目錄公司資料 3 管理層討論與分析 7 其他資料 25 中期簡明綜合財務報表的審閱報告 30 中期簡明綜合損益表 34 中期簡明綜合全面收益表 35 中期簡明綜合財務狀況表 36 中期簡明綜合權益變動表 38 中期簡明綜合現金流量表 39 中期簡明綜合財務報表附註 41

Martin Pos Iain Ferguson Bruce 1 22 Iain Ferguson Bruce Iain Ferguson Bruce Royal Bank of Canada Trust Company (Cayman) Limited 4th Floor, Royal Bank House 24 Shedden Road, George Town Grand Cayman KY1-1110 Cayman Islands Iain Ferguson Bruce

( ) 183 17 1712-1716 Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 28 215331 www.gbinternational.com.hk 1086 338 2 20 2001 5

CYBEX Evenflo 2015 OPM CYBEX Evenflo 1 2015 3,684.4 39.5% 2 1,489.2 31.1% 2,195.2 5.6% 3 2,716.7 73.7% 2014 58.0% 153.1 26.1% 91.4 2.3% CYBEX 2015 CYBEX 67.5 97.2% CYBEX CYBEX Stiftung Warentest Cloud Q Pallas M-Fix Solution Solution M-Fix CYBEX PRIAM PRIAM 6 12 CYBEX 100 Buy Buy Baby 1 CYBEX Evenflo 2 CYBEX Evenflo 3

Evenflo 2015 Evenflo 116.9 17.4% 2015 Evenflo Evenflo Evenflo 518.8 144.0 CYBEX Evenflo 284.2 2015 875.1 4.4% 246.9 28.2% 36.4% 628.2 71.8% 4.5% CYBEX Evenflo 2015 e 2015 304.9 589.7 284.8 662.8 9

( ) 332 e 116.1 2015 2,665 2014 876 130.7 2015 173.0 5.8% 66.7% 2015 5 O2O 352.4 7.0%

2015 2014 12 2015 Tim Maule Greg Mansker 11

( ) 2015 CYBEX 2015 2015 2015 EMEA EMEA 2015 6 EMEA CYBEX Evenflo

2015 2015 CYBEX Evenflo 2014 6 30 2,641.1 2015 6 30 3,684.4 39.5% 2014 6 30 3,461.8 6.4% 2,716.7 2014 2,353.3 15.4% 73.7% 2014 68.0% 967.7 26.3% 2014 6 30 2,325.9 2015 6 30 2,195.2 5.6% 2014 6 30 1,135.9 2015 6 30 1,489.2 31.1% 13

( ) 6 30 2015 2015 2014 2014 1,105.0 30.0% 966.3 36.6% 14.3% 1,414.9 38.4% 575.3 21.8% 145.9% 875.1 23.7% 838.4 31.7% 4.4% 289.4 7.9% 261.1 9.9% 10.9% 3,684.4 100.0% 2,641.1 100.0% 39.5% 6 30 2015 2015 2014 2014 464.7 48.0% 554.7 50.0% -16.2% 374.4 38.7% 454.0 41.0% -17.5% 0.0 0.0% 0.0 0.0% 0.0% 128.6 13.3% 99.8 9.9% 28.9% 967.7 100.0% 1,108.5 100.0% -12.7%

6 30 2015 2014 2015 2014 640.3 23.6% 411.6 26.9% 55.5% 1,040.5 38.3% 121.3 7.9% 758.5% 875.1 32.2% 838.4 54.7% 4.4% 160.8 5.9% 161.3 10.5% -0.3% 2,716.7 100.0% 1,532.6 100.0% 77.3% 6 30 2015 2014 2015 2014 1,173.1 31.8% 1,181.9 44.8% -0.8% 1,424.4 38.7% 579.3 21.9% 145.9% 1,086.9 29.5% 879.9 33.3% 23.5% 3,684.4 100.0% 2,641.1 100.0% 39.5% 15

( ) 6 30 2015 2014 2015 2014 558.5 57.7% 611.9 55.2% -8.7% 189.2 19.5% 208.3 18.8% -9.2% 220.0 22.8% 288.3 26.0% -23.7% 967.7 100.0% 1,108.5 100.0% -12.7% 614.6 22.6% 570.0 37.2% 7.8% 1,235.2 45.5% 371.0 24.2% 233.2% 866.9 31.9% 591.6 38.6% 46.5% 2,716.7 100.0% 1,532.6 100.0% 77.3% 2014 6 30 1,919.9 2015 6 30 2,629.4 37.0 % 1,616.7 1,012.7 2014 6 30 721.2 2015 6 30 1,055.0 2014 6 30 558.6 2015 6 30 578.6 2014 6 30 162.6 2015 6 30 476.4 2014 6 30 27.3% 2015 6 30 28.6%

2014 6 30 45.6 2015 6 30 50.1 4.5 2014 6 30 309.5 2015 6 30 439.9 2014 6 30 244.6 2015 6 30 233.1 2014 6 30 64.9 2015 6 30 206.8 2014 6 30 328.3 2015 6 30 511.4 2014 6 30 262.1 2015 6 30 315.0 2014 6 30 66.2 2015 6 30 196.4 2014 6 30 7.6 2015 6 30 0.6 2014 6 30 121.5 2015 6 30 153.1 26.1% 31.6 2014 6 30 4.7 2015 6 30 3.6 17

( ) 2014 6 30 11.3 2015 6 30 29.1 17.8 21.2 2015 6 30 36.3 2014 6 30 25.6 2014 6 30 114.9 2015 6 30 127.7 11.1% 2014 6 30 89.3 2015 6 30 91.4 2.3%

2015 6 30 2014 12 31 1,485.7 1,360.3 1,177.2 1,131.3 1,400.2 1,535.3 2015 2014 (1) 71 70 (2) 80 73 (3) 102 93 (1) x (2) x (3) x 2014 12 31 1,360.3 125.4 2015 6 30 1,485.7 18.2 107.2 2014 12 31 1,131.3 45.9 2015 6 30 1,177.2 32.3 13.6 2014 12 31 1,535.3 135.1 2015 6 30 1,400.2 204.7 69.6 19

( ) 2015 6 30 2,033.4 2014 12 31 2,258.2 1,022.6 2014 12 31 1,496.1 1,010.8 2014 12 31 762.1 1,150.9 2014 12 31 1,400.6 2015 6 30 82.6% 17.4% 2015 6 30 63.0% 23.8% 11.2% 2.0% 66.3% 33.7% 57.6% 18.7% 23.7% 2015 6 30 0.1% 7.8% 2015 6 30 22.9 1.1128 1.3910 2015 6 30 2014 12 31

2015 6 30 568.0 2014 12 31 577.0 74.3 2014 12 31 165.8 0 2014 12 31 84.6 2015 6 30 56.3% 2014 12 31 59.6% 2015 6 30 12,263 2014 6 30 12,829 2015 6 30 583.9 2014 6 30 472.3 2010 11 5 2012 1 3 30,551,000 7,000 2014 9 29 53,420,000 2015 1 1 75,857,000 2015 6 30 8,265,500 1,314,000 2015 6 30 66,277,500 21

( ) 2015 6 30 22,437,000 0 0 0 665,500 1,314,000 20,457,500 2012 1 3 (i) 416,000 2013 1 3 2018 1 2 2.12 2.12 (ii) 5,747,500 2015 1 3 2018 1 2 (iii) 7,040,000 2016 1 3 2018 1 2 (iv) 7,254,000 2017 1 3 2018 1 2 1,390,000 0 0 0 0 0 1,390,000 2014 9 29 (i) 13,160,000 2017 9 29 2024 9 28 3.58 3.40 2,400,000 0 0 0 0 0 2,400,000 (ii) 19,500,000 2018 9 29 2024 9 28 2,400,000 0 0 0 0 0 2,400,000 (iii) 13,160,000 2019 9 29 2024 9 28 Martin POS 2,400,000 0 0 0 0 0 2,400,000 1,000,000 0 0 0 0 0 1,000,000 Iain Ferguson BRUCE 800,000 0 0 0 0 0 800,000 800,000 0 0 0 0 0 800,000 800,000 0 0 0 0 0 800,000 11,990,000 0 0 0 0 0 11,990,000 40,040,000 0 0 0 7,600,000 0 32,440,000 1,390,000 0 0 0 0 0 1,390,000

2015 6 30 2012 1 3 2014 9 29 (%) 2.00 1.61 2.12 3.40 (%) 52.00 38.40 (%) 1.11 2.05 6 10 2.12 3.58 2015 6 30 23

2015 6 30 2015 6 30 2014 6 30 2015 6 30 A.2.1 A.2.1 2015 6 30

2015 6 30 2015 6 30 2410 2015 6 30 XV XV 7 8 352 2 260,390,000 (L) 23.63% Martin Pos 51,191,873 (L) 4.64% 2,400,000 (L) 0.21% 2,400,000 (L) 0.21% 1,000,000 (L) 0.09% Iain Ferguson Bruce 800,000 (L) 0.07% 800,000 (L) 0.07% 800,000 (L) 0.07% 27

( ) (1) L (2) Credit Suisse Trust Limited 2 (3) 2014 9 29 2010 11 5 1,390,000 Pos 2,400,000 1,000,000 Bruce 800,000 XV 2015 6 30 XV 2 3 336 5% Pacific United Developments Limited 2 259,000,000 (L) 23.50% Cayey Enterprises Limited 2 259,000,000 (L) 23.50% Credit Suisse Trust Limited 2 259,000,000 (L) 23.50% Grappa Holdings Limited 2 259,000,000 (L) 23.50% 2 3 260,390,000 (L) 23.63% Pioneer Investments Management 142,710,000 12.95% Limited FIL Limited 99,381,000 (L) 9.01% Pioneer Asset Management S.A. 99,222,000 (L) 9.00% GIC Private Limited 76,673,000 (L) 6.95% Government of Singapore Investment Corporation Pte Ltd The Capital Group Companies, Inc. 4 76,647,000 (L) 6.95%

(1) L (2) Pacific United Developments Limited Cayey Enterprises Limited 45.39% Cayey Enterprises Limited 2015 6 30 Grappa Holdings Limited Grappa Holdings Limited Seletar Limited 50% Serangoon Limited Credit Suisse Trust Limited 50% Credit Suisse Trust Limited Grappa Trust Grappa Trust Grappa Trust (3) 2014 9 29 2010 11 5 1,390,000 1,390,000 (4) The Capital Group Companies, Inc Capital Research and Management Company 100% Capital Research and Management Company Capital Group International, Inc.CGII 100% CGII Capital Guardian Trust Company Capital International, Inc. Capital International Limited Capital International Sarl 100% 76,647,000 13.51(2) 13.51(B)(1) 2014 13.51(2) 13.51(B)(1) Iain Ferguson Bruce KCS Limited 2015 3 26 2015 5 6 Pacific Century Premium Developments Limited 2014 13.51(2) 13.51(B)(1) 2015 8 24 29

2015 6 30 2015 6 30 34 34 34 2410

( ) 34 1 22 2015 8 24 33

2015 6 30 2015 2014 4 5 3,684,396 2,641,131 (2,629,384) (1,919,910) 1,055,012 721,221 5 50,061 45,609 (511,375) (328,305) (439,942) (309,490) (595) (7,558) 153,161 121,477 6 3,619 4,707 7 (29,092) (11,273) (15) (14) 8 127,673 114,897 9 (36,287) (25,567) 91,386 89,330 88,332 88,824 3,054 506 91,386 89,330 11 0.08 0.08 0.08 0.08 10

2015 6 30 2015 2014 91,386 89,330 (31,167) (15,099) (31,167) (15,099) (31,167) (15,099) 60,219 74,231 57,027 74,018 3,192 213 60,219 74,231 35

2015 6 30 2015 6 30 2014 12 31 12 895,418 920,953 64,354 65,449 13 826,196 837,717 14 696,014 711,909 912 927 26,134 20,249 10,100 2,519,128 2,557,204 15 1,400,171 1,535,271 16 1,003,845 973,309 186,384 192,751 24 481,866 379,152 17 126,176 206,389 668,596 434,661 761 50,723 86,955 165,807 27,844 26,797 3,982,598 3,964,860 18 1,177,236 1,131,336 475,165 433,370 19 1,022,529 1,496,078 66,475 25,180 25,569 21,088 853 310 8 8 2,767,835 3,107,370 1,214,763 857,490 3,733,891 3,414,694

( ) 2015 6 30 2015 6 30 2014 12 31 3,733,891 3,414,694 19 1,010,824 762,118 83,154 83,192 13,031 12,870 26,859 9,041 213,887 219,813 1,347,755 1,087,034 2,386,136 2,327,660 20 11,023 11,010 2,332,437 2,285,894 2,343,460 2,296,904 42,676 30,756 2,386,136 2,327,660 37

2015 6 30 2015 1 1 11,010 1,198,930* 20,873 * 140,270* 168,006* (6,511)* 153,975* 610,351 2,296,904 30,756 2,327,660 88,332 88,332 3,054 91,386 (31,305) (31,305) 138 (31,167) (31,305) 88,332 57,027 3,192 60,219 3 8,728 8,728 13 3,915 (1,142) 2,786 2,786 (20,244) (20,244) (20,244) 6,987 6,987 6,987 2015 6 30 11,023 1,202,845 * 26,718* 140,270* 136,701 * (6,511)* 153,975* (20,244)* 698,683 * 2,343,460 42,676 2,386,136 2014 1 1 10,054 857,597 10,420 131,211 216,644 153,975 561,935 55,045 1,996,881 30,611 2,027,492 88,824 88,824 506 89,330 (14,806) (14,806) (293) (15,099) (14,806) 88,824 74,018 213 74,231 2013 10 (55,047) (55,047) (55,047) 2013 (2) 2 341,299 (66) 342,189 342,189 956 2,521 2,521 2,521 (12) (12) (12) 2014 6 30 11,010 1,198,894* 12,863* 131,211* 201,838 * 153,975* 650,759 * 2,360,550 30,824 2,391,374 * 2,332,437,000 2014 2,349,540,000

2015 6 30 2015 2014 127,673 114,897 94,063 69,216 1 293 (3,167) 15 14 (4,678) (6,687) (720) 29,092 11,273 (3,619) (4,707) 150,636 (144,159) 17,087 (4,398) 10,078 (67,820) (102,714) (42,402) 3,145 34,887 37,935 40,791 47,815 4,587 1,716 (4,031) (514) (13,993) (52) 378,619 12,934 1,559 464 1,272 4,707 (62,623) (50,307) (8,105) (2,289) 49,962 (167,549) (32,541) (348,898) (949,990) (440,654) 1,030,083 431,164 29,617 (573,362) 39

( ) 2015 6 30 2015 2014 2,786 189 1,433,216 1,212,182 (1,660,019) (498,542) (29,136) (7,126) 78,852 (50,265) (174,301) 656,438 233,935 96,010 434,661 608,299 668,596 704,309

2015 6 30 1. 2000 7 14 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 2010 11 24 2.1 2015 6 30 34 2014 12 31 2.2 2015 6 30 2014 12 31 2.3 2.2.1 41

( ) 2015 6 30 2.3 19 2010 2012 2011 2013 3. NICAM A/S 2014 12 NICAM A/SNICAM NICAM 70% 3,710,000 35,062,000 NICAM 2015 1 9 NICAM

( ) 2015 6 30 3. NICAM A/S NICAM 51 25,581 2,521 9,920 3,009 15,512 56,594 (13,632) (3,598) (4,005) (6,267) (27,502) 29,092 (8,728) 20,364 5,692 26,056 35,062 (10,611) 1,605 26,056 2,521 (35,062) (32,541) 43

( ) 2015 6 30 3. NICAM A/S NICAM 50,253,000 2015 6 30 5,293,000 3,684,396,000 91,386,000 NICAM 9,920,000 3,009,000 988,000 WP Evenflo Group Holdings, Inc. 143,041,667 1,108,792,000 WP Evenflo Group Holdings, Inc.Evenflo 100% 581,419,000 Evenflo 808,385 29,332 837,717 53,860 29,332 83,192

( ) 2015 6 30 4. (a) (b) (c) (d) (e) (f) 45

( ) 2015 6 30 4. 2015 6 30 771,326 1,328,205 709,742 2,809,273 401,727 96,253 377,143 875,123 3,684,396 92,647 37,379 198,025 328,051 328,051 863,913 365,584 907,767 3,137,324 401,727 96,253 377,143 875,123 4,012,447 (328,051) 3,684,396 187,083 466,986 126,107 780,176 135,525 49,016 90,295 274,836 1,055,012 50,061 (951,317) (595) (29,092) 3,619 (15) 127,673

( ) 2015 6 30 4. 2014 6 30 808,766 528,220 465,689 1,802,675 373,130 51,143 414,183 838,456 2,641,131 123,305 20,141 220,303 363,749 363,749 932,071 548,361 685,992 2,166,424 373,130 51,143 414,183 838,456 3,004,880 (363,749) 2,641,131 192,397 206,847 90,679 489,923 114,907 25,916 90,475 231,298 721,221 45,609 (637,795) (7,558) (11,273) 4,707 (14) 114,897 47

( ) 2015 6 30 5. 6 30 2015 2014 3,684,396 2,641,131 31,525 6,677 3,167 2,109 2,203 (a) 2,087 30,749 (b) 1,892 2,834 1,432 2,566 (c) 665 948 (d) 181 5,324 326 985 50,061 45,609 (a) (b) (c) (d) 6. 6 30 2015 2014 3,619 4,707

( ) 2015 6 30 7. 6 30 2015 2014 29,092 11,273 8. 6 30 2015 2014 2,811,831 1,599,843 82,434 61,355 10,513 6,729 1,116 1,132 162,087 79,793 52,426 34,086 5,640 2,588 566,275 463,272 6,987 2,509 814 20,069 18,391 594,145 484,172 (31,525) 5,208 (720) 10,736 5,125 (4,678) (6,687) (3,167) 1 293 (3,619) (4,707) 49

( ) 2015 6 30 9. 16.5% 6.75% 9.99% 34% 35% 10% 30% 30% 24.5% 20% 25% 2007 3 16 2008 1 1 2007 12 6 2008 1 1 33% 25% GCPC 2014 2016 15%

( ) 2015 6 30 9. 6 30 2015 2014 6,054 6,082 (909) (13) 5,145 6,069 33,127 11,431 3,249 908 1,624 39 56 357 9,139 (7,254) (2,036) 36,287 25,567 10. 6 30 2015 2014 2014 2013 0.05 55,047 2015 6 30 2014 6 30 51

( ) 2015 6 30 11. 2015 6 30 1,101,337,000 2014 6 30 1,090,457,833 6 30 2015 2014 88,332 88,824 6 30 2015 2014 1,101,337,000 1,090,457,833 3,988,000 7,885,038 1,105,325,000 1,098,342,871

( ) 2015 6 30 12. 2015 6 30 2014 12 31 2015 1 1 588,205 778,800 11,564 283,486 65,442 46,060 1,773,557 (225,595) (436,541) (6,407) (147,656) (36,405) (852,604) 362,610 342,259 5,157 135,830 29,037 46,060 920,953 2015 1 1 362,610 342,259 5,157 135,830 29,037 46,060 920,953 1,066 20,765 264 20,723 2,481 17,324 62,623 1,427 18,742 116 7,282 (27,567) 51 51 (141) (1,076) (31) (201) (111) (1,560) (13,889) (32,884) (991) (31,942) (2,728) (82,434) 29 (1,747) 1 (1,173) (722) (603) (4,215) 2015 6 30 351,102 346,059 4,516 130,570 27,957 35,214 895,418 2015 6 30 590,452 807,955 11,644 309,053 66,734 35,214 1,821,052 (239,350) (461,896) (7,128) (178,483) (38,777) (925,634) 351,102 346,059 4,516 130,570 27,957 35,214 895,418 53

( ) 2015 6 30 12. 2014 12 31 2013 12 31 2014 1 1 494,739 654,555 11,525 202,590 40,755 4,974 1,409,138 (201,858) (370,868) (5,060) (91,918) (31,525) (701,229) 292,881 283,687 6,465 110,672 9,230 4,974 707,909 2014 1 1 292,881 283,687 6,465 110,672 9,230 4,974 707,909 2,948 55,918 477 60,578 6,454 33,143 159,518 89,499 58,109 233 20,587 19,117 16,124 203,669 (50) (2,335) (63) (493) (2,941) (24,349) (55,242) (1,928) (53,666) (4,537) (139,722) 2,742 4,821 (7,563) (1,061) (2,699) (27) (1,848) (1,227) (618) (7,480) 2014 6 30 362,610 342,259 5,157 135,830 29,037 46,060 920,953 2014 6 30 588,205 778,800 11,564 283,486 65,442 46,060 1,773,557 (225,595) (436,541) (6,407) (147,656) (36,405) (852,604) 362,610 342,259 5,157 135,830 29,037 46,060 920,953 13. 2015 2013 12 31 2014 1 1 16,406 848,470 (27,159) 2014 12 31 2015 1 1 837,717 3 5,692 (17,213) 2015 6 30 826,196

( ) 2015 6 30 14. 2015 6 30 2014 12 31 2015 1 1 545,644 19,911 6,842 125,579 57,465 755,441 (23,922) (9,588) (1,254) (5,054) (3,714) (43,532) 521,722 10,323 5,588 120,525 53,751 711,909 2015 1 1 521,722 10,323 5,588 120,525 53,751 711,909 3,181 2,986 1,938 8,105 25,581 25,581 (1,191) (1,964) (625) (4,540) (2,193) (10,513) (29,191) (461) (443) (5,635) (3,338) (39,068) 2015 6 30 494,521 10,884 4,520 135,931 50,158 696,014 2015 6 30 519,645 22,250 6,307 145,277 55,828 749,307 (25,124) (11,366) (1,787) (9,346) (5,670) (53,293) 494,521 10,884 4,520 135,931 50,158 696,014 55

( ) 2015 6 30 14. 2014 12 31 2013 12 31 2014 1 1 32,848 14,008 46,856 (21,988) (6,304) (28,292) 10,860 7,704 18,564 2014 1 1 10,860 7,704 18,564 3,462 5,040 8,502 555,434 1,423 7,689 131,611 63,106 759,263 (2,002) (3,417) (168) (5,348) (3,988) (14,923) (46,032) (427) (1,933) (5,738) (5,367) (59,497) 2014 12 31 521,722 10,323 5,588 120,525 53,751 711,909 2014 12 31 545,644 19,911 6,842 125,579 57,465 755,441 (23,922) (9,588) (1,254) (5,054) (3,714) (43,532) 521,722 10,323 5,588 120,525 53,751 711,909 15. 2015 2014 6 30 12 31 366,363 496,053 204,481 162,843 829,327 876,375 1,400,171 1,535,271

( ) 2015 6 30 16. 2015 2014 6 30 12 31 998,088 974,383 12,648 6,792 1,010,736 981,175 (6,891) (7,866) 1,003,845 973,309 2015 2014 6 30 12 31 3 932,305 921,335 3 6 58,892 31,257 6 1 13,719 1 206 991,197 966,517 57

( ) 2015 6 30 17. 2015 2014 6 30 12 31 126,176 206,389 2.45% 4.00% 2014 2.45% 3.80% 2015 7 18. 2015 2014 6 30 12 31 3 1,051,365 973,967 3 12 120,001 151,608 1 2 732 1,283 2 3 2,110 2,643 3 3,028 1,835 1,177,236 1,131,336 60 90

( ) 2015 6 30 19. 2015 6 30 2014 12 31 (%) (%) (a) 1.56 2.72 2015/12/15 568,026 1.93 2.72 2015 528,208 1.58 2.5 2015 118,147 1.58 1.79 2015 155,127 (b) 1.33 2015/7/7 116,287 1.33 2015/1/9 193,910 (c) 2.09 2015/7/29 77,525 1.53 2.07 2015 193,910 GIHL (d) 3 2016/1/31 30,135 Euribor +1.75 (e) 2.25 2016/5/26 19,381 2.25 2015/5/26 58,173 (f) 1.71 1.79 2015/12/17 93,028 2.20 2015/1/27 364,794 (g) 2.50 2015 1,011 2.25 2015 945 1,022,529 1,496,078 GIHL (h) Libor+2.5 2020/7/22 760,054 Libor+2.5 2020/7/22 760,445 GIHL (d) 3 2018/1/31 250,168 Euribor +1.75 2.25 2.5 2016 602 2.25 2016/9/1 709 (g) 2.50 2016/12/31 964 1,010,824 762,118 2,033,353 2,258,196 59

( ) 2015 6 30 19. 2015 2014 6 30 12 31 1,022,529 1,496,078 602 1,673 592,166 228,133 418,056 532,312 2,033,353 2,258,196 (a) 2015 6 30 568,025,000 2014 12 31 557,035,000 (b) GCPC GCPC 45,403,000 2014 45,386,000 (c) Goodbaby International Holdings LimitedGIHL (d) GIHL Columbus Holding GmbH Cybex GmbH (e) GCPC (f) GCPC 28,911,000 2014 120,421,000 (g) 84,602,000 (h) GIHL GCPC

( ) 2015 6 30 20. 2015 6 30 2014 12 31 50,000,000,000 2014 50,000,000,000 0.01 500,000 500,000 2015 1 1 1,100,971,700 11,010 (a) 1,314,000 13 2015 6 30 1,102,285,700 11,023 (a): 1,314,000 2.12 1,314,000 0.01 13,140 21 61

( ) 2015 6 30 21. 2010 11 5 2010 11 5 10% 12 1% 12 0.1% 5 30 1 (i) (ii) (iii)

( ) 2015 6 30 21. 2015 6 30 2014 1 1 2.120 22,555 3.580 53,420 2.120 (16) 2.120 (102) 2014 12 31 2015 1 1 3.148 75,857 3.462 (8,265) 2.120 (1,314) 2015 6 30 3.129 66,278 2015 6 30 3.03 2014 4.05 2015 6 30 416 2.120 2013 1 3 2018 1 2 5,747 2.120 2015 1 3 2018 1 2 7,040 2.120 2016 1 3 2018 1 2 7,254 2.120 2017 1 3 2018 1 2 13,160 3.580 2017 9 29 2024 9 28 19,501 3.580 2018 9 29 2024 9 28 13,160 3.580 2019 9 29 2024 9 28 66,278 63

( ) 2015 6 30 21. 2014 12 31 437 2.120 2013 1 3 2018 1 2 7,260 2.120 2015 1 3 2018 1 2 7,260 2.120 2016 1 3 2018 1 2 7,480 2.120 2017 1 3 2018 1 2 13,160 3.580 2017 9 29 2024 9 28 27,100 3.580 2018 9 29 2024 9 28 13,160 3.580 2019 9 29 2024 9 28 75,857 2015 6 30 6,987,000 2014 6 30 2,509,000 2012 1 3 2014 9 29 (%) 2.00 1.61 2.12 3.40 (%) 52.00 38.40 (%) 1.11 2.05 6 10 2.12 3.58

( ) 2015 6 30 21. 2014 1,390,000 1,625,000 1,314,000 1,314,000 13,140 2,773,000 20 66,278,000 66,278,000 662,780 206,745,000 66,278,000 6.00% 65

( ) 2015 6 30 22. 2015 6 30 1,003,845 1,003,845 86,637 86,637 481,866 481,866 126,176 126,176 27,844 27,844 9,586 9,586 86,955 86,955 761 761 668,596 668,596 37,430 126,176 2,328,660 2,492,266

( ) 2015 6 30 22. 2014 12 31 973,309 973,309 84,246 84,246 379,152 379,152 206,389 206,389 26,797 26,797 165,807 165,807 50,723 50,723 434,661 434,661 26,797 206,389 2,087,898 2,321,084 2015 6 30 99,956 1,177,236 2,033,353 20,141 3,330,686 67

( ) 2015 6 30 22. 2014 12 31 84,561 1,131,336 2,258,196 3,474,093 23. 2015 6 30 27,844 27,844 9,586 9,586 126,176 126,176 163,606 163,606 2014 12 31 26,797 26,797 206,389 206,389 233,186 233,186

( ) 2015 6 30 23. 2015 6 30 20,141 20,141 2,033,353 2,033,353 2,053,494 2,053,494 2014 12 31 2,258,196 2,258,196 2,258,196 2,258,196 69

( ) 2015 6 30 23. 2015 6 30

( ) 2015 6 30 23. 2015 6 30 27,844 27,844 9,586 9,586 126,176 126,176 163,606 27,844 135,762 2014 12 31 26,797 26,797 206,389 206,389 233,186 26,797 206,389 71

( ) 2015 6 30 23. 2015 6 30 2014 12 31 1 1 206,389 127,830 959,576 3,254,717 (1,030,083) (3,176,068) (120) (90) 135,762 206,389 2015 6 30 20,141 20,141 2,033,353 2,033,353 2,053,494 2,033,353 20,141 2014 12 31 2,258,196 2,258,196

( ) 2015 6 30 23. 2015 6 30 2014 12 31 1 1 20,101 40 20,141 2015 6 30 24. 2015 6 30 2014 12 31 2015 6 30 2014 12 31 1,777 1,779 73

( ) 2015 6 30 25. (a) Goodbaby Bairuikang Hygienic Products Co., Ltd.BRKH Goodbaby Group Co., Ltd.GGCL Goodbaby Group Ping Xiang Co., Ltd. GGPX G-Baby Holdings Limited GBHL First Shanghai Hygienic Products Limited Sure Growth Investments Limited 50/50 GGCL GGCL Goodbaby China Holdings Limited CAGB GGCL Goodbaby China Commercial Co., Ltd. GCCL Goodbaby Fuyang Commercial Co., Ltd. GFCL Goodbaby Qingdao Commercial Co., Ltd. GQCL Goodbaby Shangqiu Commercial Co., Ltd. GSCL Majestic Sino Ltd. MJSL Shanghai Goodbaby Child Products Co., Ltd. SGCP CAGB GCCL GCCL GCCL CAGB MJSL

( ) 2015 6 30 25. (b) 6 30 2015 2014 (a) GCCL # 511,837 397,830 (a) GCCL # 175 32 (b) GGPX # 6,192 5,461 GGCL # 443 442 6,635 5,903 (c) GCCL # 439 503 SGCP # 33 30 472 533 (c) BRKH # 63 122 (a): (b): (c): # # 14A 75