WINNIPEG, March 5, 2014 /CNW/ - Pollard Banknote Limited (TSX: PBL) ("Pollard") today released its financial results for the three months and year ended December 31, 2013.
"We are very pleased with our financial results for both the 4th quarter
and for all of 2013," commented Co-Chief Executive Officer John
Pollard. "The final quarter of the year continued the trend of strong
sales volumes and revenue that we have experienced throughout the
year."
"We recorded record sales volumes for 2013 and significant increases in
our licensed games product line. Our sales volumes were up
approximately 8% and our average selling prices were consistent with
2012. Sales of our licensed games products were up significantly and
sales of our digital applications, while small in absolute value, began
gaining traction in 2013."
"Our revenue increased by $22.5 million, or 13%, a tremendous
accomplishment reflective of our strong team of employees and our
unique approach to the industry. It also reflects a recognition in the
marketplace of the ability of Pollard to assist lotteries in maximizing
funds they can generate for their various good causes. We gained a
number of key new contracts in 2013 and continue to see success in this
area in 2014. More importantly we have seen a number of situations of
increased share of work for Pollard with lotteries which have multiple
suppliers. All of these factors look to continue into 2014."
"Throughout 2013 we made a number of investments and upgrades to our
business, particularly in adding key staff resources in the marketing
and technical areas, in order to lay the foundation to grow our
business. The impact of these investments in the short term has been
to limit the growth of margins relative to the growth in our revenue
line. However, we are confident that these investments will allow us
to generate increasing margins and profits in the future."
"The instant ticket industry remains very strong. Lotteries continue to
grow their traditional paper based instant ticket products lines while
at the same time quickly developing opportunities to provide their
gaming products on the internet. We are very excited about our new
contract to provide the iLottery internet based product offering for
the Michigan Lottery and are looking forward to expanding this product
line."
"We continue to be very optimistic looking ahead to 2014, both for the
opportunities developing within our industry, and our ability to take
advantage of these opportunities to grow the business and profitability
of Pollard."
Use of Non-GAAP Financial Measures
Reference to "Adjusted EBITDA" is to earnings before interest, income
taxes, depreciation and amortization, unrealized foreign exchange gains
and losses, mark-to-market gains and losses on foreign currency
contracts and interest rate swaps, and certain non-recurring items
including conversion expenses, warranty reserve accruals, settlement
loss on pension curtailment and restructuring costs. Adjusted EBITDA
is an important metric used by many investors to compare issuers on the
basis of the ability to generate cash from operations and management
believes that, in addition to Net Income, Adjusted EBITDA is a useful
supplementary measure.
Adjusted EBITDA is a measure not recognized under GAAP and does not have
a standardized meaning prescribed by GAAP. Therefore, this measure may
not be comparable to similar measures presented by other entities.
Investors are cautioned that Adjusted EBITDA should not be construed as
an alternative to Net Income determined in accordance with GAAP as an
indicator of Pollard's performance or to cash flows from operating,
investing and financing activities as measures of liquidity and cash
flows.
HIGHLIGHTS
|
|
Three months ended
December 31, 2013
|
|
Three months ended
December 31, 2012
(Restated)
|
|
|
|
|
|
Sales
|
$
|
47.6 million
|
$
|
40.9 million
|
Gross profit
|
$
|
9.2 million
|
$
|
8.3 million
|
Gross profit % of sales
|
|
19.3 %
|
|
20.3 %
|
|
|
|
|
|
Administration expenses
|
$
|
4.2 million
|
$
|
3.5 million
|
Selling expenses
|
$
|
1.7 million
|
$
|
1.6 million
|
Realized foreign exchange gain
|
$
|
(0.2 million)
|
$
|
(0.2 million)
|
|
|
|
|
|
Net income
|
$
|
0.9 million
|
$
|
1.3 million
|
Adjusted EBITDA
|
$
|
6.3 million
|
$
|
5.4 million
|
|
|
|
|
|
|
|
Year ended
December 30, 2013
|
|
Year ended
December 31, 2012
(Restated)
|
|
|
|
|
|
Sales
|
$
|
184.9 million
|
$
|
162.4 million
|
Gross profit
|
$
|
35.2 million
|
$
|
32.7 million
|
Gross profit % of sales
|
|
19.0 %
|
|
20.1 %
|
|
|
|
|
|
Administration expenses
|
$
|
15.2 million
|
$
|
13.6 million
|
Selling expenses
|
$
|
6.8 million
|
$
|
6.1 million
|
Realized foreign exchange loss (gain)
|
$
|
(0.9 million)
|
$
|
0.3 million
|
|
|
|
|
|
Net income
|
$
|
5.4 million
|
$
|
6.5 million
|
Adjusted EBITDA
|
$
|
22.7 million
|
$
|
19.9 million
|
|
|
|
|
|
|
|
|
|
|
POLLARD BANKNOTE LIMITED
Pollard is one of the leading providers of products and services to
lottery and charitable gaming industries throughout the world.
Management believes Pollard is the largest provider of instant tickets
based in Canada and the second largest producer of instant tickets in
the world.
Results of Operations - Year ended December 31, 2013
SELECTED FINANCIAL INFORMATION
|
(millions of dollars)
|
Year ended
|
Year ended
|
|
|
December 31, 2013
|
December 31, 2012
(Restated)
|
|
|
|
|
|
|
|
|
Sales
|
$184.9
|
$162.4
|
Cost of sales
|
149.7
|
129.7
|
Gross profit
|
35.2
|
32.7
|
|
|
|
Administration expenses
|
15.2
|
13.6
|
Selling expenses
|
6.8
|
6.1
|
Other income
|
(0.3)
|
-
|
Income from operations
|
13.5
|
13.0
|
|
|
|
Finance costs *
|
4.7
|
4.8
|
Finance income
|
(0.5)
|
(0.6)
|
Income before income taxes
|
9.3
|
8.8
|
|
|
|
Income taxes:
|
|
|
Current
|
2.2
|
1.1
|
Future
|
1.7
|
1.2
|
|
3.9
|
2.3
|
Net income
|
$5.4
|
$6.5
|
Adjustments:
|
|
|
Amortization and depreciation
|
8.6
|
7.8
|
Interest
|
3.4
|
3.4
|
Unrealized foreign exchange loss (gain)
|
1.0
|
(0.1)
|
Mark-to-market loss on foreign currency contracts
|
0.4
|
-
|
Income taxes
|
3.9
|
2.3
|
|
|
|
Adjusted EBITDA
|
$22.7
|
$19.9
|
|
|
|
* Included in finance costs for 2013 was a non-cash mark-to-market loss
on
foreign currency contracts of $0.4 million (2012 - nil).
|
|
|
|
See page 5 for restatement.
|
|
|
|
December 31,
|
December 31,
|
|
2013
|
2012
|
|
|
|
Total Assets
|
$133.4
|
$127.0
|
Total Non-Current Liabilities
|
$79.2
|
$83.4
|
The selected financial and operating information has been derived from,
and should be read in conjunction with, the consolidated financial
statements of Pollard, as at and for the year ended December 31, 2013.
These financial statements have been prepared in accordance with the
International Financial Accounting Standards ("IFRS" or "GAAP").
RESTATEMENT:
In June 2011, the International Accounting Standards Board ("IASB")
published an amended version of International Accounting Standard
("IAS") 19 Employee Benefits. The amendments require actuarial gains and losses, renamed
remeasurements, to be recognized immediately in other comprehensive
income and past service cost must be recognized immediately in profit
or loss. This amendment also requires that the expected return on plan
assets recognized in profit or loss be calculated based on the rate
used to discount the defined benefit obligation. IAS 19 is required
for fiscal years beginning on or after January 1, 2013, with
retrospective application.
As a result the reported results for the year ended December 31, 2012,
have been restated and cost of sales increased $0.19 million and
deferred income taxes decreased by $0.05 million. This was offset by
corresponding defined pension plan remeasurement gain of $0.14 million,
net of $0.05 million of related income taxes, both of which were
recorded within other comprehensive income.
Results of Operations - Year ended December 31, 2013
Sales
During the year ended December 31, 2013 ("Fiscal 2013" or "2013"),
Pollard achieved sales of $184.9 million, compared to $162.4 million in
the year ended December 31, 2012 ("Fiscal 2012" or "2012"). Factors
impacting the $22.5 million sales increase were:
Instant ticket sales volumes for Fiscal 2013 were significantly higher
than Fiscal 2012 by 8.3% which increased sales by $11.6 million. An
increase in our ancillary instant ticket products and services,
primarily licensed games, further increased sales by $4.1 million. In
addition, higher average selling prices compared to 2012 improved sales
by $1.3 million. Charitable Gaming average selling prices were
slightly higher compared to 2012, increasing sales by $0.2 million and
greater volume further increased sales by $0.8 million. An increase in
the volume of machine sales raised sales $0.6 million when compared to
2012.
During Fiscal 2013, Pollard generated approximately 64.9% (2012 - 66.9%)
of its revenue in U.S. dollars including a portion of international
sales which are priced in U.S. dollars. During Fiscal 2013 the actual
U.S. dollar value was converted to Canadian dollars at $1.028 compared
to a rate of $1.003 during Fiscal 2012. This 2.5% increase in the U.S.
dollar value resulted in an approximate increase of $2.9 million in
revenue relative to Fiscal 2012. Also during Fiscal 2013, the Canadian
dollar weakened against the Euro resulting in an approximate increase
of $1.0 million relative to Fiscal 2012.
Cost of sales and gross profit
Cost of sales was $149.7 million in Fiscal 2013 compared to $129.7
million in Fiscal 2012. Cost of sales was higher in Fiscal 2013
relative to Fiscal 2012 primarily as a result of increased sales
volumes. In addition, higher exchange rates on U.S. dollar
transactions in 2013 increased cost of sales approximately $2.0 million
when compared to Fiscal 2012.
Gross profit was $35.2 million (19.0% of sales) in Fiscal 2013 compared
to $32.7 million (20.1% of sales) in Fiscal 2012. This absolute
increase in gross profit dollars was due mainly to the higher instant
ticket and licensed games sales volumes. The reduction in gross profit
percentage occurred as a result of lower instant ticket production
volumes relative to sales in Fiscal 2013, higher employee benefit
costs, primarily pension expense, and increased machine costs.
Administration expenses
Administration expenses increased to $15.2 million in Fiscal 2013 from
$13.6 million in Fiscal 2012 due primarily to increased compensation
costs, including incentive accruals, as well as higher professional
fees.
Selling expenses
Selling expenses increased to $6.8 million in Fiscal 2013 from $6.1
million in Fiscal 2012 primarily as a result of increased compensation
expenses, including incentive accruals, to support new marketing
opportunities including digital and iLottery initiatives.
Interest expense
Interest expense was $3.4 million in Fiscal 2013 which was similar to
$3.4 million in Fiscal 2012.
Foreign exchange loss
The net foreign exchange loss was $0.1 million in Fiscal 2013 compared
to a net loss of $0.2 million in Fiscal 2012. Within the 2013 net
foreign exchange loss were realized foreign exchange gains of $0.9
million comprised of $1.0 million realized gain on the increased value
of U.S. dollar denominated receivables and the conversion of U.S.
dollars and Euros into Canadian dollars, partially offset by $0.1
million of realized loss relating to payments made on U.S. dollar
denominated payables. Offsetting the realized foreign exchange gains
were unrealized foreign exchange losses of $1.0 million comprised of an
unrealized foreign exchange loss of $0.9 million on U.S. dollar
denominated debt and $0.1 million unrealized foreign exchange loss on
net U.S. denominated receivables and payables.
Within the 2012 net foreign exchange loss were realized foreign exchange
losses of $0.3 million comprised of $0.5 million realized loss on the
decreased value of U.S. dollar denominated receivables and the
conversion of U.S. dollars and Euros into Canadian dollars, partially
offset by $0.2 million of realized gain relating to payments made on
U.S. dollar denominated debt. Partially offsetting the realized
foreign exchange losses were unrealized foreign exchange gains of $0.1
million comprised of an unrealized foreign exchange gain of $0.4
million on U.S. dollar denominated debt, partially offset by $0.3
million unrealized foreign exchange loss on U.S. denominated cash.
Adjusted EBITDA
Adjusted EBITDA was $22.7 million in Fiscal 2013 compared to $19.9
million in Fiscal 2012. The primary reasons for the increase in
Adjusted EBITDA were the increase in gross profit (net of amortization
and depreciation) of $3.3 million and the higher realized foreign
exchange gains of $1.2 million. Partially offsetting these increases
in Adjusted EBITDA were the increase in administration and selling
expenses of $1.6 million and $0.7 million respectively.
Income taxes
Income tax expense was $3.9 million in Fiscal 2013, an effective rate of
41.8%, due primarily to differences relating to the foreign exchange
impact of Canadian dollar denominated debt in its U.S. subsidiaries.
Pollard has capitalized its U.S. operations using intercompany Canadian
dollar debt. The weakening of the Canadian dollar versus the U.S.
dollar results in a future gain on debt repayment for U.S. tax purposes
in the subsidiary, creating a deferred tax expense with no related
income (as the gain is eliminated on consolidation). This increased the
consolidated provision percentage by about 9%. Other permanent
differences relating to the foreign exchange translation of property,
plant and equipment increased the provision by approximately 3%.
Income tax expense was $2.3 million in Fiscal 2012, an effective rate of
26.0%, consistent with the expected domestic tax rate.
Amortization and depreciation
Amortization and depreciation, including depreciation of property and
equipment and the amortization of deferred financing costs and
intangible assets, totaled $8.6 million during Fiscal 2013 which
increased from $7.8 million during Fiscal 2012 due to increased
depreciation of property, plant and equipment as well as additional
amortization of development costs and license fees.
Net income
Net income was $5.4 million in Fiscal 2013 compared to net income of
$6.5 million in Fiscal 2012. The primary reasons for the decrease were
the increase in income tax expense of $1.6 million, the increase in
administration and selling expenses of $1.6 million and $0.7 million
respectively and the $0.4 million of non-cash mark-to-market loss on
foreign currency contracts. Partially offsetting these reductions to
net income were the increase in gross profit of $2.5 million, a
reduction in deferred financing costs of $0.3 million and an increase
in other income of $0.3 million.
Earnings per share decreased to $0.23 per share in Fiscal 2013 from
$0.28 in Fiscal 2012.
Results of Operations - Three months ended December 31, 2013
SELECTED FINANCIAL INFORMATION
|
|
|
|
(millions of dollars)
|
Three months
|
Three months
|
|
ended
|
Ended
|
|
December 31, 2013
|
December 31, 2012
|
|
|
(Restated)
|
|
(unaudited)
|
(unaudited)
|
Sales
|
$47.6
|
$40.9
|
Cost of sales
|
38.4
|
32.6
|
Gross profit
|
9.2
|
8.3
|
|
|
|
|
Administration
|
4.2
|
3.5
|
|
Selling
|
1.7
|
1.6
|
|
Other (income) expense
|
(0.2)
|
0.1
|
Income from operations
|
3.5
|
3.1
|
|
|
|
|
|
Finance costs *
|
1.6
|
1.3
|
Income before income taxes
|
1.9
|
1.8
|
|
|
|
Income taxes:
|
|
|
|
Current
|
0.5
|
0.1
|
|
Future
|
0.5
|
0.4
|
|
1.0
|
0.5
|
Net income
|
$0.9
|
$1.3
|
Adjustments:
|
|
|
|
Amortization and depreciation
|
2.7
|
2.2
|
|
Interest
|
0.8
|
0.9
|
|
Unrealized foreign exchange loss
|
0.5
|
0.5
|
|
Mark-to-market loss on foreign currency contracts
|
0.4
|
-
|
|
Income taxes
|
1.0
|
0.5
|
|
|
|
Adjusted EBITDA
|
$6.3
|
$5.4
|
|
|
|
* Included in finance costs for 2013 was a non-cash mark-to-market loss
on
foreign currency contracts of $0.4 million (2012 - nil).
|
|
|
|
|
|
See page 5 for restatement.
|
|
|
Results of Operations - Three months ended December 31, 2013
During the three months ended December 31, 2013, Pollard achieved sales
of $47.6 million, compared to $40.9 million in the three months ended
December 31, 2012. Factors impacting the $6.7 million sales increase
were:
Instant ticket sales volumes for the fourth quarter of 2013 were higher
than the fourth quarter of 2012 by 5.7%, which combined with an
increase in our ancillary instant ticket products and services,
primarily licensed games and lottery management services, improved
sales by $3.1 million. In addition, an increase in average selling
price of instant tickets compared to 2012 increased sales by $1.3
million. Higher charitable gaming volumes for the quarter increased
sales compared to 2012 by $0.3 million. As well, machine volumes
increased slightly in the fourth quarter of 2013 compared to final
quarter of 2012, which increased sales by $0.1 million.
During the three months ended December 31, 2013, Pollard generated
approximately 59.8% (2012 - 65.0%) of its revenue in U.S. dollars
including a portion of international sales which were priced in U.S.
dollars. During the fourth quarter of 2013 the actual U.S. dollar
value was converted to Canadian dollars at $1.047, compared to the rate
of $0.997 during the fourth quarter of 2012. This 5.1% increase in the
value of the U.S. dollar value resulted in an approximate increase of
$1.4 million in revenue relative to 2012. Also during the quarter, the
value of the Canadian dollar weakened against the Euro, compared to the
fourth quarter of 2012, resulting in an approximate increase of $0.5
million in revenue.
Cost of sales was $38.4 million in the fourth quarter of 2013 compared
to $32.6 million in the fourth quarter of 2012. Cost of sales was
higher in the quarter relative to the fourth quarter of 2012 primarily
as a result of increased sales volumes. In addition, higher exchange
rates on U.S. dollar transactions in the fourth quarter of 2013
increased cost of sales approximately $1.1 million when compared to
fourth quarter of 2012.
Gross profit was $9.2 million (19.3% of sales) in the fourth quarter of
2013 compared to $8.3 million (20.3% of sales) in the fourth quarter of
2012. This absolute increase in gross profit dollars was due mainly to
the higher instant ticket and licensed games sales volumes. The
reduction in gross profit percentage occurred as a result of lower
instant ticket production volumes relative to sales in fourth quarter
of 2013 as compared to 2012, higher employee benefit costs, primarily
pension expense, and increased machine costs.
Administration expenses were $4.2 million in the fourth quarter of 2013
which was higher compared to $3.5 million in the fourth quarter of 2012
due primarily to increased compensation costs, including incentive
accruals, as well as increased professional fees.
Selling expense was $1.7 million in the fourth quarter of 2013 which was
similar to $1.6 million in the fourth quarter of 2012.
Interest expense was $0.8 million in the fourth quarter of 2013 which
was similar to $0.9 million in the fourth quarter of 2012.
The net foreign exchange loss was $0.3 million in the fourth quarter of
2013 compared to a net loss of $0.3 million in the fourth quarter of
2012. Within the 2013 fourth quarter net foreign exchange loss was an
unrealized foreign exchange loss of $0.5 million consisting of $0.4
million relating to unrealized foreign exchange loss on U.S. dollar
denominated debt and $0.1 million relating to the unrealized foreign
exchange loss on net U.S. dollar denominated receivables and payables.
Partially offsetting the unrealized foreign exchange loss was a $0.2
million realized foreign exchange gain on the increased value of U.S.
and Euro denominated receivables.
Within the 2012 fourth quarter the net foreign exchange loss was an
unrealized foreign exchange loss of $0.5 million consisting of $0.2
million relating to unrealized foreign exchange loss on U.S. dollar
denominated debt and $0.3 million relating to the unrealized foreign
exchange loss on U.S. dollar denominated cash and receivables.
Partially offsetting the unrealized foreign exchange loss was $0.2
million realized foreign exchange gain on the increased value of Euro
denominated receivables.
Adjusted EBITDA was $6.3 million in the fourth quarter of 2013 compared
to $5.4 million in the fourth quarter of 2012. The primary reasons for
the increase in Adjusted EBITDA were the increase in gross profit (net
of amortization and depreciation) of $1.4 million and a $0.3 million
increase in other income, partially offset by higher administration
expenses of $0.7 million.
Income tax expense was $1.0 million in the fourth quarter of 2013, an
effective rate of 52.6%, due primarily to differences relating to the
foreign exchange impact of Canadian dollar denominated debt in its U.S.
subsidiaries. Pollard has capitalized its U.S. operations using
intercompany Canadian dollar debt. The significant weakening of the
Canadian dollar versus the U.S. dollar in the fourth quarter results in
a future gain on debt repayment for U.S. tax purposes in the
subsidiary, creating a deferred tax expense with no related income (as
the gain is eliminated on consolidation). This increased the
consolidated provision percentage by about 16%. Other increases were
due to permanent differences relating to the translation of the
company's U.S. subsidiaries.
Income tax expense was $0.5 million in the fourth quarter of 2012, an
effective rate of 27.8%, similar to the expected domestic tax rate.
Amortization and depreciation, including depreciation of property, plant
and equipment and the amortization of deferred financing costs and
intangible assets, totaled $2.7 million during the fourth quarter of
2013 which increased from $2.2 million during the fourth quarter of
2012 as a result of increased amortization of development costs and
license fees in 2013.
Net income was $0.9 million in the fourth quarter of 2013 compared to
$1.3 million in the fourth quarter of 2012. The primary reasons for
the decrease were the increase in administration expenses of $0.7
million, the increase in income tax expense of $0.5 million and the
$0.4 million of non-cash mark-to-market loss on foreign currency
contracts. Partially offsetting these reductions to net income were
the increase in gross profit of $0.9 million and an increase in other
income of $0.3 million.
Earnings per share decreased to $0.04 per share in the fourth quarter of
2013 from $0.06 in the fourth quarter of 2012.
Outlook
The lottery industry overall, and in particular the instant ticket
product line, continues to have a very positive outlook. Retail sales
growth continues to be very strong across many jurisdictions and this
trend is expected to carry on. Governments are looking for ways to
increase and maximize the money they generate for their good causes.
As lotteries look for more ways to increase returns, this creates
opportunities for suppliers like Pollard to provide solutions to those
needs. Unique and proprietary instant tickets, better marketing
strategies, extensive retail support, internet support and promotional
ideas are examples of ways lotteries are looking to their suppliers to
add value to the instant ticket product line and these opportunities
will increase in the future.
In terms of new opportunities, the recent development of selling lottery
products on the internet is potentially significant. Prior to 2013, a
few lotteries had begun sales via this distribution method and the
number of lotteries initiating internet sales is expected to grow in
2014 and beyond. With the recent award of the Michigan Lottery
iLottery contract to us, Pollard is well positioned to capitalize on
these opportunities. While internet distribution is an exciting new
opportunity, in the near term the strong growth in the traditional
paper based instant tickets will continue to drive the success of the
business.
We are projecting slightly higher volumes for 2014 based on our current
expectations of customer order requirements and ongoing growth in
retail sales. We are also anticipating higher sales in ancillary
product areas including licensed games and in particular greater sales
in our digital product line including individual game apps and other
internet support. While still small in absolute terms, the digital
area is a rapidly growing opportunity for Pollard. Sales of our
premium and proprietary products are continuing to maintain the strong
growth achieved in 2013. These premium products generate a positive
impact on average selling prices and margins and this will continue in
2014.
Our contract portfolio reflects the success of a number of key new
contract wins and important extensions over the course of 2013. The
weakening of the Canadian dollar during 2013 and the early part of 2014
in addition to generating higher returns from our net cashflow, also
allows us to be more competitive in our bidding. Ongoing Canadian
dollar weakness would have a positive impact on our operating results
in 2014. We have no material customer contracts that come due in 2014
(when extensions are considered) and will continue to aggressively
pursue requests for proposals and other opportunities within the
lottery industry as they come up for bid.
Our manufacturing operations are continuing on our Change Initiative
plan to improve our efficiencies and lower our per-unit costs. 2014
will focus on a number of key areas, including improved finishing
practices and new integrated information systems.
Charitable gaming generated strong results again in 2013 and we have
identified some incremental geographic areas and ancillary product
lines that should result in an opportunity to grow the top line in a
market where overall sales remain challenged. In addition, select
investments in newer technology during 2014 will allow our ongoing cost
improvement initiative to continue.
Budgeted capital expenditures for 2014 are expected to be similar to the
levels of expenditures incurred in 2013.
Pollard believes our ongoing cash flow from operations and our current
bank facility capacity will be sufficient to allow it to meet ongoing
requirements for investment in capital expenditures, working capital
and dividends at existing business levels.
Forward-Looking Statements
Certain statements in this report may constitute "forward-looking"
statements which involve known and unknown risks, uncertainties and
other factors which may cause actual results, performance or
achievements to be materially different from any future results,
performance or achievements expressed or implied by such forward
looking statements. When used in this document, such statements
include such words as "may," "will," "expect," "believe," "plan" and
other similar terminology. These statements reflect management's
current expectations regarding future events and operating performance
and speak only as of the date of this document. There should not be an
expectation that such information will in all circumstances be updated,
supplemented or revised whether as a result of new information,
changing circumstances, future events or otherwise.
SOURCE Pollard Banknote Limited