PK ! *0 0 xl/worksheets/sheet1.xml
0
12
345
6
7
8109092281677
9386260174435
10467388413314
1110748399750
121070223969176
13229738231761
14204537210431
15461021465341
165321160814
177741768313
1820961472005836
19
20
2189028116
221750017500
23190115163607
245355257307
2575111113453
26122895131041
27548201483024
28288926297354
1648864950
299452493705
304947743237
31986014922270
32
3343063299
34
357676
36949206948423
37-122700-99582
38444592324966
39-200001-131039
4010711731042844
413465437423
4211058271080267
4320961472005836
PK ! -. . xl/worksheets/sheet2.xml
44
4546
34545
4765859962485012646861205735
48314993290424604081560570
49343606334426660605645165
50
51239167210255434858386624
5213938130212791425350
531954197039173942
5488547109180193916229249
552091184833685464
56214723934732231
5784309107093187075221554
5816070245733698952407
596823982520150086169147
60-1785-1435-2587-3104
616645481085147499166043
62
630.911.092.012.22
640.911.0822.21
65
6372904858746613567320730374719450
6473391880752009067365562475227787
PK ! >i! ! xl/worksheets/sheet3.xml
66
4546
674545
596823982520150086169147
68
69-24495-962-32065-8042
70
718973677120495044
72-15862520-29413083
73-2362-917-2878-2581
745025228062305546
75
76167378135363356
73-376-184-819-923
77129759727172433
78-181731915-23118-63
795006684435126968169084
80-1669-1467-2416-2996
814839782968124552166088
PK ! />+ + xl/worksheets/sheet4.xml
82
46
6745
83
59150086169147
84
852066520638
866769-3824
874061131
881232213810
8922127
16323619121
90
91-228837-180474
92-7075154744
933370513925
24187419776
94-2014224290
95-90645152411
96
97-20457-12401
98-20457-12401
99
1009127018543
101-8750-8750
102-96571-17885
103-26912-24872
104-1601-111
105-10661-3946
106-3600107
108-56825-37021
109-4658-1190
110-172585101799
111281677151452
112109092253251
113
9725052782
114158006302
115335150
1161605107
1179041031
1181400107
PK ! {_U U xl/worksheets/sheet5.xml
119
120121122123124125126127
67128129
1307584776926809-98160271967-498301050862351181085980
591071071071078108510781085182782912
131107107107191510710719151071915
88107107811010710710781101078110
1328107107107107107107107107
133107107107107107-4383-4383107-4383
134107107107107-12768107-12768107-12768
135107107107107107107107-63-63
136107107107107-1651107-1651107-1651
1377585576934919-96245338633-542131123170368821160052
1387628976943239-104527392538-1609331070393383031108696
139107107-838107107107-838-3905-4743
591071071071076645410766454175668210
140107107107-18173107107-18173107-18173
88107107680510710710768051076805
133107107107107107-39068-39068107-39068
134107107107107-13400107-13400107-13400
135107107107107107107107-1500-1500
136107107107107-1000107-1000107-1000
1417628976949206-122700444592-2000011071173346541105827
PK ! ,JY Y xl/worksheets/sheet6.xml
119
120121122123124125126127
67128129
1427566676925385-96182199776-45106983949333041017253
591071071071071660431071660433689169732
140107107107-63107107-63107-63
88107107134791071071071347910713479
132189107-3945107107107-3945107-3945
133107107107107107-9107-9107107-9107
134107107107107-25535107-25535107-25535
135107107107107107107107-111-111
136107107107107-1651107-1651107-1651
1377585576934919-96245338633-542131123170368821160052
1437585576948423-99582324966-1310391042844374231080267
139107107-838107107107-838-3905-4743
591071071071071474991071474992737150236
140107107107-23118107107-23118107-23118
88107107119941071071071199410711994
132434107-10373107107107-10373107-10373
133107107107107107-68962-68962107-68962
134107107107107-26873107-26873107-26873
135107107107107107107107-1601-1601
136107107107107-1000107-1000107-1000
1417628976949206-122700444592-2000011071173346541105827
PK ! Va| | xl/worksheets/sheet7.xml
144
4546
674545
1456786707759807698
14615331432455-302
147-225100-269-44
148-17614-248-18
1497918733479187334
PK ! " xl/worksheets/sheet8.xml
150
12
6745
151136047105784
1522793321259
153303408286271
92467388413314
PK ! =;@ xl/worksheets/sheet9.xml
154
4546
674545
1454091389941773831
1551216165622112685
156-1111-1229-2156-2147
148-1197-155-36
1494077433340774333
PK ! v?
?
xl/worksheets/sheet10.xml
157
6712
15815945
11160130776320
16116039921491
1621601212488
PK ! A xl/worksheets/sheet11.xml
163164
11
674545
165
1608973676120495052
1661071107-8
1678973677120495044
PK ! 2" xl/worksheets/sheet12.xml
163164
11
674545
168
169
481586-19102941-1514
1702283-72958633
1673869-19175899-881
171
55172-610172-1569
167172-610172-1569
PK ! +/խ xl/worksheets/sheet13.xml
173
174
175
67176177178158
6
179431917217211
1801071307710711
181633107107161
1801073992107161
18495217069172
182
1801721212172162
183633107107184
316331212172
PK ! T xl/worksheets/sheet14.xml
174
185
67176177178158
6
179536417217211
180107632010711
181842107107161
1801071491107161
1862067811172
182
180172488172162
183842107107184
31842488172
PK ! F\ xl/worksheets/sheet15.xml
186
187188
45
674545
189
19019921992121173
191221721949276
192-1891-2399107107
193107118107107
1941042695-79-95
1956870-34-34
19634282670100120
PK ! iq xl/worksheets/sheet16.xml
187188
46
674545
189
19039994127281335
19144514145176151
192-3762-4946107107
1931071537107107
19419772116-231-160
195137141-68-68
19668027120158258
PK ! ک< < xl/worksheets/sheet17.xml
197
198199
200
2010.1813400
2020.1813473
2030.3626873
204
2050.16512619
2060.16512692
2010.16512768
2020.16512767
2070.6650846
PK ! s2 xl/worksheets/sheet18.xml
4546
34545
208
209950225885001414205144656
21041.1149.5142.946.73
211390684383606756760
212
209107355341699819355341
21317231.3153.5931.31
211172111253750111125
214
2099502254438412114024499997
21041.1134.9446.4435.77
21139068155089817617885
PK ! xl/worksheets/sheet19.xml
215215
216217216217
218219220221
22269137333.6636706732.84
22336852143.8816761143.96
224-8932335.11107107
225-561731.26107107
22696495437.4453467836.32
PK ! P xl/worksheets/sheet20.xml
164164
227228
229230229230
231492580188527278607107
232-159851-87215-89938107
233332729101312188669107
234436000191242405334107
PK ! <L xl/worksheets/sheet21.xml
163164
11
674545
2294182395169526310
2302623415950427169
PK ! F='x x xl/worksheets/sheet22.xml
235
163164
11
674545
48342259642252
51621575271091312908
52412491767650
236696982771232213810
2371349184525253112
23856206432979710698
PK ! xn xl/worksheets/sheet23.xml
239
240241
240242243244
245246244247
67248249250251
252-669155167-37834-99582
253-32065120491721-18295
254107-29411815-1126
73107-2878-819-3697
255-9898011397-35117-122700
PK ! r#9 9 xl/worksheets/sheet24.xml
256
163164
11
34545
616645481085147499166043
65
6372904858746613567320730374719450
229293081539550309316508337
230193941107139005107
6473391880752009067365562475227787
62
630.911.092.012.22
640.911.0822.21
PK ! 9 xl/worksheets/sheet25.xml
163164
11
4545
229311530107188968145742
PK !
^+ + xl/worksheets/sheet26.xml
257
4546
674545
47
258201293202265365131375902
259164188152821325003308648
2606913364975113279118095
261177886164636375439324070
24446099401538583479020
26265859962485012646861205735
263
25829266404946263974811
25929059293796128771178
26011652123991384622127
26112022210114333749128
2441016765481759413019
26492166109831198703230263
265
55-2091-1848-3368-5464
266-1415-625-2680-2916
244-4351-265-5580-329
26784309107093187075221554
PK ! w"! xl/worksheets/sheet27.xml
4546
674545
268351422315323646548623959
2699186997374204226177949
270383954558884190101965
2719845396954184170176051
2727846069611145552125811
26265859962485012646861205735
PK ! f xl/worksheets/sheet28.xml
273
274
275
674276277278279280
28126098334210125457522244934284
PK ! gܘ7 7 xl/worksheets/sheet29.xml
282
163164
11
674545
4765859962485012646861205735
48314993290424604081560570
49343606334426660605645165
50
51239167210255434858386624
5213938130212791425350
531954197039173942
5488547109180193916229249
552091184833685464
56214723934732231
5784309107093187075221554
5816070245733698952407
596823982520150086169147
283-1785-1435-2587-3104
2846645481085147499166043
285
2846645481085147499166043
552091184833685464
5816070245733698952407
8510298102752066520638
88696982771232213810
286279027130251582
2871785143525873104
288106457127764226455263048
289290291292293
PK ! dy\ \ xl/worksheets/sheet30.xml
294
163295
1296296
29745298299298299
258201.3202.3-13006.6301
259164.2152.811.430218.9303
26069.09999999999999654.13048305
261177.9164.613.330622.5307
PK ! x7 xl/worksheets/sheet31.xml
163295
1296296
29745298299298299
268351.4315.336.130836.1308
26991.9000000000000197.40000000000001-5.53095.1310
27038.445.6-7.2311-0.7312
27198.5971.531313.3307
27278.4000000000000169.599999999999998.80000000000000131412.2315
262658.6624.933.731666317
PK ! 7< xl/worksheets/sheet32.xml
163
2971296
26345298299
25829.340.5-11.2318
25929.129.4-0.3319
26011.712.4-0.7309
2611221-9320
PK ! HY Y xl/worksheets/sheet33.xml
321
164295
1296296
29745298299298299
258365.1375.9-10.83220.5323
259325308.616.432428.4325
260113.3118.1-4.83260.5327
261375.4324.151.332867.5329
PK ! xGQ xl/worksheets/sheet34.xml
164295
1296296
29745298299298299
268646.562422.533022.5330
331204.2177.926.333243.4333
27084.2102-17.8334-7.1335
271184.2176.18.133626.9337
272145.6125.719.932824.6338
2621264.71205.759339110.3340
PK ! xl/worksheets/sheet35.xml
164
2971296
26345298299
25862.674.8-12.2341
25961.371.2-9.9342
26013.822.1-8.300000000000001343
26143.349.1-5.8344
PK ! H2L xl/worksheets/sheet36.xml
345
164
1
6745
346
347-90645152411
348-20457-12401
349-56825-37021
109-4658-1190
110-172585101799
PK ! @ xl/worksheets/sheet37.xml
350
351352353354355
35612400041.25124000183953
35738252540.67382525168395
35844370041.46443700149999
16795022541.11950225149999
PK ! ]Nc
xl/worksheets/sheet38.xml
359
360
1.01361
362363
364365
5.06366
367368
369370
5.11371
5.23372
6.17373
374375
376377
378379
380381
7.08382
7.09383
10.02384
PK ! K xl/worksheets/sheet39.xml
385
386
387388389390
391392393394
395396397398
399400401402
403404405406
PK ! [1 1 xl/worksheets/sheet40.xml
407
408
387388409410
391411412397
395413414401
399415416405
403417393394
418419397398
420421401402
422423405406
PK ! Q"C C xl/worksheets/sheet41.xml
424
386
387388424
391392425
395426427
399428429
403404430
PK ! }
xl/worksheets/sheet42.xml
407
408
387388424
391411431
395413432
399415433
403417434
418419402
420421435
422423436
PK ! )ip xl/worksheets/sheet43.xml
437
438
439
440
441
PK ! :w_ xl/worksheets/sheet44.xml
437
438
442
443
444
PK ! *1 1 xl/worksheets/sheet45.xml
445
439
440
441
PK ! bNJ1 1 xl/worksheets/sheet46.xml
445
442
443
444
PK ! 0<
<
xl/workbook.xml
PK ! 6$I I xl/sharedStrings.xml
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)June 30,December 31,(in thousands, except share and per share amounts)20222021AssetsCurrent assetsCash, cash equivalents and restricted cash ($15,074 and $15,612 attributable to the variable interest entity ("VIE"))Accounts receivable, netInventories ($19,389 and $19,385 attributable to the VIE)Prepaid and other assetsTotal current assetsProperty, plant and equipment, net ($10,273 and $10,466 attributable to the VIE)Goodwill ($32,312 and $32,312 attributable to the VIE)Intangible assets, netDeferred income taxesOther assets ($2,116 and $2,166 attributable to the VIE)Total assetsLiabilities, Redeemable Noncontrolling Interest and Shareholders' EquityCurrent liabilitiesShort-term debtCurrent portion of long-term debtAccounts payable ($14,330 and $13,275 attributable to the VIE)Accrued taxesAccrued compensation and benefits ($903 and $1,511 attributable to the VIE)Accrued expenses and other liabilities ($4,184 and $4,677 attributable to the VIE)Total current liabilitiesLong-term debtAccrued pension and other postretirement benefitsOther noncurrent liabilities ($2,141 and $2,218 attributable to the VIE)Total liabilitiesCommitments and contingencies (Note 15)Redeemable noncontrolling interestShareholders' equityCommon stock, $0.001 par value, 500,000,000 shares authorized; 76,289,077 and 75,855,036 shares issuedAdditional paid-in capitalAccumulated other comprehensive loss, net of taxRetained earningsTreasury stock, at cost; 4,890,747 and 3,314,562 shares (including 537,839 of accrued share repurchases as of December 31, 2021) (Note 10)Total equity attributable to Acushnet Holdings Corp.Noncontrolling interestsTotal shareholders' equityTotal liabilities, redeemable noncontrolling interest and shareholders' equityConsolidated Income StatementThree months ended June 30,Six months ended June 30,Net salesCost of goods soldGross profitOperating expenses:Selling, general and administrativeResearch and developmentIntangible amortizationIncome from operationsInterest expense, netOther expense, netIncome before income taxesIncome tax expenseNet incomeLess: Net income attributable to noncontrolling interestsNet income attributable to Acushnet Holdings Corp.Net income per common share attributable to Acushnet Holdings Corp.:BasicDilutedWeighted average number of common shares:CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)(in thousands)Other comprehensive (loss) income:Foreign currency translation adjustmentsCash flow derivative instruments:Unrealized holding gains arising during periodReclassification adjustments included in net incomeTax expenseCash flow derivative instruments, netPension and other postretirement benefits:Pension and other postretirement benefits adjustmentsPension and other postretirement benefits adjustments, netTotal other comprehensive (loss) incomeComprehensive incomeLess: Comprehensive income attributable to noncontrolling interestsComprehensive income attributable to Acushnet Holdings Corp.Consolidated Cash FlowsCash flows from operating activitiesAdjustments to reconcile net income to cash flows (used in) provided by operating activitiesDepreciation and amortizationUnrealized foreign exchange loss (gain)Amortization of debt issuance costsShare-based compensationLoss on disposals of property, plant and equipmentChanges in operating assets and liabilitiesAccounts receivableInventoriesAccounts payableOther assets and liabilitiesCash flows (used in) provided by operating activitiesCash flows from investing activitiesAdditions to property, plant and equipmentCash flows used in investing activitiesCash flows from financing activitiesProceeds from short-term borrowings, netRepayments of term loan facilityPurchases of common stockDividends paid on common stockDividends paid to noncontrolling interestsPayment of employee restricted stock tax withholdingsOther, net—Cash flows used in financing activitiesEffect of foreign exchange rate changes on cash, cash equivalents and restricted cashNet (decrease) increase in cash, cash equivalents and restricted cashCash, cash equivalents and restricted cash, beginning of yearCash, cash equivalents and restricted cash, end of periodSupplemental non-cash informationAdditions to right-of-use assets obtained in exchange for operating lease obligationsAdditions to right-of-use assets obtained in exchange for finance lease obligationsAdditions to treasury stockDividend equivalents rights ("DERs") declared not paidContingent consideration (Note 1)CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY (UNAUDITED)Common StockAdditional
Paid-in
CapitalAccumulated
Other
Comprehensive
Loss,
Net of TaxRetained
EarningsTreasury StockTotal
Shareholders'
Equity
Attributable
to Acushnet
Holdings Corp.Noncontrolling
InterestsTotal
Shareholders'
EquitySharesAmountBalances as of March 31, 2021Other comprehensive incomeVesting of restricted common stock, including impact of DERs, net of shares withheld for employee taxes (Note 11)Purchases of common stock (Note 10)Dividends and dividend equivalents declaredDividends declared to noncontrolling interestsRedemption value adjustment (Note 1)Balances as of June 30, 2021Balances as of March 31, 2022Purchase of equity from noncontrolling interests (Note 1)Other comprehensive lossBalances as of June 30, 2022Balances as of December 31, 2020Balances as of December 31, 20212. Allowance for Doubtful AccountsBalance at beginning of periodBad debt expense (recovery)Amount of receivables (written off) recoveredForeign currency translation and otherBalance at end of period3. InventoriesRaw materials and suppliesWork-in-processFinished goods4. Product WarrantyProvisionClaims paidImpact on Financial StatementsBalance Sheet LocationHedge Instrument TypeForeign exchange forwardOther assetsAccrued expenses and other liabilitiesThree months endedSix months endedType of hedgeInterest rate swapTotalLocation of gain (loss) in statements of operationsForeign exchange forward:Selling, general and administrative (1)Interest Rate Swap:$—7. Fair Value MeasurementsFair Value Measurements as ofJune 30, 2022 using:Level 1Level 2Level 3Rabbi trustForeign exchange derivative instrumentsDeferred compensation program assetsLiabilitiesDeferred compensation program liabilitiesOther noncurrent liabilitiesDecember 31, 2021 using:8. Pension and Other Postretirement BenefitsPension BenefitsPostretirement BenefitsComponents of net periodic benefit costService costInterest costExpected return on plan assetsSettlement expenseAmortization of net loss (gain)Amortization of prior service cost (credit)Net periodic benefit costDividendsDividends per Common ShareAmount
(in thousands)2022:Second QuarterFirst QuarterTotal dividends declared in 20222021:Fourth QuarterThird QuarterTotal dividends declared in 2021Shares repurchased in the open market:Shares repurchasedAverage priceAggregate valueShares repurchased from Magnus:Average price (1)Total shares repurchased:Weighted-NumberAverageof RSUsFair Value RSUsof PSUsFair Value PSUsOutstanding as of December 31, 2021GrantedVested (1)ForfeitedOutstanding as of June 30, 2022June 30, 2022June 30, 2021RSUsPSUsShares of common stock issuedShares of common stock withheld by the Company as payment by employees in lieu of cash to satisfy tax withholding obligationsNet shares of common stock issuedCumulative undelivered shares of common stockCompensation ExpenseTotal compensation expense before income taxIncome tax benefitTotal compensation expense, net of income tax12. Accumulated Other Comprehensive Loss, Net of TaxForeignAccumulatedExchangePension andOtherCurrencyDerivativeComprehensiveTranslationInstrumentsPostretirementLoss, Net of TaxBalance as of December 31, 2021Other comprehensive (loss) income before reclassificationsAmounts reclassified from accumulated other comprehensive loss, net of taxBalance as of June 30, 202213. Net Income per Common Share14. Segment InformationTitleist golf ballsTitleist golf clubsTitleist golf gearFootJoy golf wearTotal net salesSegment operating incomeTotal segment operating incomeReconciling items:Non-service cost component of net periodic benefit costTotal income before income taxUnited StatesEMEA (1)JapanKoreaRest of worldPurchase ObligationsPayments Due by PeriodRemainder of2023202420252026ThereafterPurchase obligations (1)Results of OperationsLess: Net income attributable to noncontrolling interestsNet income attributable to Acushnet Holdings Corp.Adjusted EBITDA:Other extraordinary, unusual or non-recurring items, netNet income attributable to noncontrolling interestsAdjusted EBITDAAdjusted EBITDA margin16.2%20.4%17.9%21.8%Three Months Ended June 30, 2022 Compared to the Three Months Ended June 30, 2021Constant CurrencyIncrease/(Decrease)(in millions)$ change% change(0.5)%3.3%7.5%12.4%6.3%12.3%8.1%13.7%11.4%(5.6)%5.2%(15.8)%(1.5)%1.5%12.6%17.5%5.4%10.6%(27.7)%(1.0)%(42.9)%Six Months Ended June 30, 2022 Compared to the Six Months Ended June 30, 2021(2.9)%0.1%5.3%9.2%(4.1)%0.4%15.8%20.8%3.6%EMEA14.8%24.4%(17.5)%(7.0)%4.6%15.3%19.6%4.9%9.1%(16.3)%(13.9)%(37.6)%(11.8)%Cash FlowsCash flows (used in) provided by:Operating activitiesInvesting activitiesFinancing activitiesITEM 2.PeriodTotal number of shares purchasedAverage price paid per shareTotal number of shares purchased as part of publicly announced plans or programsApproximate dollar value of shares that may yet be purchased under the plans or programs (1)(2)(3) (in thousands)April 1, 2022 - April 30, 2022May 1, 2022 - May 31, 2022June 1, 2022 - June 30, 2022PageSCHEDULESForeign Security Agreements2.01(a)Initial Term Commitments2.01(b)Revolving Credit CommitmentsLitigation5.08(c)Environmental Compliance5.08(d)Release of Hazardous MaterialsSubsidiaries; Equity InterestsCanadian Pension PlansPost-Closing Matters7.01(b)Existing Liens7.02(f)Existing Investments7.03(b)Existing Indebtedness7.03(b)(ii)First Amendment Effective Date Existing Non-Loan Party IndebtednessAffiliated TransactionsBurdensome AgreementsAdministrative Agent’s Office, Certain Addresses for NoticesApplicable RateOther Than During the Covenant Relief PeriodPricing LevelNet Average Total Leverage RatioEurodollar Rate Term Benchmark Loans and RFR LoansBase Rate Loans and Canadian Prime LoansIGreater than or equal to 2.75 3.00 :1.001.75%0.75%IIGreater than or equal to 2.25 2.50 :1.00 but less than 2.75 3.00 :1.001.50%0.50%IIIGreater than or equal to 1.75 2.00 :1.00 but less than 2.25 2.50 :1.001.25%0.25%IVLess than 1.75 2.00 :1.001.00%0.00%per annumDuring the Covenant Relief PeriodEurodollar Rate LoansBase Rate LoansGreater than or equal to 5.25:1.002.50%Greater than or equal to 4.25:1.00 but less than 5.25:1.002.25%Greater than or equal to 3.50:1.00 but less than 4.25:1.002.00%Greater than or equal to 2.75:1.00 but less than 3.50:1.00VGreater than or equal to 2.25:1.00 but less than 2.75:1.00VIGreater than or equal to 1.75:1.00 but less than 2.25:1.00VIILess than 1.75:1.00Revolving Credit Commitment Fee Rate0.30 0.275 %Greater than or equal to 2.25 2.50 :1.00
but less than 2.75 3.00 :1.000.25 0.225 %Greater than or equal to 1.75 2.00 :1.00
but less than 2.25 2.50 :1.000.20 0.175 %0.15 0.125 %0.45%0.40%0.35%0.30%0.20%0.15%CERTIFICATIONSDate: August 4, 2022/s/ DAVID MAHERName: David MaherPresident and Chief Executive Officer/s/ THOMAS PACHECOName: Thomas PachecoExecutive Vice President, Chief Financial Officer and Chief Accounting OfficerCERTIFICATION OF PERIODIC FINANCIAL REPORTSPK ! 5=7
docProps/app.xml
Microsoft Excel0falseWorksheets46condensed consolidated balconsolidated income statemcondensed consolidated staconsolidated cash flowscondensed consolidated sta-1condensed consolidated sta-22 allowance for doubtful a3 inventories4 product warrantyimpact on financial statemimpact on financial statem-1impact on financial statem-27 fair value measurements7 fair value measurements-18 pension and other postre8 pension and other postre-1dividendsdividends-1dividends-2dividends-3dividends-4compensation expense12 accumulated other compr13 net income per common s13 net income per common s-114 segment information14 segment information-1purchase obligationsresults of operationsthree months ended june 30three months ended june 30-1three months ended june 30-2six months ended june 30 2six months ended june 30 2-1six months ended june 30 2-2cash flowsitem 2pageapplicable rateper annumrevolving credit commitmenper annum-1certificationscertifications-1certification of periodiccertification of periodic -1falsefalsefalse12.0000PK ! (P P docProps/core.xml
2022-08-04T20:29:03Z2022-08-04T20:29:03ZPK ! [Content_Types].xml
PK ! m
xl/styles.xml
PK ! FTR R xl/theme/theme1.xml
PK ! IK K _rels/.rels
PK ! {2п xl/_rels/workbook.xml.rels
PK ! *0 0 xl/worksheets/sheet1.xmlPK ! -. . 1 xl/worksheets/sheet2.xmlPK ! >i! ! \_ xl/worksheets/sheet3.xmlPK ! />+ + . xl/worksheets/sheet4.xmlPK ! {_U U xl/worksheets/sheet5.xmlPK ! ,JY Y xl/worksheets/sheet6.xmlPK ! Va| | \ xl/worksheets/sheet7.xmlPK ! " Em xl/worksheets/sheet8.xmlPK ! =;@ w xl/worksheets/sheet9.xmlPK ! v?
?
xl/worksheets/sheet10.xmlPK ! A / xl/worksheets/sheet11.xmlPK ! 2" xl/worksheets/sheet12.xmlPK ! +/խ xl/worksheets/sheet13.xmlPK ! T xl/worksheets/sheet14.xmlPK ! F\ xl/worksheets/sheet15.xmlPK ! iq xl/worksheets/sheet16.xmlPK ! ک< < 6 xl/worksheets/sheet17.xmlPK ! s2 $ xl/worksheets/sheet18.xmlPK ! ? xl/worksheets/sheet19.xmlPK ! P Q xl/worksheets/sheet20.xmlPK ! <L +a xl/worksheets/sheet21.xmlPK ! F='x x m xl/worksheets/sheet22.xmlPK ! xn ˁ xl/worksheets/sheet23.xmlPK ! r#9 9 xl/worksheets/sheet24.xmlPK ! 9 xl/worksheets/sheet25.xmlPK !
^+ + T xl/worksheets/sheet26.xmlPK ! w"! xl/worksheets/sheet27.xmlPK ! f a xl/worksheets/sheet28.xmlPK ! gܘ7 7 xl/worksheets/sheet29.xmlPK ! dy\ \ N= xl/worksheets/sheet30.xmlPK ! x7 R xl/worksheets/sheet31.xmlPK ! 7< m xl/worksheets/sheet32.xmlPK ! HY Y C| xl/worksheets/sheet33.xmlPK ! xGQ ӑ xl/worksheets/sheet34.xmlPK ! ث xl/worksheets/sheet35.xmlPK ! H2L xl/worksheets/sheet36.xmlPK ! @ xl/worksheets/sheet37.xmlPK ! ]Nc
xl/worksheets/sheet38.xmlPK ! K @ xl/worksheets/sheet39.xmlPK ! [1 1 S xl/worksheets/sheet40.xmlPK ! Q"C C xl/worksheets/sheet41.xmlPK ! }
5 xl/worksheets/sheet42.xmlPK ! )ip | xl/worksheets/sheet43.xmlPK ! :w_ xl/worksheets/sheet44.xmlPK ! *1 1 xl/worksheets/sheet45.xmlPK ! bNJ1 1 xl/worksheets/sheet46.xmlPK ! 0<
<
^ xl/workbook.xmlPK ! 6$I I , xl/sharedStrings.xmlPK ! 5=7
v docProps/app.xmlPK ! (P P [ docProps/core.xmlPK ! ڃ [Content_Types].xmlPK ! m
xl/styles.xmlPK ! FTR R ƭ xl/theme/theme1.xmlPK ! IK K I _rels/.relsPK ! {2п xl/_rels/workbook.xml.relsPK 7 7