) those risks described in the Company's filings with the SEC. Stockholders, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are made only as of the date of this press release and the Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. More detailed information about factors that may affect the Company's performance may be found in its filings with the SEC, which are available at http://www.sec.gov or at http://www.expeditions.com in the Investor Relations section of the Company's website.


                                                                            LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

                                                                                    Condensed Consolidated Balance Sheets

                                                                               (In thousands, except share and per share data)


                                                                                                                                    As of                 As of
                                                                                                                                   June 30,           December 31,

                                                                                                                                                 2018                  2017
                                                                                                                                                 ----                  ----

    ASSETS                                                                                                                       (unaudited)

    Current Assets:

    Cash and cash equivalents                                                                                                                 $91,561               $96,443

    Restricted cash and marketable securities                                                                                                  22,803                 7,057

    Marine operating supplies                                                                                                                   5,086                 5,045

    Inventories                                                                                                                                 1,792                 1,794

    Prepaid expenses and other current assets                                                                                                  26,791                21,351

    Total current assets                                                                                                                      148,033               131,690


    Property and equipment, net                                                                                                               273,075               250,952

    Goodwill                                                                                                                                   22,105                22,105

    Intangibles, net                                                                                                                            8,764                 9,554

    Other long-term assets                                                                                                                      9,785                10,047

    Total assets                                                                                                                             $461,762              $424,348
                                                                                                                                             ========              ========


    LIABILITIES

    Current Liabilities:

    Unearned passenger revenues                                                                                                              $122,161              $112,238

    Accounts payable and accrued expenses                                                                                                      25,947                30,422

    Long-term debt - current                                                                                                                    2,000                 1,750

    Total current liabilities                                                                                                                 150,108               144,410


    Long-term debt, less current portion                                                                                                      188,229               164,186

    Deferred tax liabilties                                                                                                                     2,596                 2,444

    Other long-term liabilities                                                                                                                   698                   684

    Total liabilities                                                                                                                         341,631               311,724
                                                                                                                                              -------               -------


    COMMITMENTS AND CONTINGENCIES


    REDEEMABLE NONCONTROLLING INTEREST                                                                                                          6,130                 6,302
                                                                                                                                                -----                 -----


    STOCKHOLDERS' EQUITY

    Preferred stock, $0.0001 par value, 1,000,000 shares authorized;

    no shares issued and outstanding                                                                                                                -                    -

    Common stock, $0.0001 par value, 200,000,000 shares authorized;

    45,775,648 and 45,427,030 issued, 45,401,323 and 44,787,608 outstanding

    as of June 30, 2018 and December 31, 2017, respectively                                                                                         5                     5

    Additional paid-in capital                                                                                                                 39,172                42,498

    Retained earnings                                                                                                                          74,751                63,819

    Accumulated other comprehensive income                                                                                                         73                     -

    Total stockholders' equity                                                                                                                114,001               106,322
                                                                                                                                              -------               -------

    Total liabilities and stockholders' equity                                                                                               $461,762              $424,348
                                                                                                                                             ========              ========


                                                     LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

                                                        Condensed Consolidated Statements of Operations

                                                        (In thousands, except share and per share data)

                                                                          (unaudited)


                                                                                                For the three months ended           For the six months ended
                                                                                                         June 30,                          June 30,

                                                                                                          2018                   2017                       2018       2017
                                                                                                          ----                   ----                       ----       ----


    Tour revenues                                                                                      $69,473                $55,571                   $151,883   $118,699

    Cost of tours                                                                                       33,810                 28,697                     69,681     61,300

    Gross profit                                                                                        35,663                 26,874                     82,202     57,399
                                                                                                        ------                 ------                     ------     ------


    Operating expenses:

    General and administrative                                                                          15,879                 15,082                     30,929     30,184

    Selling and marketing                                                                               10,583                  9,550                     22,656     19,846

    Depreciation and amortization                                                                        4,994                  3,895                     10,038      7,658

    Total operating expenses                                                                            31,456                 28,527                     63,623     57,688
                                                                                                        ------                 ------                     ------     ------


    Operating income (loss)                                                                              4,207                (1,653)                    18,579      (289)
                                                                                                         -----                 ------                     ------       ----


    Other (expense) income:

    Interest expense, net                                                                              (2,870)               (2,076)                   (5,604)   (4,390)

    (Loss) gain on foreign currency                                                                    (1,141)                   577                    (1,592)       823

    Other income (expense)                                                                               (128)                   107                      (120)     (156)

    Total other expense                                                                                (4,139)               (1,392)                   (7,316)   (3,723)
                                                                                                        ------                 ------                     ------     ------


    Income (loss) before income taxes                                                                       68                (3,045)                    11,263    (4,012)

    Income tax expense (benefit)                                                                           227                  (467)                       503    (2,060)


    Net income (loss)                                                                                   $(159)              $(2,578)                   $10,760   $(1,952)

    Net income (loss) attributable to noncontrolling                                                     (293)                  (45)                     (172)      (16)
       interest


    Net income (loss) available to common                                                                 $134               $(2,533)                   $10,932   $(1,936)
       stockholders



    Weighted average shares outstanding

    Basic                                                                                           45,894,155             44,428,947                 45,322,541 44,567,588
                                                                                                    ==========             ==========                 ========== ==========

    Diluted                                                                                         46,442,611             44,428,947                 45,594,980 44,567,588
                                                                                                    ==========             ==========                 ========== ==========


    Net income (loss) per share available to common
       stockholders

    Basic                                                                                      $             -               $(0.06)                     $0.24    $(0.04)
                                                                                               ===============                ======                      =====     ======

    Diluted                                                                                    $             -               $(0.06)                     $0.24    $(0.04)
                                                                                               ===============                ======                      =====     ======


                                                        LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

                                                           Condensed Consolidated Statements of Cash Flows

                                                                           (In thousands)

                                                                             (unaudited)


                                                                                                             For the three months ended
                                                                                                                    June 30,

                                                                                                                      2018                   2017
                                                                                                                      ----                   ----

    Cash Flows From Operating Activities

    Net income (loss)                                                                                              $10,760               $(1,952)

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

    Depreciation and amortization                                                                                   10,038                  7,658

    Amortization of National Geographic fee                                                                          1,454                  1,454

    Amortization of deferred financing costs                                                                         1,045                  1,096
        and other, net

    Stock-based compensation                                                                                         1,985                  6,407

    Deferred income taxes                                                                                              152                (2,836)

    Loss (gain) on foreign currency                                                                                  1,592                  (106)

    Loss on write-off of assets                                                                                        129                      -

    Changes in operating assets and liabilities

    Marine operating supplies and inventories                                                                         (39)                 (153)

    Prepaid expenses and other current assets                                                                      (7,048)               (4,674)

    Unearned passenger revenues                                                                                      9,915                 25,470

    Write-off of unamortized issuance costs                                                                            359                      -
       related to debt refinancing

    Other long-term assets                                                                                         (1,120)                   117

    Other long-term liabilities                                                                                         15                     14

    Accounts payable and accrued expenses                                                                          (4,457)               (9,293)

    Net cash provided by operating activities                                                                       24,780                 23,202
                                                                                                                    ------                 ------


    Cash Flows From Investing Activities

    Purchases of property and equipment                                                                           (31,502)              (38,705)

    Transfer to restricted cash and marketable securities                                                         (15,746)              (12,246)

    Net cash used in investing activities                                                                         (47,248)              (50,951)
                                                                                                                   -------                -------


    Cash Flows From Financing Activities

    Proceeds from long-term debt                                                                                   200,000                      -

    Repayments of long-term debt                                                                                 (170,625)                 (875)

    Payment of deferred financing costs                                                                            (6,486)                 (298)

    Repurchase under stock-based compensation plans and                                                            (4,457)               (1,182)
       related tax impacts

    Repurchase of warrants and common stock                                                                          (854)               (6,166)

    Net cash provided by (used in) financing activities                                                             17,578                (8,521)

    Effect of exchange rate changes on cash                                                                              8                    169
                                                                                                                       ---                    ---


    Net decrease in cash and cash equivalents                                                                      (4,882)              (36,101)


    Cash and cash equivalents at beginning of period                                                                96,443                135,416
                                                                                                                    ------                -------


    Cash and cash equivalents at end of period                                                                     $91,561                $99,315
                                                                                                                   =======                =======


    Supplemental disclosures of cash flow information:

    Cash paid during the period:

    Interest                                                                                                        $6,534                 $5,195
                                                                                                                    ======                 ======

    Income taxes                                                                                                      $776                   $748
                                                                                                                      ====                   ====


    Non-cash investing and financing activities:

    Additional paid-in capital exercise proceeds of option shares                                                   $1,682                   $168

    Additional paid-in capital exchange proceeds used for option shares                                           $(1,682)                $(168)


                                                          LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

                                                                    Supplemental Financial Schedules

                                                                             (In thousands)

                                                                              (unaudited)


    Reconciliation of Net Income to Adjusted EBITDA

    Consolidated

                                                                                                        For the three months ended           For the six months ended
                                                                                                              June 30,                          June 30,

                                                                                                                 2018                   2017                2018            2017
                                                                                                                 ----                   ----                ----            ----

    Net income (loss)                                                                                          $(159)              $(2,578)            $10,760        $(1,952)

    Interest expense, net                                                                                       2,870                  2,075               5,604           4,390

    Income tax expense (benefit)                                                                                  227                  (467)                503         (2,060)

    Depreciation and amortization                                                                               4,994                  3,895              10,038           7,658

    Loss (gain) on foreign currency                                                                             1,141                  (577)              1,592           (823)

    Other (income) expense, net                                                                                   128                  (107)                120             156

    Stock-based compensation                                                                                    1,119                  2,205               1,985           6,407

    National Geographic fee amortization                                                                          727                    727               1,454           1,454

    Executive severance costs                                                                                     287                      -                287               -

    Reorganization costs                                                                                          113                    112                 293             318

    Debt refinancing costs                                                                                          3                      -                997               -

    Adjusted EBITDA                                                                                            11,450                  5,285              33,632          15,548

    Impact of voyage cancellations                                                                                  -                     -                  -          6,464

    Adjusted EBITDA excluding impact of voyage                                                                $11,450                 $5,285             $33,632         $22,012
    cancellations



    Reconciliation of Operating Income to Adjusted EBITDA

    Lindblad Segment

                                                                                                        For the three months ended           For the six months ended
                                                                                                              June 30,                          June 30,

                                                                                                                 2018                   2017                2018            2017
                                                                                                                 ----                   ----                ----            ----

    Operating income (loss)                                                                                    $5,107                 $(948)            $18,547            $316

    Depreciation and amortization                                                                               4,626                  3,555               9,309           6,995

    Stock-based compensation                                                                                    1,119                  2,205               1,985           6,407

    National Geographic fee amortization                                                                          727                    727               1,454           1,454

    Executive severance costs                                                                                     287                      -                287               -

    Reorganization costs                                                                                          113                    112                 293             318

    Debt refinancing costs                                                                                          3                      -                997               -

    Adjusted EBITDA                                                                                            11,982                  5,651              32,871          15,490

    Impact of voyage cancellations                                                                                  -                     -                  -          6,464

    Adjusted EBITDA excluding impact of voyage                                                                $11,982                 $5,651             $32,871         $21,954
    cancellations


    Reconciliation of Operating Income to Adjusted EBITDA

    Natural Habitat Segment

                                                                                                        For the three months ended           For the six months ended
                                                                                                              June 30,                          June 30,

                                                                                                                 2018                   2017                2018            2017
                                                                                                                 ----                   ----                ----            ----

    Operating income (loss)                                                                                    $(900)                $(706)                $32          $(605)

    Depreciation and amortization                                                                                 368                    340                 729             663

    Adjusted EBITDA                                                                                            $(532)                $(366)               $761             $58
                                                                                                                =====                  =====                ====             ===


                                                                            LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

                                                                                      Supplemental Financial Schedules

                                                                             (In thousands, except for Available Guest Nights,
                                                                                 Gross Yield, Net Yield and guest metrics)

                                                                                                (unaudited)



    Reconciliation of Free Cash Flow to Net Cash Provided by Operating Activities

                                                                                                                           For the six months ended June
                                                                                                                                         30,

                                                                                                                                                    2018                   2017
                                                                                                                                                    ----                   ----

    Net cash provided by operating activities                                                                                                    $24,780                $23,202

    Less: purchases of property and equipment                                                                                                   (31,502)              (38,705)

    Free Cash Flow                                                                                                                              $(6,722)             $(15,503)
                                                                                                                                                 =======               ========



    Guest Metrics - Lindblad Segment

                                                                                                                   For the three months ended                    For the six months ended
                                                                                                                            June 30,                                     June 30,

                                                                                                                   2018                                      2017                           2018       2017
                                                                                                                   ----                                      ----                           ----       ----

    Available Guest Nights                                                                                       50,917                                    43,171                        104,834     85,893

    Guest Nights Sold                                                                                            45,786                                    36,765                         94,721     73,829

    Occupancy                                                                                                     89.9%                                    85.2%                         90.4%     86.0%

    Maximum Guests                                                                                                6,242                                     4,941                         13,047     10,209

    Number of Guests                                                                                              5,684                                     4,311                         11,767      8,912

    Voyages                                                                                                          81                                        66                            176        147


    Calculation of Gross Yield and Net Yield

    Lindblad Segment

                                                                                                                   For the three months ended                    For the six months ended
                                                                                                                            June 30,                                     June 30,

                                                   2018                                                            2017                                      2018                           2017
                                                   ----                                                            ----                                      ----                           ----

    Guest ticket revenues                                                                                       $53,832                                   $40,745                       $116,512    $85,790

    Other tour revenues                                                                                           5,724                                     6,493                         13,497     14,650

    Tour Revenues                                                                                                59,556                                    47,238                        130,009    100,440

    Less: Orion Insurance Proceeds                                                                                    -                                        -                             -   (1,900)

    Adjusted Tour Revenues                                                                                       59,556                                    47,238                        130,009     98,540

    Less: Commissions                                                                                           (4,369)                                  (3,659)                       (9,923)   (7,761)

    Less: Other tour expenses                                                                                   (4,161)                                  (2,972)                       (8,279)   (7,090)

    Net Revenue                                                                                                 $51,026                                   $40,607                       $111,807    $83,689
                                                                                                                =======                                   =======                       ========    =======

    Available Guest Nights                                                                                       50,917                                    43,171                        104,834     85,893

    Gross Yield                                                                                                  $1,170                                    $1,094                         $1,240     $1,147

    Net Yield                                                                                                     1,002                                       941                          1,067        974


                                                                 LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

                                                                           Supplemental Financial Schedules

                                                                          (In thousands, except for Available
                                                            Guest Nights, Gross and Net Cruise Cost Per Avail. Guest Night
                                                                                  and guest metrics)

                                                                                      (unaudited)


                                                                            For the three months ended                   For the six months ended
                                                                                     June 30,                                    June 30,

                                                       2018                                          2017                                        2018      2017
                                                       ----                                          ----                                        ----      ----

    Cost of tours                                                                                 $27,510                                     $23,168   $56,190    $49,541

    Plus: Selling and marketing                                                                     9,683                                       8,960    20,945     18,272

    Plus: General and administrative                                                               12,630                                      12,503    25,018     25,316

    Gross Cruise Cost                                                                              49,823                                      44,631   102,153     93,129

    Less: Commission expense                                                                      (4,369)                                    (3,659)  (9,923)   (7,761)

    Less: Other tour expenses                                                                     (4,161)                                    (2,972)  (8,279)   (7,090)

    Net Cruise Cost                                                                                41,293                                      38,000    83,951     78,278

    Less: Fuel expense                                                                            (2,599)                                    (1,296)  (4,709)   (2,964)

    Net Cruise Cost Excluding Fuel                                                                 38,694                                      36,704    79,242     75,314

    Non-GAAP Adjustments:

    Stock-based compensation                                                                      (1,119)                                    (2,205)  (1,985)   (6,407)

    National Geographic fee amortization                                                            (727)                                      (727)  (1,454)   (1,454)

    Executive severance costs                                                                       (287)                                          -    (287)         -

    Reorganization costs                                                                            (113)                                      (112)    (293)     (318)

    Debt refinancing costs                                                                            (3)                                          -    (997)         -

    Adjusted Net Cruise                                                                           $36,445                                     $33,660   $74,227    $67,135
       Cost Excluding Fuel
                                                                                                                                                                    ===

    Adjusted Net Cruise Cost                                                                      $39,044                                     $34,956   $78,936    $70,099
                                                                                                  =======                                     =======   =======    =======

    Available Guest Nights                                                                         50,917                                      43,171   104,834     85,893

    Gross Cruise Cost per                                                                            $979                                      $1,034      $974     $1,084
       Available Guest Night

    Net Cruise Cost per                                                                               811                                         880       801        911
       Available Guest Night

    Net Cruise Cost Excl. Fuel per                                                                    760                                         850       756        877
       Available Guest Night

    Adj. Net Cruise Cost Excl. Fuel per                                                               716                                         780       708        782
       Avail. Guest Night

    Adjusted Net Cruise Cost per Available Guest Night                                                767                                         810       753        816

Operational and Financial Metrics

Adjusted EBITDA is net income (loss) excluding depreciation and amortization, net interest expense, other income (expense), income tax (expense) benefit, (gain) loss on foreign currency, (gain) loss on transfer of assets, reorganization costs, and other supplemental adjustments. Other supplemental adjustments include certain non-operating items such as stock-based compensation, executive severance costs, the National Geographic fee amortization, merger-related expenses, debt refinancing fees and acquisition-related expenses. The Company believes Adjusted EBITDA, when considered along with other performance measures, is a useful measure as it reflects certain operating drivers of the business, such as sales growth, operating costs, selling and administrative expense, and other operating income and expense. The Company believes Adjusted EBITDA helps provide a more complete understanding of the underlying operating results and trends and an enhanced overall understanding of the Company's financial performance and prospects for the future. Adjusted EBITDA is not intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income as it does not take into account certain requirements, such as unearned passenger revenues, capital expenditures and related depreciation, principal and interest payments, and tax payments. The Company's use of Adjusted EBITDA may not be comparable to other companies within the industry.

The following metrics apply to the Lindblad segment:

Adjusted Net Cruise Cost represents Net Cruise Cost adjusted for Non-GAAP other supplemental adjustments which include certain non-operating items such as stock-based compensation, the National Geographic fee amortization, merger-related expenses and acquisition-related expenses.

Available Guest Nights is a measurement of capacity and represents double occupancy per cabin (except single occupancy for a single capacity cabin) multiplied by the number of cruise days for the period. The Company also records the number of guest nights available on its limited land programs in this definition.

Gross Cruise Cost represents the sum of cost of tours plus merger-related expenses, selling and marketing expense, and general and administrative expense.

Gross Yield represents tour revenues less insurance proceeds divided by Available Guest Nights.

Guest Nights Sold represents the number of guests carried for the period multiplied by the number of nights sailed within the period.

Maximum Guests is a measure of capacity and represents the maximum number of guests in a period and is based on double occupancy per cabin (except single occupancy for a single capacity cabin).

Net Cruise Cost represents Gross Cruise Cost excluding commissions and certain other direct costs of guest ticket revenues and other tour revenues.

Net Cruise Cost Excluding Fuel represents Net Cruise Cost excluding fuel costs.

Net Revenue represents tour revenues less insurance proceeds, commissions and direct costs of other tour revenues.

Net Yield represents Net Revenue divided by Available Guest Nights.

Number of Guests represents the number of guests that travel with the Company in a period.

Occupancy is calculated by dividing Guest Nights Sold by Available Guest Nights.

Voyages represent the number of ship expeditions completed during the period.

View original content:http://www.prnewswire.com/news-releases/lindblad-expeditions-holdings-inc-reports-2018-second-quarter-financial-results-300690768.html

SOURCE Lindblad Expeditions Holdings, Inc.