Lindblad Expeditions Holdings, Inc. Reports 2022 Third Quarter Financial Results

Travel 8 Megapixl Imdan Lindblad Expeditions Holdings, Inc. Reports 2022 Third Quarter Financial Results

<br /> Lindblad Expeditions Holdings, Inc. Reports 2022 Third Quarter Financial Results<br />

PR Newswire


Third Quarter 2022 Highlights:

  • Total revenue of

    $144.8 million

    increased

    $80.3 million

    versus 2021 and

    $43.8 million

    compared with the third quarter of 2019

  • Net loss available to stockholders improved

    $15.9 million

    to

    $9.8 million

    versus the third quarter of 2021

  • Adjusted EBITDA of

    $18.6 million

    increased

    $25.2 million

    versus the third quarter of 2021

  • Lindblad segment Net Yield per Available Guest Night increased 24% to

    $1,014

    with Occupancy of 81%

  • Strong reservations for future travel with bookings for 2023 23% ahead of bookings for 2020 at the same point in 2019

  • Launched the 48 passenger all-suite National Geographic Islander II, replacing the National Geographic Islander in the Galapagos



NEW YORK


,


Nov. 2, 2022


/PRNewswire/ — 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 third quarter ended

September 30, 2022

.


Dolf Berle

, Chief Executive Officer, said “Lindblad delivered strong financial results this past quarter as we continued to ramp operations and began to harness the expanded earnings power of the Company. With significant demand across both our ship and land-based businesses, our guests are demonstrating their eagerness to return with us to exploring the world’s most remarkable destinations. The growing desire for high quality, immersive and authentic experiences drove the positive earnings contributions during the third quarter, while also positioning us for continued success in 2023 and beyond, when we can further leverage the increased fleet capacity and diversified product offerings we have strategically invested in over the last two years.”


RAMP OF FLEET OPERATIONS


Ramp in Operations

Lindblad resumed operation in

June 2021

and, since then, has continually ramped its operations, providing immersive expeditions in 2022 across all ten of its owned vessels.  During the third quarter of 2022, operations included trips to

Alaska

, the Arctic, the Pacific Northwest,

British Columbia, Canada’s

Northwest Passage, the Galápagos Islands,

Greenland

,

Iceland

,

Norway

and

South America

. Travel restrictions related to COVID-19 have diminished dramatically, and the Company will resume operations in additional geographies in the remainder of 2022 and throughout 2023.  Where travel restrictions remain, which primarily includes a limited number of itineraries impacted by the

Russia



Ukraine

conflict, the Company is adjusting itineraries where possible, and working with guests to reschedule travel plans and refund payments or issue future travel certificates, as applicable.  Previously, due to the spread of the COVID-19 virus and the effects of travel restrictions around the world, the Company had suspended or rescheduled the majority of its expeditions departing between

March 16, 2020

through

May 31, 2021

.

The Company believes there are a variety of strategic advantages that enabled it to deploy its ships safely and quickly as travel restrictions were lifted. Most notably, the size of its owned and operated vessels, which range from 48 to 148 passengers, allows for a highly controlled environment that includes stringent cleaning protocols. The small nature of the Company’s ships also allowed it to efficiently and effectively test its guests and crew prior to boarding, or as otherwise needed. Additionally, the majority of expeditions take place in remote locations where human interactions are limited, so there is less opportunity for external influence.


Booking Trends

The Company has substantial advance reservations for future travel despite some continued short-term impact from the COVID-19 virus, including elevated cancellations, as well as itinerary changes on a few upcoming voyages due to the

Russia



Ukraine

conflict. Bookings for 2023 are 23% ahead of the bookings for the full year 2020 at the same point in 2019.


Balance Sheet and Liquidity

As of

September 30, 2022

, the Company had

$116.4 million

in unrestricted cash and

$29.5 million

in restricted cash, primarily related to deposits on future travel originating from U.S. ports and credit card reserves.

As of

September 30, 2022

, the Company had a total debt position of

$572.4 million

and was in compliance with all of its applicable debt covenants. During

May 2022

, the Company further amended its export credit agreements to extend the waiver of its net leverage coverage ratio from

March 2022

through

December 31, 2022

.

During

February 2022

, the Company issued

$360.0 million

of 6.75% senior secured notes, maturing 2027 and entered into a new

$45.0 million

revolving credit facility. Proceeds from the senior secured notes were used primarily to pay the outstanding borrowings under the Company’s previously existing credit agreement, including the term facility, Main Street Loan and revolving credit facility.

As the Company continues to ramp up operations, it anticipates strong guest cash receipts from final payments for upcoming expeditions and trips, as well as deposits for new reservations for future travel. At the same time, monthly cash usage will increase as the Company incurs costs in operating expeditions and spends to advertise upcoming expeditions and trips. There can be no assurance that cash flows from operations will be available to fund future obligations or that it will not experience delays or cancellations with respect to the ramp of our operations.


THIRD


QUARTER RESULTS


Tour Revenues

Third quarter tour revenues of

$144.8 million

increased

$80.3 million

as compared to the same period in 2021. The increase was driven by a

$50.6 million

increase at the Lindblad segment and a

$29.6 million

increase at the Land Experiences segment, primarily due to the ramp in expeditions and trips compared with the third quarter a year ago and higher pricing. The Land Experiences segment also includes a full quarter of results for Classic Journeys, LLC (“Classic Journeys”), which was acquired during the fourth quarter of 2021.


Net Income

Net loss available to stockholders for the third quarter was

$9.8 million

,

$0.18

per diluted share, as compared with net loss available to stockholders of

$25.7 million

,

$0.50

per diluted share, in the third quarter of 2021. The

$15.9 million

improvement primarily reflects the ramp in operations, partially offset by

$4.0 million

decline in other income due primarily to the utilization in the third quarter of 2021 of the CERTS grant for covered expense. The third quarter of 2022 also included a

$2.3 million

increase in interest expense due to additional borrowings and higher rates and a

$1.5 million

increase in depreciation and amortization, primarily due to the addition of the

National Geographic Resolution

to the fleet in

September 2021

.


Adjusted EBITDA

Third quarter Adjusted EBITDA of

$18

.6 million increased $25.2 million as compared to the same period in 2021. The increase was driven by a

$16.5 million

improvement at the Lindblad segment and a

$8.7 million

increase at the Land Experiences segment.

Lindblad segment Adjusted EBITDA of

$4.9 million

increased $16.5 million as compared to the same period in 2021, primarily from increased tour revenues, partially offset by higher cost of tours and increased personnel costs from the ramp in operations and from higher commissions related to the revenue and bookings growth.

Land Experiences segment Adjusted EBITDA of

$13.7 million

increased $8.7 million as compared to 2021, primarily due to additional trips, partially offset by higher cost of tours and increased personnel costs related to the ramp in operations and increased marketing costs to drive future bookings. The Land Experiences segment also includes a full quarter of results for Classic Journeys, which was acquired during the fourth quarter of 2021.



For the three months ended

September 30,



For the nine months ended

September 30,


(In thousands)



2022



2021



Change



%



2022



2021



Change



%



Tour revenues:


Lindblad


$


83,741


$


33,100


$


50,641


153 %


$


198,063


$


40,264


$


157,799


392 %


Land Experiences


61,042


31,407


29,635


94 %


105,477


41,291


64,186


155 %


Total tour revenues


$


144,783


$


64,507


$


80,276


124 %


$


303,540


$


81,555


$


221,985


272 %



Operating income (loss):


Lindblad


$


(7,142)


$


(22,282)


$


15,140


68 %


$


(60,380)


$


(80,617)


$


20,237


25 %


Land Experiences


12,950


4,630


8,320


180 %


12,629


(686)


13,315


NM


Total operating income (loss)


$


5,808


$


(17,652)


$


23,460


NM


$


(47,751)


$


(81,303)


$


33,552


41 %



Adjusted EBITDA:


Lindblad


$


4,889


$


(11,596)


$


16,485


NM


$


(23,560)


$


(51,382)


$


27,822


54 %


Land Experiences


13,699


5,001


8,698


174 %


14,735


1,017


13,718


NM


Total adjusted EBITDA


$


18,588


$


(6,595)


$


25,183


NM


$


(8,825)


$


(50,365)


$


41,540


82 %


LINDBLAD FLEET ACTIVITIES

The

National Geographic Islander II

launched in

August 2022

, replacing the

National Geographic Islander

, and will operate year-round in the Galápagos Islands. The fully renovated ship is equipped to provide immersive and authentic expeditions to 48 guests who will enjoy all suite accommodations, indoor-outdoor dining options and diverse expedition tools and amenities.


STOCK REPURCHASE PLAN

The Company currently has a

$35.0 million

stock repurchase plan in place. As of

October 26, 2022

, the Company had repurchased 875,218 shares and 6.0 million warrants under the plan for a total of

$23.0 million

and had

$12.0 million

remaining under the plan. As of

October 26, 2022

, there were 53.1 million shares common stock outstanding. The Company has suspended all stock repurchases due to restrictions related to the Main Street Expanded Loan Facility program.


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.


Conference Call Information

The Company has scheduled a conference call at

8:30 a.m. Eastern Time

on November 2, 2022, to discuss the earnings of the Company. The conference call can be accessed by dialing (844) 200-6205 (

United States

), (833) 950-0062 (

Canada

) or (929) 526-1599 (outside the U.S.). The access code is 780301. 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 subsidiaries, Natural Habitat Adventures, Off the Beaten Path, DuVine and Classic Journeys.

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 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.

Classic Journeys is a luxury cultural walking tour company that operates a portfolio of curated tours centered around cinematic walks led by expert local guides. Classic Journeys offers active small-group and private custom journeys in over 50 countries around the world.

DuVine designs and leads luxury bike tours in the world’s most amazing destinations, from

Italy’s

sun-bleached villages and the medieval towns of Provence to

Portugal’s

Douro Valley and the vineyards of

Napa, California

. Guests bike, eat, drink, and sleep their way through these regions and many more while sampling the finest cuisine, hotels, and wine.

Off the Beaten Path is an outdoor, active travel company offering guided small group adventures and private custom journeys that connect travelers with the wild nature and authentic culture of their destinations. Off the Beaten Path’s trips extend across the globe, with a focus on exceptional national park experiences in the Rocky Mountains, Desert Southwest, and

Alaska

.


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. Many of these risks and uncertainties are currently amplified by, and will continue to be amplified by, or in the future may be amplified by, the COVID-19 outbreak. It is not possible to predict or identify all such risks. There may be additional risks that we consider immaterial or which are unknown. These factors include, but are not limited to, the following: (i) suspended operations and disruptions to our business and operations related to COVID-19; (ii) the impacts of COVID-19 and/or the

Russia



Ukraine

conflict on our financial condition, liquidity, results of operations, cash flows, employees, plans and growth; (iii) the impacts of COVID-19 and/or the

Russia

/

Ukraine

conflict on future travel and the cruise and airline industries in general; (iv) unscheduled disruptions in our business due to travel restrictions, weather events, mechanical failures, pandemics or other events; (v) changes adversely affecting the business in which we are engaged; (vi) management of our growth and our ability to execute on our planned growth; (vii) our business strategy and plans; (viii) our ability to maintain our relationship with National Geographic; (ix) compliance with new and existing laws and regulations, including environmental regulations and travel advisories and restrictions; (x) compliance with the financial and/or operating covenants in our debt arrangements; (xi) adverse publicity regarding the cruise industry in general; (xii) loss of business due to competition; (xiii) the result of future financing efforts; (xiv) delays and costs overruns with respect to the construction and delivery of newly constructed vessels; (xv) the inability to meet revenue and Adjusted EBITDA projections; and (xvi) 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)



September 30,

2022



December 31,

2021


(unaudited)



ASSETS


Current Assets:


Cash and cash equivalents


$


116,446


$


150,753


Restricted cash


29,524


21,940


Marine operating supplies


9,608


8,275


Inventories


2,140


2,278


Prepaid expenses and other current assets


45,252


27,094


Total current assets


202,970


210,340


Property and equipment, net


540,385


542,418


Goodwill


42,017


42,017


Intangibles, net


11,671


13,235


Deferred tax asset


6,849


7,609


Right-to-use lease assets


3,439


4,402


Other long-term assets


4,199


7,470


Total assets


$


811,530


$


827,491



LIABILITIES


Current Liabilities:


Unearned passenger revenues


$


247,005


$


212,598


Accounts payable and accrued expenses


56,774


49,252


Lease liabilities – current


1,524


1,553


Long-term debt – current


24,086


26,061


Total current liabilities


329,389


289,464


Long-term debt, less current portion


534,677


518,658


Lease liabilities


2,212


3,178


Other long-term liabilities


359


247


Total liabilities


866,637


811,547


Commitments and contingencies






Series A redeemable convertible preferred stock, 165,000 shares authorized; 62,000 and

80,000 shares issued and

outstanding as of September 30, 2022 and December 31, 2021, respectively


68,090


83,901


Redeemable noncontrolling interests


31,583


10,626


99,673


94,527



STOCKHOLDERS



DEFICIT


Preferred stock, $0.0001 par value, 1,000,000 shares authorized; 62,000 and 80,000 Series A

shares issued and outstanding

as of September 30, 2022 and December 31, 2021, respectively






Common stock, $0.0001 par value, 200,000,000 shares authorized; 53,132,670 and

50,800,786 issued, 53,065,365 and

50,755,546 outstanding as of September 30, 2022 and December 31, 2021, respectively


5


5


Additional paid-in capital


82,432


58,485


Accumulated deficit


(237,217)


(136,439)


Accumulated other comprehensive loss




(634)


Total stockholders’ deficit


(154,780)


(78,583)


Total liabilities, mezzanine equity and stockholders’ deficit


$


811,530


$


827,491



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

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021


Tour revenues


$


144,783


$


64,507


$


303,540


$


81,555


Operating expenses:


Cost of tours


87,576


45,600


208,023


73,270


General and administrative


24,535


17,023


68,882


46,123


Selling and marketing


16,025


10,213


41,193


17,680


Depreciation and amortization


10,839


9,323


33,193


25,785


Total operating expenses


138,975


82,159


351,291


162,858


Operating income (loss)


5,808


(17,652)


(47,751)


(81,303)


Other (expense) income:


Interest expense, net


(8,369)


(6,063)


(26,500)


(17,436)


Loss on foreign currency


(872)


(1,434)


(1,417)


(1,165)


Other (expense) income


(333)


4,357


84


4,362


Total other expense


(9,574)


(3,140)


(27,833)


(14,239)


Loss before income taxes


(3,766)


(20,792)


(75,584)


(95,542)


Income tax expense (benefit)


1,732


2,507


619


(2,648)


Net loss


(5,498)


(23,299)


(76,203)


(92,894)


Net income (loss) attributable to noncontrolling interest


3,228


1,039


3,000


(17)


Net loss attributable to Lindblad Expeditions Holdings, Inc.


(8,726)


(24,338)


(79,203)


(92,877)


Series A redeemable convertible preferred stock dividend


1,036


1,340


3,618


3,962


Net loss available to stockholders


$


(9,762)


$


(25,678)


$


(82,821)


$


(96,839)


Weighted average shares outstanding


Basic


53,045,329


50,110,188


51,665,912


50,013,191


Diluted


53,045,329


50,110,188


51,665,912


50,013,191


Undistributed loss per share available to stockholders:


Basic


$


(0.18)


$


(0.50)


$


(1.60)


$


(1.87)


Diluted


$


(0.18)


$


(0.50)


$


(1.60)


$


(1.87)



LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES



Condensed Consolidated Statements of Cash Flows


(In thousands)


(unaudited)



For the nine months ended

September 30,



2022



2021



Cash Flows From Operating Activities


Net loss


$


(76,203)


$


(92,894)


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


Depreciation and amortization


33,193


25,785


Amortization of deferred financing costs and other, net


1,988


2,364


Right-of-use lease asset


626


4


Stock-based compensation


5,283


4,146


Deferred income taxes


759


(2,648)


Change in fair value of contingent acquisition consideration


111




Loss on foreign currency


1,417


1,165


Write-off of unamortized issuance costs related to debt refinancing


9,004




Changes in operating assets and liabilities


Marine operating supplies and inventories


(1,195)


(375)


Prepaid expenses and other current assets


(19,575)


(8,902)


Unearned passenger revenues


34,407


62,922


Other long-term assets


3,242


658


Other long-term liabilities


844


4,857


Accounts payable and accrued expenses


7,526


24,438


Operating lease liabilities


(658)




Net cash provided by operating activities


769


21,520



Cash Flows From Investing Activities


Purchases of property and equipment


(29,566)


(89,114)


Acquisition (net of cash acquired)




(7,177)


Net cash used in investing activities


(29,566)


(96,291)



Cash Flows From Financing Activities


Proceeds from long-term debt


360,000


61,720


Repayments of long-term debt


(346,301)


(1,530)


Payment of deferred financing costs


(10,859)


(3,135)


Repurchase under stock-based compensation plans and related tax impacts


(766)


(1,763)


Net cash provided by financing activities


2,074


55,292


Net decrease in cash, cash equivalents and restricted cash


(26,723)


(19,479)


Cash, cash equivalents and restricted cash at beginning of period


172,693


204,515


Cash, cash equivalents and restricted cash at end of period


$


145,970


$


185,036


Supplemental disclosures of cash flow information:


Cash paid during the period:


Interest


$


22,159


$


13,300


Income taxes


226


54


Non-cash investing and financing activities:


Non-cash preferred stock dividend


$


3,618


$


3,962


Value of shares issued for acquisition




1,770



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

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021


Net loss


$


(5,498)


$


(23,299)


$


(76,203)


$


(92,894)


Interest expense, net


8,369


6,063


26,500


17,436


Income tax expense (benefit)


1,732


2,507


619


(2,648)


Depreciation and amortization


10,839


9,323


33,193


25,785


Gain on foreign currency


872


1,434


1,417


1,165


Other expense (income)


333


(4,357)


(84)


(4,362)


Stock-based compensation


1,632


1,406


5,283


4,146


Other


309


328


450


1,007



Adjusted EBITDA


$


18,588


$


(6,595)


$


(8,825)


$


(50,365)



Reconciliation of Operating (Loss) Income to Adjusted EBITDA

Lindblad Segment



For the three months ended

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021


Operating loss


$


(7,142)


$


(22,282)


$


(60,380)


$


(80,617)


Depreciation and amortization


10,090


8,928


31,087


24,618


Stock-based compensation


1,632


1,406


5,283


4,012


Other


309


352


450


605



Adjusted EBITDA


$


4,889


$


(11,596)


$


(23,560)


$


(51,382)



Land Experiences Segment



For the three months ended

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021


Operating income (loss)


$


12,950


$


4,630


$


12,629


$


(686)


Depreciation and amortization


749


395


2,106


1,167


Stock-based compensation








134


Other








402



Adjusted EBITDA


$


13,699


$


5,001


$


14,735


$


1,017



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 nine months ended

September 30,



2022



2021


Net cash provided by operating activities


$


769


$


21,520


Less: purchases of property and equipment


(29,566)


(89,114)


Free Cash Flow



$



(28,797)



$



(67,594)



For the three months ended

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021



Available Guest Nights


70,995


35,251


174,954


41,474



Guest Nights Sold


57,229


28,829


130,836


33,749



Occupancy


81


%


82


%


75


%


81


%



Maximum Guests


8,826


5,493


21,785


6,514



Number of Guests


7,225


4,418


16,656


5,236



Voyages


114


75


302


89



Calculation of Gross and Net Yield per Available Guest Night



For the three months ended

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021


Guest ticket revenues


$


73,700


$


32,325


$


174,762


$


38,087


Other tour revenue


10,041


775


23,301


2,177



Tour Revenues



83,741



33,100



198,063



40,264


Less: Commissions


(5,728)


(2,705)


(14,381)


(3,248)


Less: Other tour expenses


(6,030)


(1,545)


(21,025)


(2,611)



Net Yield



$



71,983



$



28,850



$



162,657



$



34,405


Available Guest Nights


70,995


35,251


174,954


41,474


Gross Yield per Available Guest Night


$


1,180


$


939


$


1,132


$


971


Net Yield per Available Guest Night


1,014


818


930


830



LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES



Supplemental Financial Schedules


(In thousands, except for Available Guest Nights,

Gross and Net Cruise cost Per Available Guest Night and guest metrics)


(unaudited)



Calculation of Gross Cruise Cost and Net Cruise Cost



Lindblad Segment



For the three months ended

September 30,



For the nine months ended

September 30,



2022



2021



2022



2021


Cost of tours


$


51,296


$


25,842


$


145,251


$


48,282


Plus: Selling and marketing


12,626


8,382


33,618


13,659


Plus: General and administrative


16,871


12,230


48,487


34,322



Gross Cruise Cost



80,793



46,454



227,356



96,263


Less: Commissions


(5,728)


(2,705)


(14,381)


(3,248)


Less: Other tour expenses


(6,030)


(1,545)


(21,025)


(2,611)



Net Cruise Cost



69,035



42,204



191,950



90,404


Less: Fuel Expense


(8,933)


(2,357)


(21,419)


(3,880)



Net Cruise Cost Excluding Fuel



60,102



39,847



170,531



86,524



Non-GAAP Adjustments:


Stock-based compensation


(1,632)


(1,406)


(5,283)


(4,012)


Other


(309)


(328)


(450)


(1,007)



Adjusted Net Cruise Cost Excluding Fuel



$



58,161



$



38,113



$



164,798



$



81,505



Adjusted Net Cruise Cost



$



67,094



$



40,470



$



186,217



$



85,385



Available Guest Nights


70,995


35,251


174,954


41,474


Gross Cruise Cost per Available Guest Night


$


1,138


$


1,318


$


1,300


$


2,321


Net Cruise Cost per Available Guest Night


972


1,197


1,097


2,180


Net Cruise Cost Excluding Fuel per Available Guest Night


847


1,130


975


2,086


Adjusted Net Cruise Cost Excluding Fuel per Available Guest Night


819


1,081


942


1,965



Adjusted Net Cruise Cost per Available Guest Night



945



1,148



1,064



2,059


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, debt refinancing costs, acquisition-related expenses and other non-recurring charges. We believe 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. We believe Adjusted EBITDA helps provide a more complete understanding of the underlying operating results and trends and an enhanced overall understanding of our 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. Our 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 and acquisition-related expenses.



Available Guest Nights


is a measurement of capacity available for sale and represents double occupancy per cabin (except single occupancy for a single capacity cabin) multiplied by the number of cruise days for the period. We also record the number of guest nights available on our limited land programs in this definition.



Gross Cruise Cost


represents the sum of cost of tours plus selling and marketing expenses, and general and administrative expenses.



Gross Yield per Available Guest Night


represents tour revenues 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 Yield


represents tour revenues less commissions and direct costs of other tour revenues.



Net Yield per Available Guest Night


represents Net Yield divided by Available Guest Nights.



Number of Guests


represents the number of guests that travel with us 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.

Cision
View original content to download multimedia:

https://www.prnewswire.com/news-releases/lindblad-expeditions-holdings-inc-reports-2022-third-quarter-financial-results-301665777.html

SOURCE Lindblad Expeditions Holdings, Inc.

rt Lindblad Expeditions Holdings, Inc. Reports 2022 Third Quarter Financial Results

Featured image: Megapixl © Imdan

Disclaimer