[2014]17 [2013]110 [2015]31 一、本次可转债发行摊薄即期回报的影响分析 1 2 2018 10 1 3 200 4 8.01 / 2018 2 2 5 0.2% 4.64% 6 7 2017 11 23 2 100.00 2 199.78 2018 5.20% 2018 8 2017 2017 2018 2017 0% 3% 6% 9 10 9 2018 /2018 12 31 2017 /2017 12 31 11,544.45 11,544.45 11,544.45 11,544.45 11,544.45 11,544.45 3 2018 /2018 12 31 2017 /2017 12 31 2018 2017 12,247.67 12,247.67 12,158.12 12,247.67 11,207.67 11,118.12 1.06 0.97 0.96 / 1.06 0.97 0.94 / 12,182.02 12,182.02 12,092.47 12,182.02 11,142.02 11,052.47 1.06 0.97 0.96 / 1.06 0.97 0.93 / 2018 2017 3% 12,247.67 12,615.10 12,525.55 12,247.67 11,575.10 11,485.55 1.06 1.00 0.99 / 1.06 1.00 0.97 / 12,182.02 12,547.48 12,457.93 12,182.02 11,507.48 11,417.93 4 2018 /2018 12 31 2017 /2017 12 31 1.06 1.00 0.99 / 1.06 1.00 0.96 / 2018 2017 6% 12,247.67 12,982.54 12,892.98 12,247.67 11,942.54 11,852.98 1.06 1.03 1.03 / 1.06 1.03 1.00 / 12,182.02 12,912.94 12,823.39 12,182.02 11,872.94 11,783.39 1.06 1.03 1.02 / 1.06 1.03 0.99 / 1 2018 2 2017 2017 2017 =2017 1-9 /3*4 2017 5 =2017 1-9 /3*4 2017 2017 10 31 2017 3 = - = - 2018 2 3 4 9 1 2 二、本次可转债发行摊薄即期回报的风险提示 6 三、董事会选择本次可转债发行的必要性和合理性 7 2013 1 1 2017 9 30 10.95% 8.63% 8.62% 12.15% 9.50% 9.02% 8 四、本次募集资金投资项目与本行现有业务的关系,本 行从事募投项目在人员、技术、市场等方面的储备情况 IT 9 e 五、本行本次公开发行可转债摊薄即期回报的填补措施 1 2016 12 31 15,982.92 23.87% 6,493.80 15.59% 9,074.12 16.87% 2016 106.11 11.72% 2017 9 30 17,375.66 7,252.21 10,034.49 2017 1-9 91.86 2 10 3 11 + 1 12 2 3 4 13 5 3 2016-2018 6 7 六、本行董事、高级管理人员对本行本次公开发行可转 债摊薄即期回报采取填补措施的承诺 14 15