By Sarah Lizee
Olympia, Wash., Nov. 21 – GS Finance Corp. priced $35 million of additional 0% Large Cap Growth index-linked exchange-traded notes due April 3, 2028 based on the performance of the Russell 1000 Growth Total Return index, according to a 424B2 filing with the Securities and Exchange Commission.
This brings the total issuance to $390 million. The issuer priced the original $50 million of notes at par on March 29, $25 million of reopened notes at 100.3632 on April 30, a further $25 million of reopened notes at 107.7248 on May 17, $25 million more of reopened notes at 111.4668 on June 1, $50 million of reopened notes at 116.1010 on June 20, $40 million of reopened notes at 119.0321 on July 12, $35 million of reopened notes at 121.0431 on Aug. 16, $35 million of reopened notes at 125.3094 on Sept. 6, $35 million of reopened notes at 129.6860 on Sept. 28 and $35 million of reopened notes at 112.2482 on Oct. 18. The latest reopened notes are being offered at 106.8403.
The notes are guaranteed by Goldman Sachs Group, Inc.
The notes initially have 2 times leverage and are rebalanced to roughly 2 times leverage both quarterly and in the event of a decline in the index level of 20% or more since the prior rebalancing date.
As a result, the actual leverage may be greater or less than 2 times between rebalancing dates, which could be postponed up to five trading days if a market disruption event occurs, potentially causing leverage to significantly exceed two, according to the pricing supplement.
Payout at maturity
The payout at maturity per $100 principal amount of notes will be an amount in cash equal to the closing indicative note value on the final valuation date minus the settlement fee.
The closing indicative value was $100 at inception. On subsequent valuation dates, the closing indicative value is the asset position on that date minus the financing level on that date, subject to a minimum of zero.
The settlement fee is 0.06% of the asset position on the final valuation date.
The initial asset position was $200, or the initial leverage factor of 2 times the face amount per note. After that, the asset position is the product of the asset position on the immediately preceding valuation date and the index performance factor on the current valuation date with any rebalancing amount on the current valuation date added.
The index performance factor is initially 1. On subsequent valuation dates, the factor is calculated as the closing level of the index on the current valuation date divided by the closing level of the index on the immediately preceding valuation date.
The financing level is initially $100. On subsequent valuation dates, it is the sum of the financing level on the immediately preceding valuation date, the daily investor fee on the current valuation date, any rebalancing fee on the current valuation date and any rebalancing amount on the current valuation date.
The daily fee is initially zero. After inception, the fee is Libor plus 81 basis points times the financing level on the prior rebalancing date plus an additional fee of 0.65% per year times 50% of the asset position on the prior trading day.
Rebalancing
The rebalancing fee is 0.06% times the absolute value of the rebalancing amount.
The rebalancing amount is zero on any valuation date that is not a rebalancing date. Otherwise, it represents the change in the exposure to the index as a result of any rebalancing event. On each rebalancing date, a rebalancing amount is added to or subtracted from the asset position and the financing level so that the leverage is reset to approximately 2.
Early redemption
The notes are putable, subject to a minimum of 5,000 notes. The amount payable will be the closing indicative note value on the applicable redemption valuation date minus the 0.06% settlement fee.
The notes are also callable at any time. The amount payable will equal the closing indicative note value on the applicable redemption valuation date.
In addition, the notes will be automatically redeemed if the index has declined 30% or more since the last rebalancing date. The redemption amount will be the product of the asset position on the valuation date immediately preceding the automatic redemption event date and the automatic redemption index performance factor minus the financing level on the automatic redemption event date, subject to a minimum of zero.
The notes are listed on the NYSE Arca under the symbol “FRLG.”
Goldman Sachs & Co. LLC is the agent.
| Issuer: | GS Finance Corp.
|
| Guarantor: | Goldman Sachs Group, Inc.
|
| Issue: | Large Cap Growth index-linked ETNs
|
| Underlying index: | Russell 1000 Growth Total Return index
|
| Amount: $390 million, increased from $50 million
|
| Maturity: | April 3, 2028
|
| Coupon: 0%
|
| Price: | Par of $100 for original $50 million, 100.3632 for $25 million reopened notes, 107.7248 for $25 million of reopened notes, 111.4668 for $25 million of reopened notes, 116.1010 for $50 million of reopened notes, 119.0321 for $40 million of reopened notes, 121.0431 for $35 million of reopened notes, 125.3094 for $35 million of reopened notes, 129.6860 for $35 million of reopened notes, 112.2482 for $35 million of reopened notes, 106.8403 for $35 million of reopened notes
|
| Payout at maturity: | Closing indicative note value on the final valuation date minus the settlement fee
|
| Closing indicative value: | $100 at inception; after that, the asset position on that valuation date minus the financing level on that valuation date, subject to a minimum of zero
|
| Settlement fee: | 0.06% times the asset position on the final valuation date or applicable redemption valuation date
|
| Asset position: | $200 at inception; after that, the product of the asset position on the immediately preceding valuation date and the index performance factor on the current valuation date plus any rebalancing amount
|
| Index performance: | 1 initially; after inception, the closing level of the index on the current valuation date divided by the closing level of the index on the immediately preceding valuation date
|
| Financing level: | $100 initially; after that, the sum of the financing level on the immediately preceding valuation date, the daily investor fee on the current valuation date, any rebalancing fee on the current valuation date and any rebalancing amount on the current valuation date
|
| Daily fee: | Initially zero; after inception, a financing fee of Libor plus 81 bps times the financing level on the prior rebalancing date plus an additional fee of 0.65% per year times 50% of the asset position on the prior trading day
|
| Rebalancing fee: | 0.06% times the absolute value of the rebalancing amount
|
| Rebalancing amount: | Zero on any valuation date that is not a rebalancing date; otherwise, change in the exposure to the index as a result of any rebalancing event
|
| Automatic call: | If the index has declined 30% or more since the last rebalancing date, automatically at the product of the asset position on the valuation date immediately preceding the automatic redemption event date and the automatic redemption index performance factor minus the financing level on the automatic redemption event date, subject to a minimum of zero
|
| Put option: | Subject to a minimum of 5,000 notes; amount payable will be the closing indicative note value on the applicable redemption valuation date minus the settlement fee
|
| Call option: | At any time at the closing indicative note value on the applicable redemption valuation date
|
| Inception date: | March 29
|
| Pricing date: | March 29 for $50 million, April 30 for $25 million, May 17 for $25 million, June 1 for $25 million, June 20 for $50 million, July 12 for $40 million, Aug. 16 for $35 million, Sept. 6 for $35 million, Sept. 28 for $35 million, Oct. 18 for $35 million, Nov. 5 for $35 million
|
| Settlement date: | April 3 for $50 million, May 3 for $25 million, May 22 for $25 million, June 6 for $25 million, June 25 for $50 million, July 17 for $40 million, Aug. 21 for $35 million, Sept. 11 for $35 million, Oct. 3 for $35 million, Oct. 23 for $35 million, Nov. 8 for $35 million
|
| Agent: | Goldman Sachs & Co. LLC
|
| Fees: | 0.05%
|
| Listing: | NYSE Arca: FRLG
|
| Cusip: | 362273302
|
© 2015 Prospect News.
All content on this website is protected by copyright law in the U.S. and elsewhere.
For the use of the person downloading only.
Redistribution and copying are prohibited by law without written permission in advance from Prospect News.
Redistribution or copying includes e-mailing, printing multiple copies or any other form of reproduction.
