FFWM (FFWM)
First Foundation Inc.
NYSE:FFWMFinancial Services · Banks - Regional
Mkt Cap-
Float71.72M
O/S-
Inst Own-
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$588.36M
Net Income-$155.16M
Total Assets$11.9B
Free Cash Flow-$35.22M
Debt & Equity
Debt 62%
Equity 35%
Preferred 3%
Total Debt$1.6B
Total Equity$912.59M
Preferred Stock$86.8M
Shares Outstanding
Short Interest
Split History1 split
- 2:1Forward splitJan 19, 20171 share → 2
Balance Sheet Details
Assets$11.9B
Liabilities$10.99B
Accounts Receivable$45.82M
Accounts Payable$0
Inventory$0
PP&E (Net)$34.66M
Goodwill$0
Intangible Assets$2.4M
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
| Revenue | $588.36M | $481.54M | $546.24M | $413.93M | $308.9M | $291.09M | $272.68M | $228M | $168.48M | $133.52M | $93.24M | $72.15M | $59.01M | $47.49M | $40.72M |
| YoY Growth | 22.2% | -11.8% | 32.0% | 34.0% | 6.1% | 6.8% | 19.6% | 35.3% | 26.2% | 43.2% | 29.2% | 22.3% | 24.2% | 16.6% | - |
| Cost of Revenue | $417.89M | $449.05M | $370.9M | $85.72M | $17.8M | $53.99M | $81.44M | $55.92M | $25.95M | $15.87M | $8.95M | $4.82M | $5.9M | $5.21M | $40.72M |
| Gross Profit | $170.47M | $32.49M | $175.33M | $328.21M | $291.1M | $237.1M | $191.24M | $172.08M | $142.53M | $117.65M | $84.29M | $67.33M | $53.1M | $42.28M | $0 |
| Gross Margin | 29.0% | 6.7% | 32.1% | 79.3% | 94.2% | 81.5% | 70.1% | 75.5% | 84.6% | 88.1% | 90.4% | 93.3% | 90.0% | 89.0% | - |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $131.35M | $83.92M | $84.3M | $110.22M | $87.91M | $73.87M | $69.93M | $67.51M | $56.56M | $48.57M | $40.46M | $33.55M | $28.76M | $23.27M | $10.68M |
| Other | $110.67M | $85.95M | $291.1M | $68.19M | $51.4M | $44.47M | $41.8M | $44.49M | $35.38M | $30.74M | $21M | $18.96M | $14.86M | $11.21M | -$5.34M |
| Total Operating Expenses | $242.02M | $169.87M | $375.4M | $178.41M | $139.31M | $118.33M | $111.74M | $112M | $91.94M | $79.31M | $61.46M | $52.51M | $43.62M | $34.48M | $5.34M |
| Operating Income (EBIT) | -$71.55M | -$137.38M | -$200.06M | $149.8M | $151.78M | $118.77M | $79.5M | $60.09M | $50.6M | $38.33M | $22.83M | $14.82M | $9.48M | $7.81M | $9.1M |
| Operating Margin | -12.2% | -28.5% | -36.6% | 36.2% | 49.1% | 40.8% | 29.2% | 26.4% | 30.0% | 28.7% | 24.5% | 20.5% | 16.1% | 16.4% | 22.3% |
| Interest Expense | $353.59M | $428.35M | $371.39M | $85.19M | $13.93M | $47.25M | $78.81M | $51.7M | $23.18M | $11.19M | $6.28M | $4.58M | $3.51M | $3.15M | $90K |
| Interest Income | $540.99M | $611M | $573.69M | $403.88M | $247.22M | $243.89M | $248.76M | $207.31M | $136.8M | $100.64M | $64.47M | $47.4M | $39.18M | $30.87M | $0 |
| Other Income (Expense) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Income Before Tax (EBT) | -$71.55M | -$137.38M | -$200.06M | $149.8M | $151.78M | $118.77M | $79.5M | $60.09M | $50.6M | $38.33M | $22.83M | $14.82M | $9.48M | $7.81M | $9.1M |
| Income Tax Expense | $83.61M | -$44.97M | -$1M | $39.29M | $42.27M | $34.4M | $23.26M | $17.13M | $23.02M | $15.03M | $9.45M | $6.43M | $1.63M | $2.01M | $0 |
| Net Income | -$155.16M | -$92.41M | -$199.06M | $110.51M | $109.51M | $84.37M | $56.24M | $42.96M | $27.58M | $23.3M | $13.38M | $8.39M | $7.85M | $5.8M | $9.1M |
| Net Income Margin | -26.4% | -19.2% | -36.4% | 26.7% | 35.5% | 29.0% | 20.6% | 18.8% | 16.4% | 17.5% | 14.3% | 11.6% | 13.3% | 12.2% | 22.3% |
| Supplementary Data | |||||||||||||||
| EPS | -1.88 | -1.41 | -3.53 | 1.96 | 2.42 | 1.89 | 1.26 | 1.02 | 0.80 | 0.72 | 0.60 | 0.54 | 0.39 | 0.29 | 0.46 |
| Diluted EPS | -1.88 | -1.41 | -3.53 | 1.96 | 2.41 | 1.88 | 1.25 | 1.01 | 0.78 | 0.70 | 0.58 | 0.51 | 0.39 | 0.29 | 0.46 |
| Weighted Average OS | 82.51M | 65.60M | 56.43M | 56.42M | 44.64M | 44.64M | 44.62M | 42.09M | 34.48M | 32.37M | 22.31M | 15.47M | 19.91M | 19.91M | 19.91M |
| EBITDA | -$63.9M | -$129.41M | -$191.87M | $158.51M | $158.63M | $125.4M | $86.1M | $65.96M | $53.93M | $40.62M | $24.36M | $16.05M | $10.52M | $8.4M | $9.44M |
| EBITDA Margin | -10.9% | -26.9% | -35.1% | 38.3% | 51.4% | 43.1% | 31.6% | 28.9% | 32.0% | 30.4% | 26.1% | 22.2% | 17.8% | 17.7% | 23.2% |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
| Assets | |||||||||||||||
| Current Assets | |||||||||||||||
| Cash and Cash Equivalents | $1.62B | $1.02B | $1.33B | $656.49M | $1.12B | $629.71M | $65.39M | $67.31M | $120.39M | $597.95M | $215.75M | $29.69M | $56.95M | $63.11M | $0 |
| Short-Term Investments | $2.43B | $1.31B | $703.23M | $226.16M | $1.19B | $807.43M | $1.01B | $809.57M | $519.36M | $509.58M | $565.13M | $138.27M | $59.11M | $5.81M | $0 |
| Cash and Short-Term Investments | $4.06B | $2.33B | $2.03B | $882.65M | $2.31B | $1.44B | $1.08B | $876.88M | $639.76M | $1.11B | $780.88M | $167.96M | $116.06M | $68.92M | $0 |
| Accounts Receivable | $45.82M | $54.8M | $54.16M | $51.36M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $0 | $0 | $8.22M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10.1M |
| Total Current Assets | $4.1B | $2.38B | $2.09B | $934.01M | $2.31B | $1.44B | $1.08B | $876.88M | $639.76M | $1.11B | $780.88M | $167.96M | $116.06M | $68.92M | $10.1M |
| Long-Term Assets | |||||||||||||||
| Property, Plant & Equipment Net | $34.66M | $35.81M | $39.92M | $36.14M | $37.92M | $8.01M | $8.36M | $9.14M | $6.58M | $6.73M | $2.65M | $2.19M | $3.25M | $2.38M | $1.23M |
| Goodwill | $0 | $0 | $0 | $215.25M | $0 | $0 | $0 | $0 | $27.28M | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $2.4M | $3.56M | $4.95M | $6.58M | $222.13M | $95.3M | $0 | $0 | $6.3M | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $7.54B | $9.94B | $10.94B | $11.56B | $7.37B | $5.29B | $5.03B | $4.78B | $3.8B | $2.79B | $1.75B | $1.16B | $893.73M | $735.29M | $4.88M |
| Deferred Tax Assets | $0 | $76.65M | $29.14M | $24.2M | $20.84M | $8.6M | $11.08M | $13.25M | $12.14M | $16.81M | $15.39M | $9.75M | $12.05M | $10.05M | $4.66M |
| Other Long-Term Assets | -$7.54B | $205.21M | $231.04M | $242.99M | $227.8M | $123.11M | $87.59M | $59.34M | $49.42M | $50.91M | $36.35M | $19.09M | $12.26M | $13.86M | $530.72M |
| Total Long-Term Assets | $37.06M | $10.26B | $11.24B | $12.08B | $7.88B | $5.52B | $5.23B | $4.96B | $3.9B | $2.87B | $1.81B | $1.19B | $921.29M | $761.59M | $541.49M |
| Other Assets | $7.77B | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $11.9B | $12.65B | $13.33B | $13.01B | $10.2B | $6.96B | $6.31B | $5.84B | $4.54B | $3.98B | $2.59B | $1.36B | $1.04B | $830.51M | $551.58M |
| Liabilities | |||||||||||||||
| Current Liabilities | |||||||||||||||
| Accounts Payable | $0 | $0 | $0 | $147.25M | $110.07M | $79.02M | $66.42M | $40.26M | $24.71M | $14.34M | $0 | $0 | $0 | $0 | $0 |
| Short-Term Debt | $24.79M | $431.82M | $515.84M | $1.18B | $173.07M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $0 | $9.44B | $10.17B | $9.18B | $8.64B | $5.91B | $4.89B | $4.53B | $3.44B | $2.43B | $1.52B | $962.95M | $802.04M | $649.74M | $79.79M |
| Total Current Liabilities | $24.79M | $9.87B | $10.69B | $10.51B | $8.92B | $5.99B | $4.96B | $4.57B | $3.47B | $2.44B | $1.52B | $962.95M | $802.04M | $649.74M | $79.79M |
| Long-Term Liabilities | |||||||||||||||
| Long-Term Debt | $1.6B | $1.6B | $1.58B | $1.37B | $210.13M | $269M | $743M | $708M | $678M | $1.25B | $796M | $282.9M | $141.1M | $100M | $91M |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $9.39B | $122.8M | $130.52M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $14.67M | $10.07M | $7.46M | $7.19M | $331.59M |
| Total Long-Term Liabilities | $10.99B | $1.72B | $1.71B | $1.37B | $210.13M | $269M | $743M | $708M | $678M | $1.25B | $810.67M | $292.97M | $148.56M | $107.19M | $422.59M |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $10.99B | $11.59B | $12.4B | $11.88B | $9.13B | $6.26B | $5.7B | $5.28B | $4.15B | $3.69B | $2.33B | $1.26B | $950.6M | $756.93M | $502.39M |
| Stockholders' Equity | |||||||||||||||
| Preferred Stock | $86.8M | $87.65M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $83K | $82K | $56K | $56K | $56K | $45K | $45K | $44K | $38K | $16K | $16K | $8K | $8K | $7K | $6K |
| Retained Earnings | -$30.12M | $125.04M | $218.57M | $426.66M | $340.98M | $247.64M | $175.77M | $128.46M | $85.5M | $57.06M | $33.76M | $20.38M | $11.99M | $4.14M | -$1.66M |
| Comprehensive Income & Other | $556K | -$8.91M | -$14.19M | -$11.94M | $2.27M | $14.09M | $4.28M | -$1.15M | -$5.09M | -$5.25M | -$1.3M | $900K | -$1.57M | $0 | -$14K |
| Other Stockholders' Equity | $942.62M | $928.24M | $706.71M | $707.66M | $723.02M | $448.03M | $438.05M | $430.68M | $309.41M | $227.18M | $225.96M | $79.1M | $74.76M | $69.43M | $50.85M |
| Total Equity | $912.59M | $1.05B | $925.34M | $1.13B | $1.06B | $695.71M | $613.87M | $559.18M | $394.95M | $284.26M | $259.74M | $99.5M | $86.76M | $73.58M | $49.2M |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $11.9B | $12.65B | $13.33B | $13.01B | $10.2B | $6.96B | $6.31B | $5.84B | $4.54B | $3.98B | $2.59B | $1.36B | $1.04B | $830.51M | $551.58M |
| Supplementary Data | |||||||||||||||
| Total Debt | $1.6B | $1.6B | $1.58B | $1.37B | $210.13M | $269M | $743M | $708M | $678M | $1.25B | $796M | $282.9M | $141.1M | $100M | $91M |
| Net Debt | -$20.83M | $582.7M | $255.82M | $713.44M | -$911.63M | -$360.71M | $677.61M | $640.69M | $557.61M | $652.05M | $580.25M | $253.21M | $84.15M | $36.89M | $91M |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
| Operating Activities | |||||||||||||||
| Net Income | -$155.16M | -$92.41M | -$199.06M | $110.51M | $109.51M | $84.37M | $56.24M | $42.96M | $27.58M | $23.3M | $13.38M | $8.39M | $7.85M | $5.8M | $9.1M |
| Depreciation & Amortization | $7.65M | $7.97M | $8.2M | $8.71M | $6.84M | $6.63M | $6.61M | $5.87M | $3.33M | $2.28M | $1.53M | $1.23M | $1.04M | $591K | $339K |
| Deferred Income Tax | $73.61M | -$49.77M | -$3.61M | $487K | -$1.58M | -$1.58M | -$73K | $1.19M | $4.51M | $1.34M | -$1.87M | $576K | -$1.27M | -$2.05M | $0 |
| Stock-Based Compensation | $5.34M | $1.95M | $1.67M | $3.47M | $2.76M | $2.08M | $1.63M | $2.64M | $1.84M | $899K | $613K | $451K | $579K | $720K | $0 |
| Changes in Working Capital: | |||||||||||||||
| Accounts Receivable | $9.12M | $19.53M | $11.22M | -$39M | -$39.17M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | -$35.64M | -$16.61M | -$17.9M | $16.29M | $23.34M | $12.59M | $5.93M | $4.44M | $7.11M | -$323K | $4.74M | $3.06M | $703K | $2.38M | $0 |
| Other Working Capital | $0 | $0 | $0 | $0 | $0 | -$38.9M | -$1.35M | -$3.26M | -$1.54M | -$2.09M | -$3.65M | -$1.24M | -$366K | -$1.08M | -$264K |
| Total Working Capital Change | -$26.52M | $2.92M | -$6.68M | -$22.71M | -$15.84M | -$26.31M | $4.58M | $1.18M | $5.57M | -$2.41M | $1.09M | $1.82M | $337K | $1.3M | -$264K |
| Other Non-Cash Items | $63.17M | $120.54M | $207.4M | $1.03M | -$4.76M | $2.25M | -$8.54M | -$2.85M | -$4.96M | -$5.64M | -$874K | -$3.11M | -$574K | $2.06M | -$4.29M |
| Net Cash from Operating | -$31.91M | -$8.78M | $7.92M | $101.49M | $96.94M | $67.44M | $60.44M | $50.98M | $37.87M | $19.77M | $13.87M | $9.36M | $7.97M | $8.43M | $4.88M |
| Investing Activities | |||||||||||||||
| Capital Expenditures | -$3.32M | -$2.73M | -$8.21M | -$4.58M | -$3.21M | -$2.86M | -$2.23M | -$2.71M | -$2.23M | -$5.93M | -$1.75M | -$169K | -$1.91M | -$1.37M | -$982K |
| Acquisitions | $0 | $0 | $0 | $0 | $1.15B | $0 | $0 | $47.58M | $91.02M | $0 | $38.08M | $0 | $0 | $34.89M | $0 |
| Purchases of Investments | -$2.03B | -$1.87B | -$667.47M | -$172.65M | -$454.79M | -$56.63M | -$577.8M | -$365.52M | -$29.34M | -$145.61M | -$446.65M | -$83.53M | -$62.66M | -$19.1M | -$10.2M |
| Sales of Investments | $1.02B | $1.36B | $266.74M | $252.66M | $271.65M | $270.48M | $379.47M | $91.18M | $135.77M | $195.27M | $22.83M | $8.39M | $6.61M | $32.49M | $13.89M |
| Other Investing Activities | $2.24B | $804.98M | $541.72M | -$3.32B | -$1.04B | -$235.88M | -$226.48M | -$450.08M | -$764.19M | -$1.04B | -$528.97M | -$265M | -$155.84M | -$132.93M | -$188M |
| Net Cash from Investing | $1.22B | $287.36M | $132.78M | -$3.25B | -$79.37M | -$24.9M | -$427.04M | -$679.55M | -$568.98M | -$1B | -$916.47M | -$340.31M | -$213.8M | -$86.02M | -$185.29M |
| Financing Activities | |||||||||||||||
| Debt Repaid | -$12.5M | -$55.01M | $19.94M | -$148.08M | -$17.09M | -$4M | -$5M | $45M | -$42M | - | - | -$144M | -$41.06M | -$9M | -$11M |
| Common Stock Issuance | $1K | $214.48M | $158K | $18K | $2.76M | $915K | $334K | $13.7M | $28.39M | $4.27M | $136.16M | $949K | $0 | $0 | $0 |
| Common Stock Repurchases | -$433K | -$149K | -$538K | -$4.62M | -$1.72M | -$2.82M | -$23K | -$497K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | -$1.13M | -$9.02M | -$24.83M | -$16.17M | -$12.5M | -$8.93M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | -$593.06M | -$818.65M | $326.32M | $1.55B | $727.54M | $1.01B | $338.29M | $611.86M | $605.17M | $904.62M | $439.38M | $160.92M | $152.3M | $115.99M | $123.56M |
| Net Cash from Financing | -$580.99M | -$589.08M | $529.44M | $2.68B | $474.49M | $521.77M | $364.68M | $575.49M | $53.56M | $1.36B | $1.09B | $303.69M | $199.68M | $130.6M | $134.56M |
| Forex Effect | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $608.74M | -$310.5M | $670.13M | -$465.26M | $492.05M | $564.32M | -$1.93M | -$53.08M | -$477.55M | $382.2M | $186.06M | -$27.26M | -$6.15M | $53.01M | $0 |
| Supplementary Data | |||||||||||||||
| Operating Cash Flow | -$31.91M | -$8.78M | $7.92M | $101.49M | $96.94M | $67.44M | $60.44M | $50.98M | $37.87M | $19.77M | $13.87M | $9.36M | $7.97M | $8.43M | $4.88M |
| Capital Expenditure | -$3.32M | -$2.73M | -$8.21M | -$4.58M | -$3.21M | -$2.86M | -$2.23M | -$2.71M | -$2.23M | -$5.93M | -$1.75M | -$169K | -$1.91M | -$1.37M | -$982K |
| Free Cash Flow | -$35.22M | -$11.51M | -$287K | $96.91M | $93.73M | $64.58M | $58.21M | $48.27M | $35.64M | $13.84M | $12.12M | $9.19M | $6.06M | $7.06M | $3.9M |
| Cash at Beginning | $1.02B | $1.33B | $656.49M | $1.12B | $629.71M | $65.39M | $67.31M | $120.39M | $597.95M | $215.75M | $29.69M | $56.95M | $63.11M | $10.1M | $0 |
| Cash at End | $1.62B | $1.02B | $1.33B | $656.49M | $1.12B | $629.71M | $65.39M | $67.31M | $120.39M | $597.95M | $215.75M | $29.69M | $56.95M | $63.11M | $0 |