ISSUER FREE WRITING PROSPECTUS
Filed Pursuant to Rule 433
Registration Statement No. 333-208507
Dated February 5, 2018
|
Investment Description
|
Features
|
Key Dates1
|
q |
Enhanced Growth Potential, Up to the Maximum Gain — At maturity, if the Underlying Return is positive, we will pay you the principal amount plus a return equal to the Upside Gearing times the Underlying Return up to the Maximum Gain of 21.75%.
|
q
|
Buffered Downside Market Exposure — If the Underlying Return is zero or negative, but the Final Underlying Level is greater than or equal to the Downside Threshold, we will pay the full principal amount at maturity. However, if the Underlying Return is negative and the Final Underlying Level is less than the Downside Threshold, we will pay less than the full principal amount, resulting in a loss of the principal amount that is proportionate to the percentage decline in the Underlying in excess of the Buffer. Accordingly, you may lose up to 90% of the principal amount of the Securities. Any payment on the Securities, including any repayment of principal, is subject to our creditworthiness.
|
Trade Date1
|
February 5, 2018
|
Settlement Date1
|
February 8, 2018
|
Final Valuation Date2
|
February 5, 2020
|
Maturity Date2
|
February 10, 2020
|
NOTICE TO INVESTORS: THE SECURITIES ARE SIGNIFICANTLY RISKIER THAN CONVENTIONAL DEBT INSTRUMENTS. THE ISSUER IS NOT NECESSARILY OBLIGATED TO REPAY THE FULL PRINCIPAL AMOUNT OF THE SECURITIES AT MATURITY, AND THE SECURITIES HAVE DOWNSIDE MARKET RISK SIMILAR TO THE UNDERLYING, SUBJECT TO THE BUFFER. THIS MARKET RISK IS IN ADDITION TO THE CREDIT RISK INHERENT IN PURCHASING OUR DEBT OBLIGATION. YOU SHOULD NOT PURCHASE THE SECURITIES IF YOU DO NOT UNDERSTAND OR ARE NOT COMFORTABLE WITH THE SIGNIFICANT RISKS INVOLVED IN INVESTING IN THE SECURITIES.
YOU SHOULD CAREFULLY CONSIDER THE RISKS DESCRIBED UNDER “KEY RISKS” BEGINNING ON PAGE 5 OF THIS FREE WRITING PROSPECTUS AND UNDER “RISK FACTORS” BEGINNING ON PAGE PS-4 OF THE ACCOMPANYING PRODUCT PROSPECTUS SUPPLEMENT NO. EQUITY-ROS-1 BEFORE PURCHASING ANY SECURITIES. EVENTS RELATING TO ANY OF THOSE RISKS, OR OTHER RISKS AND UNCERTAINTIES, COULD ADVERSELY AFFECT THE MARKET VALUE OF, AND THE RETURN ON, YOUR SECURITIES. YOU COULD LOSE UP TO 90% OF THE PRINCIPAL AMOUNT OF THE SECURITIES.
|
Security Offering
|
Underlying
|
Weighting of Each
Basket Equity
|
Upside
Gearing
|
Maximum
Gain
|
Downside
Threshold |
Initial Underlying
Level
|
CUSIP
|
ISIN
|
A Basket of Selected Equity Securities
|
1/10
|
2.0
|
21.75%
|
90.00 (90% of the Initial Underlying Level)
|
100.00
|
78013Q418
|
US78013Q4183
|
Price to Public(1)
|
Fees and Commissions(1)
|
Proceeds to Us
|
||||
Offering of Securities
|
Total
|
Per Security
|
Total
|
Per Security
|
Total
|
Per Security
|
●
|
$10.00
|
$0.00
|
$0.00
|
●
|
$10.00
|
UBS Financial Services Inc.
|
RBC Capital Markets, LLC
|
Additional Information About Royal Bank of Canada and the Securities
|
· |
instead of “Underlying Basket” in the product prospectus supplement, the term “Underlying” is used in this document;
|
· |
instead of “Multiplier” in the product prospectus supplement, the term “Upside Gearing” is used in this document; and
|
· |
instead of “Buffer Percentage” in the product prospectus supplement, the term “Buffer” is used in this document.
|
¨ |
Product prospectus supplement no. EQUITY-ROS-1 dated January 29, 2016:
|
¨ |
Prospectus supplement dated January 8, 2016:
http://www.sec.gov/Archives/edgar/data/1000275/000121465916008811/p14150424b3.htm |
¨ |
Prospectus dated January 8, 2016:
http://www.sec.gov/Archives/edgar/data/1000275/000121465916008810/j18160424b3.htm |
Investor Suitability
|
¨ |
You fully understand the risks inherent in an investment in the Securities, including the risk of loss of up to 90% of the principal amount at maturity.
|
¨ |
You can tolerate the loss of up to 90% of the principal amount of the Securities at maturity and are willing to make an investment that has similar downside market risk as a hypothetical investment in the Underlying.
|
¨ |
You believe that the value of the Underlying will appreciate over the term of the Securities and that the appreciation is unlikely to exceed the Maximum Gain.
|
¨ |
You understand and accept that your potential return is limited by the Maximum Gain and you are willing to invest in the Securities based on the Maximum Gain set forth on the cover page of this free writing prospectus.
|
¨ |
You can tolerate fluctuations in the price of the Securities prior to maturity that may be similar to or exceed the downside fluctuations in the value of the Underlying.
|
¨ |
You do not seek current income from your investment and are willing to forgo dividends paid on the Basket Equities.
|
¨ |
You understand and accept the risks associated with an investment linked to the Basket equities.
|
¨ |
You are willing to hold the Securities to maturity and accept that there may be little or no secondary market for the Securities.
|
¨
|
You are willing to assume our credit risk for all payments under the Securities, and understand that if we default on our obligations, you may not receive any amounts due to you, including any repayment of principal.
|
¨ |
You do not fully understand the risks inherent in an investment in the Securities, including the risk of loss of up to 90% of the principal amount at maturity.
|
¨ |
You require an investment designed to provide a full return of principal at maturity.
|
¨ |
You cannot tolerate the loss of some or a significant portion of the principal amount of the Securities at maturity, and you are not willing to make an investment that has similar downside market risk as a hypothetical investment in the Underlying.
|
¨ |
You believe that the value of the Underlying will decline over the term of the Securities, or you believe the Underlying will appreciate over the term of the Securities by a percentage that exceeds the Maximum Gain.
|
¨ |
You seek an investment that has unlimited return potential without a cap on appreciation.
|
¨ |
You are unwilling to invest in the Securities based on the Maximum Gain set forth on the cover page of this free writing prospectus.
|
¨ |
You cannot tolerate fluctuations in the price of the Securities prior to maturity that may be similar to or exceed the downside fluctuations in the value of the Underlying.
|
¨ |
You seek current income from this investment or prefer to receive the dividends paid on the Basket Equities.
|
¨ |
You do not understand or accept the risks associated with an investment linked to the Basket Equities.
|
¨ |
You are unable or unwilling to hold the Securities to maturity, or you seek an investment for which there will be an active secondary market.
|
¨
|
You are not willing to assume our credit risk for all payments under the Securities, including any repayment of principal.
|
Indicative Terms of the Securities1
|
Investment Timeline
|
Issuer:
|
Royal Bank of Canada
|
Principal Amount:
|
$10 per Security.
|
Term2:
|
Approximately two years
|
Underlying:
|
An equally weighted basket consisting of the following equity securities:
|
Basket Equity
|
Bloomberg
Symbol
|
Initial
Equity
Price
|
|||
Apple Inc.
|
AAPL
|
●
|
|||
Adobe Systems Incorporated
|
ADBE
|
●
|
|||
Amazon.com, Inc.
|
AMZN
|
●
|
|||
Cisco Systems, Inc.
|
CSCO
|
●
|
|||
Facebook, Inc.
|
FB
|
●
|
|||
Alphabet Inc.
|
GOOG
|
●
|
|||
Intel Corporation
|
INTC
|
●
|
|||
Microsoft Corporation
|
MSFT
|
●
|
|||
Netflix, Inc.
|
NFLX
|
●
|
|||
NVIDIA Corporation
|
NVDA
|
●
|
Weighting of Each
Basket Equity:
|
1/10
|
Upside Gearing:
|
2.0
|
Maximum Gain:
|
21.75%
|
Buffer:
|
10%
|
Downside Threshold:
|
90 (90% of the Initial Underlying Level)
|
Payment at Maturity
(per $10 Security):
|
If the Underlying Return is positive, we will pay you:
$10 + ($10 x the lesser of (i) Upside Gearing x Underlying Return and (ii) Maximum Gain)
If the Underlying Return is zero or negative, but the Final Underlying Level is greater than or equal to the Downside Threshold, we will pay you:
$10
If the Underlying Return is negative and the Final Underlying Level is less than the Downside Threshold, we will pay you:
$10 + ($10 x Underlying Return + Buffer)
In this scenario, you will lose up to 90% of the principal amount of the Securities in an amount proportionate to the percentage decline in the Underlying by more than the Buffer.
|
Underlying Return:
|
Final Underlying Level – Initial Underlying Level
Initial Underlying Level |
Initial Underlying
Level:
|
To be set to 100 on the Trade Date.
|
Final Underlying
Level:
|
100 × [1 + (the sum of the Equity Return of each Basket Equity multiplied by its Weighting)]
|
Equity Return of Each
Basket Equity:
|
Final Equity Price – Initial Equity Price
Initial Equity Price
|
Initial Equity Price:
|
With respect to each Basket Equity, the Closing Price of that Basket Equity on the Trade Date, as indicated in the table above, subject to adjustment as described in the section “General Terms of the Securities—Anti-dilution Adjustments” of the product prospectus supplement.
|
Final Equity Price:
|
With respect to each Basket Equity, the Closing Price of that Basket Equity on the Final Valuation Date.
|
Trade Date:
|
The Initial Equity Price of each Basket Equity is determined and the Initial Underlying Level is set to 100.
|
||
Maturity Date:
|
The Final Equity Price and the Equity Return of each Basket Equity, the Final Underlying Level and the Underlying Return are determined.
If the Underlying Return is positive, we will pay you a cash payment per $10.00 Security that provides you with your principal amount plus a return equal to the Underlying Return multiplied by the Upside Gearing, subject to the Maximum Gain. Your payment at maturity per $10.00 Security will be equal to:
$10 + ($10 x the lesser of (i) Upside Gearing x Underlying Return and (ii) Maximum Gain)
If the Underlying Return is zero or negative, but the Final Underlying Level is greater than or equal to the Downside Threshold, we will pay you a cash payment of $10.00 per $10.00 Security.
If the Underlying Return is negative and the Final Underlying Level is less than the Downside Threshold, we will pay you a cash payment that is less than the principal amount of $10.00 per Security, resulting in a loss of principal that is proportionate to the percentage decline in the Underlying in excess of the Buffer, and equal to:
$10.00 + ($10.00 x Underlying Return + Buffer)
In this scenario, you will lose up to 90% of the principal amount of the Securities, in an amount proportionate to the percentage decline in the Underlying by more than the Buffer.
|
|
Key Risks
|
¨ |
Your Investment in the Securities May Result in a Loss of Principal: The Securities differ from ordinary debt securities in that we are not necessarily obligated to repay the full principal amount of the Securities at maturity. The return on the Securities at maturity is linked to the performance of the Underlying and will depend on whether, and the extent to which, the Underlying Return is positive or negative. If the Underlying Return is negative, and the Final Underlying Level is less than the Downside Threshold, you will be exposed to any percentage decline in the Underlying in excess of the Buffer and we will pay you less than your principal amount at maturity, resulting in a loss of principal of your Securities that is proportionate to the percentage decline in the Underlying. Accordingly, you could lose a significant portion of the principal amount of the Securities.
|
¨ |
The Buffered Downside Market Exposure to the Underlying Applies Only if You Hold the Securities to Maturity: You should be willing to hold the Securities to maturity. If you are able to sell your Securities in the secondary market prior to maturity, you may have to sell them at a loss even if the Underlying has not declined by more than the 10% Buffer at the time of sale.
|
¨ |
The Upside Gearing Applies Only if You Hold the Securities to Maturity – The application of the Upside Gearing only applies at maturity. If you are able to sell your Securities prior to maturity in the secondary market, the price you receive will likely not reflect the full effect of the Upside Gearing and the return you realize may be less than the Upside Gearing times the return of the Underlying, even if the return at that time is positive and does not exceed the Maximum Gain.
|
¨ |
The Appreciation Potential of the Securities Is Limited by the Maximum Gain: If the Underlying Return is positive, we will pay you $10 per Security at maturity plus an additional return that will not exceed the Maximum Gain, regardless of the appreciation in the Underlying, which may be significant. Therefore, you will not benefit from any appreciation of the Underlying in excess of an amount that, when multiplied by the Upside Gearing, exceeds the Maximum Gain and your return on the Securities may be less than your return would be on a hypothetical direct investment in the Underlying.
|
¨ |
No Interest Payments: We will not pay any interest with respect to the Securities.
|
¨ |
An Investment in the Securities Is Subject to Our Credit Risk: The Securities are our unsubordinated, unsecured debt obligations, and are not, either directly or indirectly, an obligation of any third party. Any payment to be made on the Securities, including any repayment of principal at maturity, depends on our ability to satisfy our obligations as they come due. As a result, our actual and perceived creditworthiness may affect the market value of the Securities and, in the event we were to default on its obligations, you may not receive any amounts owed to you under the terms of the Securities and you could lose your entire initial investment.
|
¨ |
Your Return on the Securities May Be Lower than the Return on a Conventional Debt Security of Comparable Maturity: The return that you will receive on the Securities, which could be negative, may be less than the return you could earn on other investments. Even if your return is positive, your return may be less than the return you could earn if you bought a conventional senior interest bearing debt security that we issued with the same maturity date or if you invested directly in the Basket Equities. Your investment may not reflect the full opportunity cost to you when you take into account factors that affect the time value of money.
|
¨ |
Market Risk: The price of any Basket Equity can rise or fall sharply due to factors specific to that Basket Equity and its issuer, such as stock price volatility, earnings, financial conditions, corporate, industry and regulatory developments, management changes and decisions and other events, as well as general market factors, such as general stock market volatility and levels, interest rates and economic and political conditions. You, as an investor in the Securities, should make your own investigation into the issuers of the Basket Equities and the Basket Equities. We urge you to review financial and other information filed periodically by the issuers of the Basket Equities with the SEC.
|
¨ |
The Initial Estimated Value of the Securities Will Be Less than the Price to the Public: The initial estimated value that is set forth on the cover page of this document, and that will be set forth in the final pricing supplement for the Securities, will be less than the public offering price you pay for the Securities, does not represent a minimum price at which we, RBCCM or any of our other affiliates would be willing to purchase the Securities in any secondary market (if any exists) at any time. If you attempt to sell the Securities prior to maturity, their market value may be lower than the price you paid for them and the initial estimated value. This is due to, among other things, changes in the value of the Underlying, the borrowing rate we pay to issue securities of this kind, and the inclusion in the price to the public of our estimated profit and the costs relating to our hedging of the Securities. These factors, together with various credit, market and economic factors over the term of the Securities, are expected to reduce the price at which you may be able to sell the Securities in any secondary market and will affect the value of the Securities in complex and unpredictable ways. Assuming no change in market conditions or any other relevant factors, the price, if any, at which you may be able to sell your Securities prior to maturity may be less than the price to public, as any such sale price would not be expected to include our estimated profit and the costs relating to our hedging of the Securities. In addition, any price at which you may sell the Securities is likely to reflect customary bid-ask spreads for similar trades. In addition to bid-ask spreads, the value of the Securities determined for any secondary market price is expected to be based on the secondary market rate rather than the internal borrowing rate used to price the Securities and determine the initial estimated value. As a result, the secondary price will be less than if the internal borrowing rate was used. The Securities are not designed to be short-term trading instruments. Accordingly, you should be able and willing to hold your Securities to maturity.
|
¨ |
Our Initial Estimated Value of the Securities Is an Estimate Only, Calculated as of the Time the Terms of the Securities Are Set: The initial estimated value of the Securities is based on the value of our obligation to make the payments on the Securities, together with the mid-market value of the derivative embedded in the terms of the Securities. See “Structuring the Securities” below. Our estimate is based on a variety of assumptions, including our credit spreads, expectations as to dividends, interest rates and volatility, and the expected term of the Securities. These assumptions are based on certain forecasts about future events, which may prove to be incorrect. Other entities may value the Securities or similar securities at a price that is significantly different than we do.
|
¨ |
Changes in the Prices of the Basket Equities May Offset Each Other: The Securities are linked to an equally weighted basket comprised of the Basket Equities. If the market price of one or more of the Basket Equities appreciates, the market price of one or more of the other Basket Equities may not appreciate by the same amount or may even decline. Therefore, in determining the Final Underlying Level and the payment at maturity on the
|
¨ |
Owning the Securities Is Not the Same as Owning the Basket Equities: Investing in the Securities is not equivalent to investing directly in the Underlying. The return on your Securities may not reflect the return you would realize if you actually owned the Basket Equities. As a holder of the Securities, you will not have voting rights or rights to receive dividends or other distributions or other rights that holders of the Basket Equities would have. Any dividends paid on the Basket Equities will not be included in the payment at maturity.
|
¨ |
The Historical Prices of any Basket Equity Should Not Be Taken as an Indication of Its Future Prices During the Term of the Securities: The trading prices of the Basket Equities will determine the value of the Securities at any given time. However, it is impossible to predict whether the price of any Basket Equity will rise or fall, and trading prices of the Basket Equities will be influenced by complex and interrelated political, economic, financial and other factors that can affect the value of the Underlying.
|
¨ |
Lack of Liquidity: The Securities will not be listed on any securities exchange. RBCCM intends to offer to purchase the Securities in the secondary market, but is not required to do so. Even if there is a secondary market, it may not provide enough liquidity to allow you to trade or sell the Securities easily. Because other dealers are not likely to make a secondary market for the Securities, the price at which you may be able to trade your Securities is likely to depend on the price, if any, at which RBCCM is willing to buy the Securities.
|
¨ |
The Basket Equities Are Concentrated in One Sector: All of the Basket Equities are issued by companies in the technology sector. Although an investment in the Securities will not give holders any ownership or other direct interests in the Basket Equities, the return on the Securities will be subject to certain risks associated with a direct equity investment in companies in that sector. Accordingly, by investing in the Securities, you will not benefit from the diversification which could result from an investment linked to companies that operate in multiple sectors.
|
¨ |
Potential Conflicts: We and our affiliates play a variety of roles in connection with the issuance of the Securities, including hedging our obligations under the Securities. In performing these duties, the economic interests of the calculation agent and other affiliates of ours are potentially adverse to your interests as an investor in the Securities.
|
¨ |
Potentially Inconsistent Research, Opinions or Recommendations by RBCCM, UBS or Their Affiliates: RBCCM, UBS or their affiliates may publish research, express opinions or provide recommendations that are inconsistent with investing in or holding the Securities, and which may be revised at any time. Any such research, opinions or recommendations could affect the value of the Underlying, and therefore, the market value of the Securities.
|
¨ |
Uncertain Tax Treatment: Significant aspects of the tax treatment of an investment in the Securities are uncertain. You should consult your tax adviser about your tax situation.
|
¨ |
Potential Royal Bank of Canada and UBS Impact on Price: Trading or other transactions by Royal Bank of Canada, UBS, or our respective affiliates in a Basket Equity, futures, options, exchange-traded funds or other derivative products on a Basket Equity, may adversely affect the Closing Price of that Basket Equity and the value of the Underlying, and, therefore, the market value of the Securities.
|
¨ |
The Probability That the Underlying Will Fall Below the Downside Threshold on the Final Valuation Date Will Depend on the Volatility of the Underlying: “Volatility” refers to the frequency of and magnitude of changes in the value of the Underlying. Greater expected volatility with respect to the Underlying reflects a higher expectation as of the Trade Date that the Underlying could close below its Downside Threshold on the Final Valuation Date resulting in the loss of some or a significant portion of your investment. However, an Underlying’s volatility can change significantly over the term of the Securities. The value of the Underlying could fall sharply, which could result in a significant loss of principal.
|
¨ |
The Terms of the Securities at Issuance and Their Market Value Prior to Maturity Will Be Influenced by Many Unpredictable Factors. Many economic and market factors will influence the terms of the Securities at issuance and their value prior to maturity. These factors are similar in some ways to those that could affect the value of a combination of instruments that might be used to replicate the payments on the Securities, including a combination of a bond with one or more options or other derivative instruments. For the market value of the Securities, we expect that, generally, the prices of the Basket Equities on any day will affect the value of the Securities more than any other single factor. However, you should not expect the value of the Securities in the secondary market to vary in proportion to changes in the prices of the Basket Equities. The value of the Securities will be affected by a number of other factors that may either offset or magnify each other, including:
|
¨ |
the level of the Underlying;
|
¨ |
whether the level of the Underlying is below the Initial Underlying Level;
|
¨ |
the actual or expected volatility of the prices of the Basket Equities;
|
¨ |
the time remaining to maturity of the Securities;
|
¨ |
the dividend rates on the Basket Equities;
|
¨ |
interest and yield rates in the market generally;
|
¨ |
a variety of economic, financial, political, regulatory or judicial events;
|
¨ |
the occurrence of certain events with respect to the Basket Equities that may or may not require an adjustment to the terms of the Securities; and
|
¨ |
our creditworthiness, including actual or anticipated downgrades in our credit ratings.
|
¨ |
The Anti-Dilution Protection for a Basket Equity Is Limited: The calculation agent will make adjustments to the Initial Equity Price of a Basket Equity for certain events affecting the shares of that Basket Equity. However, the calculation agent will not be required to make an adjustment in response to all events that could affect a Basket Equity. If an event occurs that does not require the calculation agent to make an adjustment, the value of the Securities and the Payment at Maturity may be materially and adversely affected.
|
Hypothetical Examples and Return Table at Maturity
|
Hypothetical
Final Underlying Level
|
Hypothetical
Underlying Return(1)
|
Hypothetical
Payment at Maturity ($)
|
Hypothetical Total Return
on Securities (%)(2)
|
200.000
|
100.000%
|
$12.175
|
21.75%
|
175.000
|
75.000%
|
$12.175
|
21.75%
|
150.000
|
50.000%
|
$12.175
|
21.75%
|
140.000
|
40.000%
|
$12.175
|
21.75%
|
130.000
|
30.000%
|
$12.175
|
21.75%
|
115.000
|
15.000%
|
$12.175
|
21.75%
|
110.875
|
10.875%
|
$12.175
|
21.75%
|
110.000
|
10.000%
|
$12.000
|
20.00%
|
105.000
|
5.000%
|
$11.000
|
10.00%
|
102.000
|
2.000%
|
$10.400
|
4.00%
|
100.000
|
0.000%
|
$10.000
|
0.00%
|
95.000
|
-5.000%
|
$10.000
|
0.00%
|
90.000
|
-10.000%
|
$10.000
|
0.00%
|
80.000
|
-20.000%
|
$9.000
|
-10.00%
|
75.000
|
-25.000%
|
$8.500
|
-15.00%
|
70.000
|
-30.000%
|
$8.000
|
-20.00%
|
60.000
|
-40.000%
|
$7.000
|
-30.00%
|
50.000
|
-50.000%
|
$6.000
|
-40.00%
|
25.000
|
-75.000%
|
$3.500
|
-65.00%
|
0.000
|
-100.000%
|
$1.000
|
-90.00%
|
(1) |
The Underlying Return excludes any cash dividend payments on any Basket Equity.
|
(2) |
The “total return” is the number, expressed as a percentage, that results from comparing the payment at maturity per $10 principal amount Security to the purchase price of $10 per Security.
|
What Are the Tax Consequences of the Securities?
|
Information About the Basket Equities
|
Apple Inc.
|
Quarter Begin
|
Quarter End
|
Quarterly
Closing High ($)
|
Quarterly
Closing Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
78.43
|
60.01
|
63.23
|
4/1/2013
|
6/30/2013
|
66.26
|
55.79
|
56.58
|
7/1/2013
|
9/30/2013
|
72.53
|
58.46
|
68.11
|
10/1/2013
|
12/31/2013
|
81.44
|
68.71
|
80.16
|
1/1/2014
|
3/31/2014
|
79.62
|
71.35
|
76.68
|
4/1/2014
|
6/30/2014
|
94.25
|
73.99
|
92.93
|
7/1/2014
|
9/30/2014
|
103.30
|
93.08
|
100.75
|
10/1/2014
|
12/31/2014
|
119.00
|
96.26
|
110.38
|
1/1/2015
|
3/31/2015
|
133.00
|
105.99
|
124.43
|
4/1/2015
|
6/30/2015
|
132.65
|
124.25
|
125.43
|
7/1/2015
|
9/30/2015
|
132.07
|
103.12
|
110.30
|
10/1/2015
|
12/31/2015
|
122.57
|
105.26
|
105.26
|
1/1/2016
|
3/31/2016
|
109.56
|
93.42
|
108.99
|
4/1/2016
|
6/30/2016
|
112.10
|
90.34
|
95.60
|
7/1/2016
|
9/30/2016
|
115.57
|
94.99
|
113.05
|
10/1/2016
|
12/31/2016
|
118.25
|
105.71
|
115.82
|
1/1/2017
|
3/31/2017
|
144.12
|
116.02
|
143.66
|
4/1/2017
|
6/30/2017
|
156.10
|
140.68
|
144.02
|
7/1/2017
|
9/30/2017
|
164.05
|
142.73
|
154.12
|
10/1/2017
|
12/31/2017
|
176.42
|
153.48
|
169.23
|
1/1/2018
|
2/2/2018*
|
179.26
|
160.50
|
160.50
|
Adobe Systems Incorporated
|
Quarter Begin
|
Quarter End
|
Quarterly Closing High ($)
|
Quarterly
Closing Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
43.51
|
37.73
|
43.51
|
4/1/2013
|
6/30/2013
|
47.01
|
42.43
|
45.56
|
7/1/2013
|
9/30/2013
|
52.58
|
44.89
|
51.94
|
10/1/2013
|
12/31/2013
|
60.89
|
49.45
|
59.88
|
1/1/2014
|
3/31/2014
|
69.92
|
58.09
|
65.74
|
4/1/2014
|
6/30/2014
|
73.08
|
58.63
|
72.36
|
7/1/2014
|
9/30/2014
|
73.57
|
66.94
|
69.19
|
10/1/2014
|
12/31/2014
|
76.02
|
60.88
|
72.70
|
1/1/2015
|
3/31/2015
|
79.79
|
69.99
|
73.94
|
4/1/2015
|
6/30/2015
|
83.94
|
73.15
|
81.01
|
7/1/2015
|
9/30/2015
|
86.77
|
74.27
|
82.22
|
10/1/2015
|
12/31/2015
|
95.56
|
80.65
|
93.94
|
1/1/2016
|
3/31/2016
|
93.80
|
73.85
|
93.80
|
4/1/2016
|
6/30/2016
|
100.17
|
90.85
|
95.79
|
7/1/2016
|
9/30/2016
|
109.70
|
94.73
|
108.54
|
10/1/2016
|
12/31/2016
|
110.81
|
99.51
|
102.95
|
1/1/2017
|
3/31/2017
|
130.13
|
103.48
|
130.13
|
4/1/2017
|
6/30/2017
|
145.41
|
129.05
|
141.44
|
7/1/2017
|
9/30/2017
|
156.87
|
138.41
|
149.18
|
10/1/2017
|
12/31/2017
|
185.40
|
147.94
|
175.24
|
1/1/2018
|
2/2/2018*
|
201.30
|
177.70
|
195.64
|
Amazon.com, Inc.
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
283.99
|
253.39
|
266.49
|
4/1/2013
|
6/30/2013
|
281.76
|
248.23
|
277.69
|
7/1/2013
|
9/30/2013
|
318.12
|
280.93
|
312.64
|
10/1/2013
|
12/31/2013
|
404.39
|
298.23
|
398.79
|
1/1/2014
|
3/31/2014
|
407.05
|
336.52
|
336.52
|
4/1/2014
|
6/30/2014
|
342.99
|
288.32
|
324.78
|
7/1/2014
|
9/30/2014
|
360.84
|
307.06
|
322.44
|
10/1/2014
|
12/31/2014
|
338.64
|
287.06
|
310.35
|
1/1/2015
|
3/31/2015
|
387.83
|
286.95
|
372.10
|
4/1/2015
|
6/30/2015
|
445.99
|
370.26
|
434.09
|
7/1/2015
|
9/30/2015
|
548.39
|
429.70
|
511.89
|
10/1/2015
|
12/31/2015
|
693.97
|
520.72
|
675.89
|
1/1/2016
|
3/31/2016
|
636.99
|
482.07
|
593.64
|
4/1/2016
|
6/30/2016
|
728.24
|
586.14
|
715.62
|
7/1/2016
|
9/30/2016
|
837.31
|
725.68
|
837.31
|
10/1/2016
|
12/31/2016
|
844.36
|
719.07
|
749.87
|
1/1/2017
|
3/31/2017
|
886.54
|
753.67
|
886.54
|
4/1/2017
|
6/30/2017
|
1,011.34
|
884.67
|
968.00
|
7/1/2017
|
9/30/2017
|
1,052.80
|
938.60
|
961.35
|
10/1/2017
|
12/31/2017
|
1,195.83
|
957.10
|
1,169.47
|
1/1/2018
|
2/2/2018*
|
1,450.89
|
1,189.01
|
1,429.95
|
Cisco Systems, Inc.
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
21.94
|
20.30
|
20.91
|
4/1/2013
|
6/30/2013
|
24.82
|
20.38
|
24.31
|
7/1/2013
|
9/30/2013
|
26.37
|
23.31
|
23.42
|
10/1/2013
|
12/31/2013
|
23.99
|
20.24
|
22.45
|
1/1/2014
|
3/31/2014
|
22.85
|
21.35
|
22.41
|
4/1/2014
|
6/30/2014
|
25.04
|
22.46
|
24.85
|
7/1/2014
|
9/30/2014
|
25.98
|
24.43
|
25.17
|
10/1/2014
|
12/31/2014
|
28.46
|
22.82
|
27.82
|
1/1/2015
|
3/31/2015
|
30.19
|
26.37
|
27.53
|
4/1/2015
|
6/30/2015
|
29.76
|
27.13
|
27.46
|
7/1/2015
|
9/30/2015
|
29.03
|
24.62
|
26.25
|
10/1/2015
|
12/31/2015
|
29.36
|
25.73
|
27.16
|
1/1/2016
|
3/31/2016
|
28.47
|
22.51
|
28.47
|
4/1/2016
|
6/30/2016
|
29.22
|
26.21
|
28.69
|
7/1/2016
|
9/30/2016
|
31.87
|
28.33
|
31.72
|
10/1/2016
|
12/31/2016
|
31.70
|
29.25
|
30.22
|
1/1/2017
|
3/31/2017
|
34.44
|
29.98
|
33.80
|
4/1/2017
|
6/30/2017
|
34.39
|
31.21
|
31.30
|
7/1/2017
|
9/30/2017
|
33.76
|
30.37
|
33.63
|
10/1/2017
|
12/31/2017
|
38.74
|
33.26
|
38.30
|
1/1/2018
|
2/2/2018*
|
42.85
|
38.86
|
40.93
|
Facebook, Inc.
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
32.46
|
25.14
|
25.58
|
4/1/2013
|
6/30/2013
|
28.97
|
22.90
|
24.86
|
7/1/2013
|
9/30/2013
|
51.24
|
24.37
|
50.24
|
10/1/2013
|
12/31/2013
|
57.96
|
44.82
|
54.66
|
1/1/2014
|
3/31/2014
|
72.03
|
53.53
|
60.24
|
4/1/2014
|
6/30/2014
|
67.60
|
56.14
|
67.29
|
7/1/2014
|
9/30/2014
|
79.04
|
62.76
|
79.04
|
10/1/2014
|
12/31/2014
|
81.45
|
72.63
|
78.02
|
1/1/2015
|
3/31/2015
|
85.31
|
74.05
|
82.22
|
4/1/2015
|
6/30/2015
|
88.86
|
77.46
|
85.77
|
7/1/2015
|
9/30/2015
|
98.39
|
82.09
|
89.90
|
10/1/2015
|
12/31/2015
|
109.01
|
90.95
|
104.66
|
1/1/2016
|
3/31/2016
|
116.14
|
94.16
|
114.10
|
4/1/2016
|
6/30/2016
|
120.50
|
108.76
|
114.28
|
7/1/2016
|
9/30/2016
|
131.05
|
114.00
|
128.27
|
10/1/2016
|
12/31/2016
|
133.28
|
115.05
|
115.05
|
1/1/2017
|
3/31/2017
|
142.65
|
116.86
|
142.05
|
4/1/2017
|
6/30/2017
|
155.07
|
139.39
|
150.98
|
7/1/2017
|
9/30/2017
|
173.51
|
148.43
|
170.87
|
10/1/2017
|
12/31/2017
|
183.03
|
168.42
|
176.46
|
1/1/2018
|
2/2/2018*
|
193.09
|
177.60
|
190.28
|
Alphabet Inc.
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
3/27/2014*
|
3/31/2014
|
558.47
|
555.37
|
555.38
|
4/1/2014
|
6/30/2014
|
577.07
|
508.56
|
573.71
|
7/1/2014
|
9/30/2014
|
594.45
|
561.19
|
575.78
|
10/1/2014
|
12/31/2014
|
575.77
|
494.03
|
524.96
|
1/1/2015
|
3/31/2015
|
573.75
|
491.20
|
546.50
|
4/1/2015
|
6/30/2015
|
563.51
|
520.51
|
520.51
|
7/1/2015
|
9/30/2015
|
672.93
|
516.83
|
608.42
|
10/1/2015
|
12/31/2015
|
776.60
|
611.29
|
758.88
|
1/1/2016
|
3/31/2016
|
764.65
|
678.11
|
744.95
|
4/1/2016
|
6/30/2016
|
766.61
|
668.26
|
692.10
|
7/1/2016
|
9/30/2016
|
787.21
|
694.49
|
777.29
|
10/1/2016
|
12/31/2016
|
813.11
|
736.08
|
771.82
|
1/1/2017
|
3/31/2017
|
852.12
|
786.14
|
829.56
|
4/1/2017
|
6/30/2017
|
983.68
|
823.35
|
908.73
|
7/1/2017
|
9/30/2017
|
980.34
|
898.70
|
959.11
|
10/1/2017
|
12/31/2017
|
1,077.14
|
951.68
|
1,046.40
|
1/1/2018
|
2/2/2018**
|
1,175.84
|
1,065.00
|
1,111.90
|
Intel Corporation
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
22.68
|
20.23
|
21.85
|
4/1/2013
|
6/30/2013
|
25.47
|
20.94
|
24.22
|
7/1/2013
|
9/30/2013
|
24.24
|
21.90
|
22.92
|
10/1/2013
|
12/31/2013
|
25.96
|
22.48
|
25.96
|
1/1/2014
|
3/31/2014
|
26.67
|
23.52
|
25.81
|
4/1/2014
|
6/30/2014
|
30.93
|
25.82
|
30.90
|
7/1/2014
|
9/30/2014
|
35.33
|
30.79
|
34.82
|
10/1/2014
|
12/31/2014
|
37.67
|
30.85
|
36.29
|
1/1/2015
|
3/31/2015
|
36.91
|
29.89
|
31.27
|
4/1/2015
|
6/30/2015
|
34.46
|
30.39
|
30.42
|
7/1/2015
|
9/30/2015
|
30.56
|
25.87
|
30.14
|
10/1/2015
|
12/31/2015
|
35.44
|
30.00
|
34.45
|
1/1/2016
|
3/31/2016
|
33.99
|
28.22
|
32.35
|
4/1/2016
|
6/30/2016
|
32.99
|
29.63
|
32.80
|
7/1/2016
|
9/30/2016
|
37.75
|
32.68
|
37.75
|
10/1/2016
|
12/31/2016
|
38.10
|
33.61
|
36.27
|
1/1/2017
|
3/31/2017
|
37.98
|
35.04
|
36.07
|
4/1/2017
|
6/30/2017
|
37.43
|
33.54
|
33.74
|
7/1/2017
|
9/30/2017
|
38.08
|
33.46
|
38.08
|
10/1/2017
|
12/31/2017
|
47.56
|
39.04
|
46.16
|
1/1/2018
|
2/2/2018*
|
50.08
|
42.50
|
46.15
|
Microsoft Corporation
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
28.61
|
26.46
|
28.61
|
4/1/2013
|
6/30/2013
|
35.67
|
28.56
|
34.53
|
7/1/2013
|
9/30/2013
|
36.25
|
31.16
|
33.31
|
10/1/2013
|
12/31/2013
|
38.94
|
33.01
|
37.43
|
1/1/2014
|
3/31/2014
|
40.99
|
34.99
|
40.99
|
4/1/2014
|
6/30/2014
|
42.25
|
39.06
|
41.70
|
7/1/2014
|
9/30/2014
|
47.52
|
41.67
|
46.36
|
10/1/2014
|
12/31/2014
|
49.61
|
42.74
|
46.45
|
1/1/2015
|
3/31/2015
|
47.59
|
40.40
|
40.66
|
4/1/2015
|
6/30/2015
|
49.16
|
40.29
|
44.15
|
7/1/2015
|
9/30/2015
|
47.58
|
40.47
|
44.26
|
10/1/2015
|
12/31/2015
|
56.55
|
44.61
|
55.48
|
1/1/2016
|
3/31/2016
|
55.23
|
49.28
|
55.23
|
4/1/2016
|
6/30/2016
|
56.46
|
48.43
|
51.17
|
7/1/2016
|
9/30/2016
|
58.30
|
51.16
|
57.60
|
10/1/2016
|
12/31/2016
|
63.62
|
56.92
|
62.14
|
1/1/2017
|
3/31/2017
|
65.86
|
62.30
|
65.86
|
4/1/2017
|
6/30/2017
|
72.52
|
64.95
|
68.93
|
7/1/2017
|
9/30/2017
|
75.44
|
68.17
|
74.49
|
10/1/2017
|
12/31/2017
|
86.85
|
74.26
|
85.54
|
1/1/2018
|
2/2/2018*
|
95.01
|
85.95
|
91.78
|
Netflix, Inc.
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
28.06
|
13.14
|
27.06
|
4/1/2013
|
6/30/2013
|
34.77
|
23.29
|
30.16
|
7/1/2013
|
9/30/2013
|
44.86
|
31.56
|
44.17
|
10/1/2013
|
12/31/2013
|
54.37
|
41.20
|
52.60
|
1/1/2014
|
3/31/2014
|
65.00
|
46.96
|
50.29
|
4/1/2014
|
6/30/2014
|
64.10
|
44.89
|
62.94
|
7/1/2014
|
9/30/2014
|
69.20
|
60.27
|
64.45
|
10/1/2014
|
12/31/2014
|
66.69
|
45.21
|
48.80
|
1/1/2015
|
3/31/2015
|
69.00
|
45.55
|
59.53
|
4/1/2015
|
6/30/2015
|
97.31
|
59.02
|
93.85
|
7/1/2015
|
9/30/2015
|
126.45
|
93.51
|
103.26
|
10/1/2015
|
12/31/2015
|
130.93
|
97.32
|
114.38
|
1/1/2016
|
3/31/2016
|
117.68
|
82.79
|
102.23
|
4/1/2016
|
6/30/2016
|
111.51
|
85.33
|
91.48
|
7/1/2016
|
9/30/2016
|
100.09
|
85.84
|
98.55
|
10/1/2016
|
12/31/2016
|
128.35
|
99.50
|
123.80
|
1/1/2017
|
3/31/2017
|
148.06
|
127.49
|
147.81
|
4/1/2017
|
6/30/2017
|
165.88
|
139.76
|
149.41
|
7/1/2017
|
9/30/2017
|
189.08
|
146.17
|
181.35
|
10/1/2017
|
12/31/2017
|
202.68
|
177.01
|
191.96
|
1/1/2018
|
2/2/2018*
|
284.59
|
201.07
|
267.43
|
NVIDIA Corporation
|
Quarter Begin
|
Quarter End
|
Quarterly Closing
High ($)
|
Quarterly Closing
Low ($)
|
Quarterly
Period-End Close ($)
|
1/1/2013
|
3/31/2013
|
13.16
|
11.98
|
12.82
|
4/1/2013
|
6/30/2013
|
14.92
|
12.13
|
14.03
|
7/1/2013
|
9/30/2013
|
16.00
|
14.09
|
15.56
|
10/1/2013
|
12/31/2013
|
16.22
|
14.54
|
16.02
|
1/1/2014
|
3/31/2014
|
18.88
|
15.36
|
17.91
|
4/1/2014
|
6/30/2014
|
19.61
|
17.98
|
18.54
|
7/1/2014
|
9/30/2014
|
20.03
|
17.46
|
18.45
|
10/1/2014
|
12/31/2014
|
21.14
|
16.79
|
20.05
|
1/1/2015
|
3/31/2015
|
23.47
|
19.14
|
20.93
|
4/1/2015
|
6/30/2015
|
22.76
|
20.11
|
20.11
|
7/1/2015
|
9/30/2015
|
24.65
|
19.31
|
24.65
|
10/1/2015
|
12/31/2015
|
33.75
|
24.17
|
32.96
|
1/1/2016
|
3/31/2016
|
35.76
|
25.22
|
35.63
|
4/1/2016
|
6/30/2016
|
48.49
|
34.76
|
47.01
|
7/1/2016
|
9/30/2016
|
68.52
|
46.66
|
68.52
|
10/1/2016
|
12/31/2016
|
117.32
|
65.35
|
106.74
|
1/1/2017
|
3/31/2017
|
119.13
|
97.67
|
108.93
|
4/1/2017
|
6/30/2017
|
159.94
|
95.49
|
144.56
|
7/1/2017
|
9/30/2017
|
187.55
|
139.33
|
178.77
|
10/1/2017
|
12/31/2017
|
216.96
|
179.00
|
193.50
|
1/1/2018
|
2/2/2018*
|
246.85
|
199.35
|
233.52
|
Hypothetical Historical Performance of the Underlying
|
Supplemental Plan of Distribution (Conflicts of Interest)
|
Structuring the Securities
|
Terms Incorporated in Master Note
|