RBC Capital Markets®
|
Filed Pursuant to Rule 424(b)(2)
Registration Statement No. 333-227001
|
||
|
|
||
Pricing Supplement
Dated October 11, 2018
To the Product Prospectus Supplement ERN-EI-1, Prospectus Supplement, and Prospectus Each Dated September 7, 2018
|
$16,178,000
Buffered Enhanced Return Notes
Linked to the S&P 500® Index,
Due October 13, 2023
Royal Bank of Canada
|
||
|
|
Per Note
|
Total
|
||||
Price to public
|
100.00%
|
$16,178,000.00
|
|||
Underwriting discounts and commissions
|
0.25%
|
$40,445.00
|
|||
Proceeds to Royal Bank of Canada
|
99.75%
|
$16,137,555.00
|
|
|
Buffered Enhanced Return Notes
|
Issuer:
|
Royal Bank of Canada (“Royal Bank”)
|
||
Underwriter:
|
RBC Capital Markets, LLC (“RBCCM”)
|
||
Reference Asset:
|
S&P 500® Index
|
||
Bloomberg Ticker:
|
SPX
|
||
Currency:
|
U.S. Dollars
|
||
Minimum Investment:
|
$1,000 and minimum denominations of $1,000 in excess thereof
|
||
Pricing Date:
|
October 11, 2018
|
||
Issue Date:
|
October 15, 2018
|
||
CUSIP:
|
78013XN95
|
||
Valuation Date:
|
October 11, 2023
|
||
Payment at Maturity
(if held to maturity):
|
If, on the Valuation Date, the Percentage Change is positive,
then the investor will receive an amount per $1,000 principal amount per Note equal to the lesser of:
1. Principal Amount + (Principal Amount x Percentage Change x Leverage Factor) and
2. the Maximum Redemption Amount
If, on the Valuation Date, the Percentage Change is less than or equal to 0%, but not by more than the Buffer Percentage (that is, the Percentage Change is between zero and -40.00%), then the investor will receive the principal amount only.
If, on the Valuation Date, the Percentage Change is negative, by more than the Buffer Percentage (that is, the Percentage Change is between -40.01% and -100%), then the investor will receive a cash payment equal to:
Principal Amount + [Principal Amount x (Percentage Change + Buffer Percentage)]
|
||
Percentage Change:
|
The Percentage Change, expressed as a percentage, is calculated using the following formula:
|
||
Initial Level:
|
2,728.37, which was the closing level of the Reference Asset on the Pricing Date.
|
||
Final Level:
|
The closing level of the Reference Asset on the Valuation Date.
|
||
Leverage Factor:
|
120.00% (subject to the Maximum Redemption Amount)
|
||
Maximum Redemption Amount:
|
154.00% multiplied by the principal amount
|
||
Buffer Percentage:
|
40.00%
|
||
Buffer Level:
|
1,637.02, which is 60.00% of the Initial Level (rounded to two decimal places)
|
|
|
Buffered Enhanced Return Notes
|
Maturity Date:
|
October 13, 2023, subject to extension for market and other disruptions, as described in the product prospectus supplement
dated September 7, 2018.
|
||
Principal at Risk:
|
The Notes are NOT principal
protected. You may lose a substantial portion of your principal amount at maturity if the Final Level is less than the Buffer Level.
|
||
Calculation Agent:
|
RBCCM
|
||
U.S. Tax Treatment:
|
By purchasing a Note, each holder agrees (in the absence of a change in law, an administrative determination or a judicial ruling to the
contrary) to treat the Notes as a pre-paid cash-settled derivative contract for U.S. federal income tax purposes. However, the U.S. federal income tax consequences of your investment in the Notes are uncertain and the Internal Revenue
Service could assert that the Notes should be taxed in a manner that is different from that described in the preceding sentence. Please see the section below, “Supplemental Discussion of U.S. Federal Income Tax Consequences,” and the
discussion (including the opinion of our counsel Morrison & Foerster LLP) in the product prospectus supplement dated September 7, 2018 under “Supplemental Discussion of U.S. Federal Income Tax Consequences,” which apply to the Notes.
|
||
Secondary Market:
|
RBCCM (or one of its affiliates), though not obligated to do so, may maintain a secondary market in the Notes after the
Issue Date. The amount that you may receive upon sale of your Notes prior to maturity may be less than the principal amount of your Notes.
|
||
Listing:
|
The Notes will not be listed on any securities exchange.
|
||
Clearance and Settlement:
|
DTC global (including through its indirect participants Euroclear and Clearstream, Luxembourg as described under
“Description of Debt Securities—Ownership and Book-Entry Issuance” in the prospectus dated September 7, 2018).
|
||
Terms Incorporated in the Master Note:
|
All of the terms appearing above the item captioned “Secondary Market” on pages P-2 and P-3 of this pricing supplement and
the terms appearing under the caption “General Terms of the Notes” in the product prospectus supplement dated September 7, 2018, as modified by this pricing supplement.
|
|
|
Buffered Enhanced Return Notes
|
|
|
Buffered Enhanced Return Notes
|
Example 1—
|
Calculation of the Payment at Maturity where the Percentage Change is positive.
|
|
Percentage Change:
|
10%
|
|
Payment at Maturity:
|
$1,000 + ($1,000 x 10% x 120.00%) = $1,000 + $120.00 = $1,120.00
|
|
On a $1,000 investment, a 10% Percentage Change results in a Payment at Maturity of $1,120.00, a 12.00% return on the Notes.
|
Example 2—
|
Calculation of the Payment at Maturity where the Percentage Change is positive (and the Payment at Maturity is subject to the Maximum
Redemption Amount).
|
|
Percentage Change:
|
50.00%
|
|
Payment at Maturity:
|
$1,000 + ($1,000 x 50.00% x 120.00%) = $1,000 + $600.00 = $1,600.00
However, the Maximum Redemption Amount is $1,540.00. Accordingly, you will receive a payment at maturity equal to $1,540 per $1,000 in
principal amount of the Notes.
|
|
On a $1,000 investment, a 50.00% Percentage Change results in a Payment at Maturity of $1,540.00, a 54.00% return on the Notes.
|
Example 3—
|
Calculation of the Payment at Maturity where the Percentage Change is negative (but not by more than the Buffer Percentage).
|
|
Percentage Change:
|
-8%
|
|
Payment at Maturity:
|
At maturity, if the Percentage Change is negative BUT not by more than the Buffer Percentage, then the Payment at Maturity will equal the
principal amount.
|
|
On a $1,000 investment, a -8% Percentage Change results in a Payment at Maturity of $1,000, a 0% return on the Notes.
|
Example 4—
|
Calculation of the Payment at Maturity where the Percentage Change is negative (by more than the Buffer Percentage).
|
|
Percentage Change:
|
-55%
|
|
Payment at Maturity:
|
$1,000 + [$1,000 x (-55% + 40.00%)] = $1,000 - $150.00 = $850.00
|
|
On a $1,000 investment, a -55% Percentage Change results in a Payment at Maturity of $850.00, a -15.00% return on the Notes.
|
|
|
Buffered Enhanced Return Notes
|
· |
Principal at Risk – Investors in the Notes could lose a substantial portion of their principal amount
if there is a decline in the level of the Reference Asset. You will lose 1% of the principal amount of the Notes for each 1% that the Final Level is less than the Initial Level by more than 40%.
|
· |
The Notes Do Not Pay Interest and Your Return May Be Lower than the Return on a Conventional Debt Security of
Comparable Maturity – There will be no periodic interest payments on the Notes as there would be on a conventional fixed-rate or floating-rate debt security having the same maturity. The return that you will receive on the
Notes, 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 would earn if you bought a conventional senior interest
bearing debt security of Royal Bank.
|
· |
Your Potential Payment at Maturity Is Limited – The Notes will provide less opportunity to participate
in the appreciation of the Reference Asset than an investment in a security linked to the Reference Asset providing full participation in the appreciation, because the payment at maturity will not exceed the Maximum Redemption Amount.
Accordingly, your return on the Notes may be less than your return would be if you made an investment in a security directly linked to the positive performance of the Reference Asset.
|
· |
Payments on the Notes Are Subject to Our Credit Risk, and Changes in Our Credit Ratings Are Expected to Affect
the Market Value of the Notes – The Notes are Royal Bank’s senior unsecured debt securities. As a result, your receipt of the amount due on the maturity date is dependent upon Royal Bank’s ability to repay its obligations at
that time. This will be the case even if the level of the Reference Asset increases after the Pricing Date. No assurance can be given as to what our financial condition will be at the maturity of the Notes.
|
· |
There May Not Be an Active Trading Market for the Notes—Sales in the Secondary Market May Result in
Significant Losses – There may be little or no secondary market for the Notes. The Notes will not be listed on any securities exchange. RBCCM and other affiliates of Royal Bank may make a market for the Notes; however, they
are not required to do so. RBCCM or any other affiliate of Royal Bank may stop any market-making activities at any time. Even if a secondary market for the Notes develops, it may not provide significant liquidity or trade at prices
advantageous to you. We expect that transaction costs in any secondary market would be high. As a result, the difference between bid and asked prices for your Notes in any secondary market could be substantial.
|
· |
You Will Not Have Any Rights to the Securities Included in the Reference Asset – As a holder of the
Notes, you will not have voting rights or rights to receive cash dividends or other distributions or other rights that holders of securities included in the Reference Asset would have. The Final Level will not reflect any dividends
paid on the securities included in the Reference Asset, and accordingly, any positive return on the Notes may be less than the potential positive return on those securities.
|
· |
The Initial Estimated Value of the Notes Is Less than the Price to the Public – The initial estimated
value set forth on the cover page of this pricing supplement does not represent a minimum price at which we, RBCCM or any of our affiliates would be willing to purchase the Notes in any secondary market (if any exists) at any time. If
you attempt to sell the Notes 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 level of the Reference Asset, the
borrowing rate we pay to issue securities of this kind, and the inclusion in the price to the public of the underwriting discount and the estimated costs relating to our hedging of the Notes. These factors, together with various
credit, market and economic factors over the term of the Notes, are expected to reduce the price at which you may be able to sell the Notes in any secondary market and will affect the value of the Notes 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 Notes prior to maturity may be less than your original purchase price, as any such sale price would
not be expected to include the underwriting discount and the hedging costs relating to the Notes. In addition to bid-ask spreads, the value of the Notes determined for any secondary market price is expected to be based on the
secondary rate rather than the internal funding rate used
|
|
|
Buffered Enhanced Return Notes
|
· |
The Initial Estimated Value of the Notes on the Cover Page Is an Estimate Only, Calculated as of the Time the
Terms of the Notes Were Set – The initial estimated value of the Notes is based on the value of our obligation to make the payments on the Notes,
together with the mid-market value of the derivative embedded in the terms of the Notes. See “Structuring the Notes” 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 Notes. These assumptions are based on certain forecasts about future events, which may prove to be incorrect. Other entities may value the Notes or similar securities at a
price that is significantly different than we do.
|
· |
Inconsistent Research – Royal Bank or its affiliates may issue research reports on securities that are,
or may become, components of the Reference Asset. We may also publish research from time to time on financial markets and other matters that may influence the levels of the Reference Asset or the value of the Notes, or express
opinions or provide recommendations that may be inconsistent with the purchasing or holding the Notes or with the investment view implicit in the Notes or the Reference Asset. You should make your own independent investigation of the
merits of investing in the Notes and the Reference Asset.
|
· |
Market Disruption Events and Adjustments – The payment at maturity and the Valuation Date are subject
to adjustment as described in the product prospectus supplement. For a description of what constitutes a market disruption event as well as the consequences of that market disruption event, see “General Terms of the Notes—Market
Disruption Events” in the product prospectus supplement.
|
|
|
Buffered Enhanced Return Notes
|
|
|
Buffered Enhanced Return Notes
|
|
|
Buffered Enhanced Return Notes
|
|
|
Buffered Enhanced Return Notes
|
|
|
Buffered Enhanced Return Notes
|
Period-Start Date
|
Period-End Date
|
High Intra-Day Level
of the Reference
Asset
|
Low Intra-Day Level of
the Reference Asset
|
Period-End Closing
Level of the Reference
Asset
|
||||
1/1/2008
|
3/31/2008
|
1,471.77
|
1,256.98
|
1,322.70
|
||||
4/1/2008
|
6/30/2008
|
1,440.24
|
1,272.00
|
1,280.00
|
||||
7/1/2008
|
9/30/2008
|
1,313.15
|
1,106.39
|
1,166.36
|
||||
10/1/2008
|
12/31/2008
|
1,167.03
|
741.02
|
890.64
|
||||
1/1/2009
|
3/31/2009
|
943.85
|
666.79
|
797.87
|
||||
4/1/2009
|
6/30/2009
|
956.23
|
783.32
|
919.32
|
||||
7/1/2009
|
9/30/2009
|
1,080.15
|
869.32
|
1,057.08
|
||||
10/1/2009
|
12/31/2009
|
1,130.38
|
1,019.95
|
1,126.42
|
||||
1/1/2010
|
3/31/2010
|
1,180.69
|
1,044.50
|
1,169.43
|
||||
4/1/2010
|
6/30/2010
|
1,219.80
|
1,028.33
|
1,030.71
|
||||
7/1/2010
|
9/30/2010
|
1,157.16
|
1,010.91
|
1,141.20
|
||||
10/1/2010
|
12/31/2010
|
1,262.60
|
1,131.87
|
1,257.88
|
||||
1/1/2011
|
3/31/2011
|
1,344.07
|
1,249.05
|
1,325.83
|
||||
4/1/2011
|
6/30/2011
|
1,370.58
|
1,258.07
|
1,320.64
|
||||
7/1/2011
|
9/30/2011
|
1,356.48
|
1,101.54
|
1,131.42
|
||||
10/1/2011
|
12/31/2011
|
1,292.66
|
1,074.77
|
1,257.61
|
||||
1/1/2012
|
3/30/2012
|
1,419.15
|
1,258.86
|
1,408.47
|
||||
4/1/2012
|
6/30/2012
|
1,422.38
|
1,266.74
|
1,362.16
|
||||
7/1/2012
|
9/30/2012
|
1,474.51
|
1,325.41
|
1,440.67
|
||||
10/1/2012
|
12/31/2012
|
1,470.96
|
1,343.35
|
1,426.19
|
||||
1/1/2013
|
3/31/2013
|
1,570.28
|
1,426.19
|
1,569.19
|
||||
4/1/2013
|
6/30/2013
|
1,687.18
|
1,536.03
|
1,606.28
|
||||
7/1/2013
|
9/30/2013
|
1,729.86
|
1,604.57
|
1,681.55
|
||||
10/1/2013
|
12/31/2013
|
1,849.44
|
1,646.47
|
1,848.36
|
||||
1/1/2014
|
3/31/2014
|
1,883.97
|
1,737.92
|
1,872.34
|
||||
4/1/2014
|
6/30/2014
|
1,968.17
|
1,814.36
|
1,960.23
|
||||
7/1/2014
|
9/30/2014
|
2,019.26
|
1,904.78
|
1,972.29
|
||||
10/1/2014
|
12/31/2014
|
2,093.55
|
1,820.66
|
2,058.90
|
||||
1/1/2015
|
3/31/2015
|
2,119.59
|
1,980.90
|
2,067.89
|
||||
4/1/2015
|
6/30/2015
|
2,134.72
|
2,048.38
|
2,063.11
|
||||
7/1/2015
|
9/30/2015
|
2,132.82
|
1,867.01
|
1,920.03
|
||||
10/1/2015
|
12/31/2015
|
2,116.48
|
1,893.70
|
2,043.94
|
||||
1/1/2016
|
3/31/2016
|
2,072.21
|
1,810.10
|
2,059.74
|
||||
4/1/2016
|
6/30/2016
|
2,120.55
|
1,991.68
|
2,098.86
|
||||
7/1/2016
|
9/30/2016
|
2,193.81
|
2,074.02
|
2,168.27
|
||||
10/1/2016
|
12/31/2016
|
2,277.53
|
2,083.79
|
2,238.83
|
||||
1/1/2017
|
3/31/2017
|
2,400.98
|
2,245.13
|
2,362.72
|
||||
4/1/2017
|
6/30/2017
|
2,453.82
|
2,328.95
|
2,423.41
|
||||
7/1/2017
|
9/30/2017
|
2,519.44
|
2,407.70
|
2,519.36
|
||||
10/1/2017
|
12/31/2017
|
2,694.97
|
2,520.40
|
2,673.61
|
||||
1/1/2018
|
3/31/2018
|
2,872.87
|
2,532.69
|
2,640.87
|
||||
4/1/2018
|
6/30/2018
|
2,791.47
|
2,553.80
|
2,718.37
|
||||
7/1/2018
|
9/30/2018
|
2,940.91
|
2,698.95
|
2,913.98
|
||||
10/1/2018
|
10/11/2018
|
2,939.86
|
2,710.51
|
2,728.37
|
||||
|
|
Buffered Enhanced Return Notes
|
|
|
Buffered Enhanced Return Notes
|