Wesfarmers Limited $2.00 Capital Return – Adjustment implications for ETOs
ASX Notice No. 1571.21.11 dated 5 November 2021 outlines the ETOs adjustment methodology to reflect this corporate action for Wesfarmers Limited (ASX Code: WES).
Effective Date
The effective date of the adjustment is Thursday, 18 November 2021, when the underlying security commences trading on an ex-return of capital basis.
ASX determined that the last cum-dividend VWAP based on trading on ASX markets on Wednesday, 17 November 2021 was $60.4631.
Standard Method of Adjustment
For an old contract size of 100 shares, the new contract size will be adjusted, using TMC threshold truncation.
Theoretical New Contract Size = Old Contract Size + (total capital return paid per Old Contract Size)/(S – CR)
Theoretical New Contract Size = 100 + ($2.00*100)/($60.4631-$2.00)
=103.4210 truncated to 103 where the difference of 0.4210 will be cash adjusted based on the below formula.
Strike Factor = Old Contract Size/Theoretical New Contract Size
Strike Factor = 100/103.4210
= 0.966922
For an old contract size of 103 shares:
Theoretical New Contract Size = Old Contract Size + (total capital return paid per Old Contract Size)/(S – CR)
Theoretical New Contract Size = 103 + ($2.00*103)/($60.4631-$2.00)
=106.5236 truncated to 106 where the difference of 0.5236 will be cash adjusted based on the below formula.
Strike Factor = Old Contract Size/Theoretical New Contract Size
Strike Factor = 103/106.5236
= 0.966922
Cash Equalisation Adjustment Payments for Contract Size Roundings
The cash adjustment is calculated by taking the difference between the contract value of the option before and after the adjustment. Variants to the formula apply for rights style adjustments and when the adjustment occurs on the day of the option’s expiry.
Cash adjustment = (BOP * BUV) – (AOP * AUV)
Where
BUV =Before (adjustment) Unit Value = BP * BU rounded to nearest cent
AUV =After (adjustment) Unit Value = AP * AU rounded to nearest cent
BU = units per lot (multiplier) before the adjustment (old traded entity)
AU = units per lot (multiplier) after the adjustment (old traded entity)
BP = for rights style, =SP/Adjustment Factor, for non-rights style=SP.
AP = for rights style, =SP, for non-rights style=SP * Adjustment Factor.
SP = settlement price of the option if not the options expiry day, otherwise the intrinsic price (underlying price-strike price for calls, strike-underlying price for puts) if on expiry date. Refer Notes 1 and 2 below
BOP =pre-adjusted open position Refer Notes 1 and 3 below
AOP =post-adjusted open position Refer Notes 1 and 3 below
Note:
1. Cash adjustments on expiry will apply to exercised positions only.
2. The intrinsic price used for exercised positions on expiry is based on the adjusted strike price for rights style adjustments and the pre-adjusted strike price for non-rights style adjustments. Set negative intrinsic prices to zero i.e. if an out of the money is exercised, the intrinsic price and hence cash adjustment is zero.
3. Pre and post adjusted positions will be the same unless there is a position adjustment factor applied to the open position associated with the adjustment. For rights style use the start of day position (i.e. exclude any UA trading activity), for non-rights style use the (end-of-day) position prior to the adjustment.
4. Cash adjustments will also apply to LEPO positions.
5. For short positions, the result of the cash adjustment formula should have its sign reversed (multiply by -1). For non-LEPO positions the truncation approach ensures that the seller (writer) is always debited and the buyer (taker) is credited. Because the LEPO strike is usually returned to 1c after the adjustment, the holder of a short LEPO position may be credited and long position may be debited.
Refer to table below for adjusted strike and contract size
OLD SIZE |
NEW SIZE |
OLD STRIKE (CENTS) |
NEW STRIKE (CENTS) |
Exercise |
---|---|---|---|---|
100 |
103 |
1 |
1 |
E |
100 |
103 |
2690 |
2601 |
A |
100 |
103 |
2790 |
2698 |
A |
100 |
103 |
2889 |
2793 |
A |
100 |
103 |
2890 |
2794 |
E |
100 |
103 |
2989 |
2890 |
A |
100 |
103 |
2990 |
2891 |
E |
100 |
103 |
3000 |
2901 |
A |
100 |
103 |
3001 |
2902 |
E |
100 |
103 |
3089 |
2987 |
A |
100 |
103 |
3090 |
2988 |
E |
100 |
103 |
3188 |
3083 |
A |
100 |
103 |
3189 |
3084 |
E |
100 |
103 |
3288 |
3179 |
A |
100 |
103 |
3387 |
3275 |
A |
100 |
103 |
3388 |
3276 |
E |
100 |
103 |
3487 |
3372 |
A |
100 |
103 |
3488 |
3373 |
E |
100 |
103 |
3587 |
3468 |
A |
100 |
103 |
3588 |
3469 |
E |
100 |
103 |
3686 |
3564 |
A |
100 |
103 |
3687 |
3565 |
E |
100 |
103 |
3786 |
3661 |
A |
100 |
103 |
3787 |
3662 |
E |
100 |
103 |
3886 |
3757 |
A |
100 |
103 |
3887 |
3758 |
E |
100 |
103 |
3985 |
3853 |
A |
100 |
103 |
3986 |
3854 |
E |
100 |
103 |
4000 |
3868 |
A |
100 |
103 |
4001 |
3869 |
E |
100 |
103 |
4050 |
3916 |
A |
100 |
103 |
4051 |
3917 |
E |
100 |
103 |
4085 |
3950 |
A |
100 |
103 |
4086 |
3951 |
E |
100 |
103 |
4100 |
3964 |
A |
100 |
103 |
4135 |
3998 |
A |
100 |
103 |
4136 |
3999 |
E |
100 |
103 |
4150 |
4013 |
A |
100 |
103 |
4151 |
4014 |
E |
100 |
103 |
4184 |
4046 |
A |
100 |
103 |
4185 |
4047 |
E |
100 |
103 |
4200 |
4061 |
A |
100 |
103 |
4284 |
4142 |
A |
100 |
103 |
4285 |
4143 |
E |
100 |
103 |
4300 |
4158 |
A |
100 |
103 |
4350 |
4206 |
A |
100 |
103 |
4351 |
4207 |
E |
100 |
103 |
4384 |
4239 |
A |
100 |
103 |
4385 |
4240 |
E |
100 |
103 |
4400 |
4254 |
A |
100 |
103 |
4401 |
4255 |
E |
100 |
103 |
4483 |
4335 |
A |
100 |
103 |
4484 |
4336 |
E |
100 |
103 |
4500 |
4351 |
A |
100 |
103 |
4501 |
4352 |
E |
100 |
103 |
4583 |
4431 |
A |
100 |
103 |
4584 |
4432 |
E |
100 |
103 |
4600 |
4448 |
A |
100 |
103 |
4601 |
4449 |
E |
100 |
103 |
4683 |
4528 |
A |
100 |
103 |
4684 |
4529 |
E |
100 |
103 |
4700 |
4545 |
A |
100 |
103 |
4701 |
4546 |
E |
100 |
103 |
4732 |
4575 |
A |
100 |
103 |
4782 |
4624 |
A |
100 |
103 |
4800 |
4641 |
A |
100 |
103 |
4832 |
4672 |
A |
100 |
103 |
4833 |
4673 |
E |
100 |
103 |
4850 |
4690 |
A |
100 |
103 |
4882 |
4721 |
A |
100 |
103 |
4883 |
4722 |
E |
100 |
103 |
4900 |
4738 |
A |
100 |
103 |
4901 |
4739 |
E |
100 |
103 |
4932 |
4769 |
A |
100 |
103 |
4933 |
4770 |
E |
100 |
103 |
4950 |
4786 |
A |
100 |
103 |
4951 |
4787 |
E |
100 |
103 |
4982 |
4817 |
A |
100 |
103 |
4983 |
4818 |
E |
100 |
103 |
5000 |
4835 |
A |
100 |
103 |
5001 |
4836 |
E |
100 |
103 |
5081 |
4913 |
A |
100 |
103 |
5082 |
4914 |
E |
100 |
103 |
5100 |
4931 |
A |
100 |
103 |
5101 |
4932 |
E |
100 |
103 |
5181 |
5010 |
A |
100 |
103 |
5182 |
5011 |
E |
100 |
103 |
5200 |
5028 |
A |
100 |
103 |
5201 |
5029 |
E |
100 |
103 |
5280 |
5105 |
A |
100 |
103 |
5281 |
5106 |
E |
100 |
103 |
5300 |
5125 |
A |
100 |
103 |
5301 |
5126 |
E |
100 |
103 |
5380 |
5202 |
A |
100 |
103 |
5381 |
5203 |
E |
100 |
103 |
5400 |
5221 |
A |
100 |
103 |
5401 |
5222 |
E |
100 |
103 |
5480 |
5299 |
A |
100 |
103 |
5481 |
5300 |
E |
100 |
103 |
5500 |
5318 |
A |
100 |
103 |
5501 |
5319 |
E |
100 |
103 |
5579 |
5394 |
A |
100 |
103 |
5580 |
5395 |
E |
100 |
103 |
5600 |
5415 |
A |
100 |
103 |
5601 |
5416 |
E |
100 |
103 |
5679 |
5491 |
A |
100 |
103 |
5680 |
5492 |
E |
100 |
103 |
5700 |
5511 |
A |
100 |
103 |
5701 |
5512 |
E |
100 |
103 |
5779 |
5588 |
A |
100 |
103 |
5780 |
5589 |
E |
100 |
103 |
5800 |
5608 |
A |
100 |
103 |
5801 |
5609 |
E |
100 |
103 |
5878 |
5684 |
A |
100 |
103 |
5879 |
5685 |
E |
100 |
103 |
5900 |
5705 |
A |
100 |
103 |
5901 |
5706 |
E |
100 |
103 |
5978 |
5780 |
A |
100 |
103 |
5979 |
5781 |
E |
100 |
103 |
6000 |
5802 |
A |
100 |
103 |
6001 |
5803 |
E |
100 |
103 |
6077 |
5876 |
A |
100 |
103 |
6078 |
5877 |
E |
100 |
103 |
6100 |
5898 |
A |
100 |
103 |
6101 |
5899 |
E |
100 |
103 |
6177 |
5973 |
A |
100 |
103 |
6178 |
5974 |
E |
100 |
103 |
6200 |
5995 |
A |
100 |
103 |
6201 |
5996 |
E |
100 |
103 |
6277 |
6069 |
A |
100 |
103 |
6278 |
6070 |
E |
100 |
103 |
6300 |
6092 |
A |
100 |
103 |
6301 |
6093 |
E |
100 |
103 |
6376 |
6165 |
A |
100 |
103 |
6377 |
6166 |
E |
100 |
103 |
6400 |
6188 |
A |
100 |
103 |
6401 |
6189 |
E |
100 |
103 |
6476 |
6262 |
A |
100 |
103 |
6500 |
6285 |
A |
100 |
103 |
6576 |
6358 |
A |
100 |
103 |
6577 |
6359 |
E |
100 |
103 |
6600 |
6382 |
A |
100 |
103 |
6601 |
6383 |
E |
100 |
103 |
6675 |
6454 |
A |
100 |
103 |
6700 |
6478 |
A |
100 |
103 |
6701 |
6479 |
E |
100 |
103 |
6775 |
6551 |
A |
100 |
103 |
6800 |
6575 |
A |
100 |
103 |
6801 |
6576 |
E |
100 |
103 |
6874 |
6647 |
A |
100 |
103 |
6900 |
6672 |
A |
100 |
103 |
6974 |
6743 |
A |
100 |
103 |
7000 |
6768 |
A |
100 |
103 |
7074 |
6840 |
A |
100 |
103 |
7100 |
6865 |
A |
100 |
103 |
7173 |
6936 |
A |
100 |
103 |
7200 |
6962 |
A |
100 |
103 |
7273 |
7032 |
A |
100 |
103 |
7300 |
7059 |
A |
100 |
103 |
7373 |
7129 |
A |
100 |
103 |
7400 |
7155 |
A |
103 |
106 |
1 |
1 |
E |
103 |
106 |
2611 |
2525 |
A |
103 |
106 |
2708 |
2618 |
A |
103 |
106 |
2805 |
2712 |
A |
103 |
106 |
2901 |
2805 |
A |
103 |
106 |
2902 |
2806 |
E |
103 |
106 |
2999 |
2900 |
A |
103 |
106 |
3000 |
2901 |
E |
103 |
106 |
3096 |
2994 |
A |
103 |
106 |
3192 |
3086 |
A |
103 |
106 |
3289 |
3180 |
A |
103 |
106 |
3385 |
3273 |
A |
103 |
106 |
3482 |
3367 |
A |
103 |
106 |
3579 |
3461 |
A |
103 |
106 |
3675 |
3553 |
A |
103 |
106 |
3676 |
3554 |
E |
103 |
106 |
3772 |
3647 |
A |
103 |
106 |
3869 |
3741 |
A |
103 |
106 |
3965 |
3834 |
A |
103 |
106 |
3966 |
3835 |
E |
103 |
106 |
4062 |
3928 |
A |
103 |
106 |
4063 |
3929 |
E |
103 |
106 |
4160 |
4022 |
A |
103 |
106 |
4161 |
4023 |
E |
103 |
106 |
4256 |
4115 |
A |
103 |
106 |
4257 |
4116 |
E |
103 |
106 |
4353 |
4209 |
A |
103 |
106 |
4354 |
4210 |
E |
103 |
106 |
4449 |
4302 |
A |
103 |
106 |
4450 |
4303 |
E |
103 |
106 |
4546 |
4396 |
A |
103 |
106 |
4547 |
4397 |
E |
103 |
106 |
4594 |
4442 |
A |
103 |
106 |
4595 |
4443 |
E |
103 |
106 |
4643 |
4489 |
A |
103 |
106 |
4644 |
4490 |
E |
103 |
106 |
4692 |
4537 |
A |
103 |
106 |
4693 |
4538 |
E |
103 |
106 |
4739 |
4582 |
A |
103 |
106 |
4788 |
4630 |
A |
103 |
106 |
4789 |
4631 |
E |
103 |
106 |
4836 |
4676 |
A |
103 |
106 |
4837 |
4677 |
E |
103 |
106 |
4933 |
4770 |
A |
103 |
106 |
4934 |
4771 |
E |
103 |
106 |
5029 |
4863 |
A |
103 |
106 |
5030 |
4864 |
E |
103 |
106 |
5126 |
4956 |
A |
103 |
106 |
5127 |
4957 |
E |
103 |
106 |
5223 |
5050 |
A |
103 |
106 |
5224 |
5051 |
E |
103 |
106 |
5320 |
5144 |
A |
103 |
106 |
5321 |
5145 |
E |
103 |
106 |
5417 |
5238 |
A |
103 |
106 |
5418 |
5239 |
E |
103 |
106 |
5514 |
5332 |
A |
103 |
106 |
5515 |
5333 |
E |
103 |
106 |
5610 |
5424 |
A |
103 |
106 |
5611 |
5425 |
E |
103 |
106 |
5707 |
5518 |
A |
103 |
106 |
5708 |
5519 |
E |
103 |
106 |
5803 |
5611 |
A |
103 |
106 |
5804 |
5612 |
E |
103 |
106 |
5900 |
5705 |
A |
103 |
106 |
5901 |
5706 |
E |
103 |
106 |
5997 |
5799 |
A |
103 |
106 |
5998 |
5800 |
E |
103 |
106 |
6093 |
5891 |
A |
103 |
106 |
6094 |
5892 |
E |
103 |
106 |
6190 |
5985 |
A |
103 |
106 |
6191 |
5986 |
E |
103 |
106 |
6287 |
6079 |
A |
103 |
106 |
6288 |
6080 |
E |
103 |
106 |
6383 |
6172 |
A |
103 |
106 |
6384 |
6173 |
E |
103 |
106 |
6481 |
6267 |
A |
103 |
106 |
6578 |
6360 |
A |
103 |
106 |
6579 |
6361 |
E |
103 |
106 |
6674 |
6453 |
A |
103 |
106 |
6771 |
6547 |
A |
103 |
106 |
6868 |
6641 |
A |
103 |
106 |
6869 |
6642 |
E |
103 |
106 |
6964 |
6734 |
A |
103 |
106 |
7061 |
6827 |
A |
103 |
106 |
7157 |
6920 |
A |
103 |
106 |
7254 |
7014 |
A |
Greg Fitzpatrick, Senior Manager, Clearing Operations
Will Ward
1800 814 051
chesshelp@asx.com.au