Crane NXT, Co.

CXT

Crane NXT, Co. operates as an industrial technology company that provides technology solutions to secure, detect, and authenticate customers' important assets. The company operates through Crane Payment Innovations; and Security and Authentication Technologies segments. The Crane Payment Innovations segment offers electronic equipment and associated software, as well as advanced automation solutions, processing systems, field service solutions, remote diagnostics, and productivity software solutions.

About the company

Country: United StatesPrice: $56.92Market Cap: $3.3B

Investment snapshot

24%positive consensus

Scored 1d ago

Positive

BUY / PASS

Neutral / negative

3 / 10

NEUTRAL / FAIL

Median fair value

$40.95

-28.0% vs price

Models with upside

2 / 17

Positive margin of safety

Strongest signal

7 of 10 pass — Dreman, Pabrai and Oshaughnessy object

Key risk

15 of 16 flag CXT's profitability — Graham, Buffett, Lynch +12 more

Framework analysis

Verdict	Meaning
BUY	Positive purchase signal: the framework's buy requirements are met.
PASS	The company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRAL	Neither a positive nor negative conclusion. It does not mean to hold an existing position.
FAIL	The company does not clear the framework's requirements.
Ranked	Ranked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

Metric	Graham Defensive Value	Buffett Quality Compounder	Lynch GARP	Greenblatt Magic Formula	Piotroski F-Score	Dreman Contrarian Value	Munger Quality Focus	Pabrai Dhandho Framework	Akre Three-Legged Stool	Marks Risk-Aware Value	Ackman Activist Value	Templeton Global Bargain Hunter	Sleep Scale Economies Shared	Asness Systematic Factors	Neff Low-P/E Total Return	Schloss Asset-Value Discipline	O'Shaughnessy Systematic Factor Composite
Verdict	FAIL	PASS	FAIL	BUY · Rank #444 (Top 14.3%)	PASS	FAIL	PASS	FAIL	FAIL	FAIL	NEUTRAL	FAIL	NEUTRAL	FAIL	FAIL	NEUTRAL	FAIL
Score
Analysis	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…
Intrinsic Value (annual)			N/A		N/A					N/A		N/A	N/A	N/A	N/A	N/A	N/A
Margin of Safety	-62.5%	-21.8%	N/A	-54.8%	N/A	-26.9%	-53.6%	-65.6%	+48.5%	N/A	+15.8%	N/A	N/A	N/A	N/A	N/A	N/A
Financial Basis	TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Annual history · FY 2025 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-02-26 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 · TTM ended 2026-09-30 vs 2025-09-30 · TTM ended 2026-09-30 Latest source filing: 2026-11-04 Score computed: 2026-11-14	TTM ended 2026-09-30 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-02-26 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-02-26 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment · Balance sheet at 2026-09-30 · TTM ended 2026-09-30 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-02-26 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-02-26 Score computed: 2026-11-14	TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Price history 2025-01-01–2026-11-01 · Annual history · FY 2025 Latest source filing: 2026-11-04 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-02-26 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-04 Score computed: 2026-11-14	TTM ended 2026-09-30 · Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-11-04 Score computed: 2026-11-14

Where It Passes

Cash Flow70% pass✓ 9✗ 3▾
7 of 10 pass — Dreman, Pabrai and Oshaughnessy object
Free Cash Flow Proxy$208.5M
✓BuffettPositive and growing
FCF Positive and Growing$198.3M
✓LynchPositive and growing
Operating Cash Flow$241.5M
✓PiotroskiCFO > 0
(CFO / Total Assets) vs ROACFO/Assets=7.75%, ROA=4.66%
✓PiotroskiCFO/Assets > ROA
Price / (CFO / Shares)13.5x
✗Dreman< 8x
P/E or FCF YieldP/E=22.8x, FCF Yield=6.1%
✗PabraiP/E < 15 or FCF Yield > 10%
FCF Positive18/18 years FCF positive
✓MarksPositive FCF in majority of recent years
(OCF - CapEx) / Market Cap6.1%
✓Ackman>= 4%
Price / FCF per Share16.5x
✓Ackman<= 25
Positive Operating Cash Flow frequency18/18 years positive
✓SleepPositive OCF in >= 70% of available years
Operating Cash Flow - Capital Expenditures$198.3M
✓Neff> $0 (app proxy for a strong fundamental case)
(Operating cash flow - capex) / market capitalization+6.05%; #1345/4519 (top 29.8%)
✗OshaughnessyTop 10% of eligible cross-section

Where It Falls Short

Profitability6% pass✓ 9✗ 26▾
15 of 16 flag CXT's profitability — Graham, Buffett, Lynch +12 more
Positive EPS (10 years)20/24 years positive
✗GrahamPositive EPS every year for 10 years
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Net Income Positive (10+ years)22/24 years positive
✗BuffettPositive every year for 10+ years
ROE (up to 5-year arithmetic mean)19.6%
✓Buffett> 15% arithmetic mean (app rule)
Operating Margin (10-yr trend)14.9% (latest)
✓BuffettStable or rising over 10 years
Free Cash Flow Proxy$208.5M
✓BuffettPositive and growing
Earnings Variance (10-yr CoV)
✗BuffettCoV < 0.3
Retained Earnings Effectiveness
✗Buffett$1 retained -> > $1 market value created
Basic earnings-growth PEG (dividends excluded)
✗Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR
✗Lynch15-30% (Fast Grower); > 0% to pass
ROE9.9%
✗Lynch> 15%
EBIT / Enterprise Value5.7%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=5.7%, ROC=77.6%
✗GreenblattBoth EY > 10% and ROC > 25%
Net Income / Total Assets4.66%
✓PiotroskiROA > 0
ROA Change YoY7.71% -> 4.66% (delta: -3.06%)
✗PiotroskiCurrent ROA > Prior ROA
(CFO / Total Assets) vs ROACFO/Assets=7.75%, ROA=4.66%
✓PiotroskiCFO/Assets > ROA
Gross Margin Change YoY44.7% -> 42.5%
✗PiotroskiImproved YoY
Pre-Tax Income / Revenue8.6%
✓Dreman>= 8%
Net Income / Shareholders' Equity9.9%
✗Dreman> 12%
Margin of SafetyP/E=22.8x, P/B=2.6x
✗PabraiP/B < 1.5 or P/E < 15
Return on Equity16.1% (3-yr avg)
✗AkreROE > 20% (3-year avg)
Discount to Intrinsic Value-26.9% (IV=$44.85 vs Price=$56.92)
✗Marks>= 20% below intrinsic value
Positive Net Income Frequency22/22 years positive
✓MarksPositive net income in >= 7 of last 10 years
Operating Income / Revenue12.7%
✗Ackman>= 15%
Net Income / Shareholders Equity9.9%
✗Ackman>= 15%
5-Year EPS CAGR
✗Templeton> 0% (5-year EPS CAGR)
Operating Margin Trend20.6% (2023) -> 14.9% (2025)
✗TempletonNon-negative operating-margin trend over 3 years
Revenue growth vs. gross and operating margin trendgross margin 47.0% -> 42.5%, operating margin 20.6% -> 14.9%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
Net income / market capitalization+3.91%; #2052/6340 (top 32.4%)
✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
Gross profit / total assets+22.58%; #1884/3702 (top 50.9%)
✗AsnessTop 30% of eligible cross-section
Net income / positive book equity+9.92%; #1822/5226 (top 34.9%)
✗AsnessTop 30% of eligible cross-section
Negative 5-year standard deviation of ROA-0.0226; #1580/5884 (top 26.9%)
✓AsnessTop 30% of eligible cross-section
3-5 Year Diluted EPS CAGR
✗Neff7%-20% annualized
Positive Diluted-EPS Years10/10 years positive
✓Schloss>= 70% positive over 5-10 observed years (app rule)
Growth13% pass✓ 3✗ 10▾
7 of 8 flag CXT's growth — Graham, Lynch, Dreman +4 more
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Basic earnings-growth PEG (dividends excluded)
✗Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR
✗Lynch15-30% (Fast Grower); > 0% to pass
Inventory Growth vs Revenue GrowthInv: 10.7% vs Rev: 17.5%
✓LynchInventory growth < Revenue growth
EPS Growth Direction
✗DremanPositive over recent years
EPS CAGR
✗Dreman> 5% annualized
Positive Net Income Frequency22/22 years positive
✓MarksPositive net income in >= 7 of last 10 years
3yr Median Revenue Growth6.9%
✓Ackman>= 5%
Positive EPS Growth Frequency
✗AckmanPositive EPS growth in >= 3 of last 5 years
5-Year EPS CAGR
✗Templeton> 0% (5-year EPS CAGR)
Revenue growth vs. gross and operating margin trendgross margin 47.0% -> 42.5%, operating margin 20.6% -> 14.9%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
5-year Revenue CAGR-10.8%
✗SleepCAGR > 7%
3-5 Year Diluted EPS CAGR
✗Neff7%-20% annualized
Valuation15% pass✓ 3✗ 25▾
11 of 13 flag CXT's valuation — Graham, Lynch, Greenblatt +8 more
Price / 3-yr avg EPS19.0x
✗Graham<= 15x
Price-to-Book Ratio2.6x
✗Graham<= 1.5x
P/E x P/B49.70
✗Graham<= 22.5
Basic earnings-growth PEG (dividends excluded)
✗Lynch< 1.0 (ideally < 0.5)
EBIT / Enterprise Value5.7%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=5.7%, ROC=77.6%
✗GreenblattBoth EY > 10% and ROC > 25%
Price / EPS22.8x
✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
Price / (CFO / Shares)13.5x
✗Dreman< 8x
Price / Book Value per Share2.6x
✗Dreman< 1.2x✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)
Valuation ReasonablenessP/E=22.8x, OE Yield=6.4%
✓MungerP/E < 25 or Owner Earnings Yield > 5%
P/E or FCF YieldP/E=22.8x, FCF Yield=6.1%
✗PabraiP/E < 15 or FCF Yield > 10%
P/B or P/E vs. Historical AverageP/E=22.8x, P/B=2.6x
✗MarksP/E < 15 or P/B < 2.0
Discount to Intrinsic Value-26.9% (IV=$44.85 vs Price=$56.92)
✗Marks>= 20% below intrinsic value
Price / FCF per Share16.5x
✓Ackman<= 25
Price vs. Trailing Low140% of trailing low ($40.59)
✗Templeton<= 120% of trailing low (certified split-adjusted live window)
Net income / market capitalization+3.91%; #2052/6340 (top 32.4%)
✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
Positive book equity / market capitalization+0.3944; #3304/6449 (top 51.2%)
✗AsnessTop 30% of eligible cross-section
Price / Diluted EPS22.8x
✗NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
(EPS CAGR % + Dividend Yield %) / P/E
✗Neff> 0.7 (Neff's published traditional edge)
Price / Tangible Book Value per ShareN/A (non-positive TBVPS)
✗SchlossP/TBV <= 1.00x (app cutoff)
Book Value per Share Change+38.7%
✓SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
Revenue / market capitalization+0.5661; #2454/5247 (top 46.8%)
✗OshaughnessyTop 10% of eligible cross-section
(Operating cash flow - capex) / market capitalization+6.05%; #1345/4519 (top 29.8%)
✗OshaughnessyTop 10% of eligible cross-section
Trailing six-month price return through the evaluation date+29.72%; #1026/6202 (top 16.5%)
✗OshaughnessyTop 10% of eligible cross-section
Debt & Leverage25% pass✓ 4✗ 11▾
9 of 12 flag CXT's debt & leverage — Graham, Buffett, Lynch +6 more
Total Debt / Shareholders' Equity0.89
✗Dreman< 0.8✓Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✓SchlossD/E < 1.00x
LT Debt vs Net Current AssetsLT Debt $1.2B vs NCA $228.0M
✗GrahamLT Debt <= Net Current Assets
Debt/Equity & Interest CoverageD/E: 0.80, IC: 4.4x
✗BuffettD/E < 0.5 AND Interest Coverage > 5x
Total Debt / Equity0.89
✗Lynch< 0.33
Cash - Long-term Debt$-900.3M
✗LynchPositive preferred
LT Debt / Total Assets Change22.65% -> 32.23%
✗PiotroskiDecreased YoY
Current Assets / Current Liabilities1.31
✗Dreman> 1.5✗SchlossCurrent ratio >= 1.50x (app cutoff)
Debt Levels0.89
✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3
Interest Coverage & Debt/EBITDAIC=4.4x, D/EBITDA=2.8x
✓MarksInterest Coverage > 3x; Debt/EBITDA < 4x
Total Debt / Shareholders Equity0.89
✓Ackman<= 1.0
Negative debt-to-equity (higher means less debt)-0.8910; #3094/4210 (top 73.5%)
✗AsnessTop 30% of eligible cross-section
Valuation models25% pass✓ 2✗ 6▾
Models split on CXT at $56.92 — fair values range $34.37–$110.59
Graham fair value$35.03
✗Graham-62.5% margin vs $56.92
Buffett fair value$46.75
✗Buffett-21.8% margin vs $56.92
Greenblatt fair value$36.78
✗Greenblatt-54.8% margin vs $56.92
Dreman fair value$44.85
✗Dreman-26.9% margin vs $56.92
Munger fair value$37.06
✗Munger-53.6% margin vs $56.92
Pabrai fair value$34.37
✗Pabrai-65.6% margin vs $56.92
Akre fair value$110.59
✓Akre+48.5% margin vs $56.92
Ackman fair value$67.59
✓Ackman+15.8% margin vs $56.92
Verdicts29% pass✓ 4✗ 10▾
Split decision: 10 FAIL · 3 PASS · 3 NEUTRAL
Overall verdict
✗GrahamFAIL (2/9)✓BuffettPASS (5/9)✗LynchFAIL (2/7)✓GreenblattRank #444✓PiotroskiPASS (F-Score 4)✗DremanFAIL (2/11)✓MungerPASS (2/4)✗PabraiFAIL (0/3)✗AkreFAIL (1/6)✗MarksFAIL (3/5)•AckmanNEUTRAL (6/9)✗TempletonFAIL (2/8)•SleepNEUTRAL (4/6)✗AsnessFAIL (Rank #1019/2370 (Top 43.0%))✗NeffFAIL (2/6)•SchlossNEUTRAL (4/7)✗OshaughnessyFAIL (Rank #465/963 (Top 48.3%))
Efficiency38% pass✓ 5✗ 6▾
5 of 8 flag CXT's efficiency — Graham, Piotroski, Dreman +2 more
Current Ratio1.31
✗Graham>= 2.0
ROIC (3-5 yr avg)15.5%
✓Buffett> 10%
ROIC - WACC+5.5%
✓BuffettPositive (WACC = 10%)
EBIT / (NWC + Net Fixed Assets)77.6%
✓Greenblatt> 25%
Current Ratio Change YoY1.14 -> 1.50
✓PiotroskiIncreased YoY
Revenue / Total Assets Change YoY0.62x -> 0.53x
✗PiotroskiImproved YoY
Current Assets / Current Liabilities1.31
✗Dreman> 1.5
Return on Invested Capital7.6%
✗Munger> 15%
ROIC (high and growing)FY2023: ROIC=14.1%; FY2024: ROIC=13.2%; FY2025: ROIC=8.6%
✗AkreLatest 3 consecutive FYs: ROIC > 15% in each
Reinvestment Rate x ROIC5.2% (RR=68% x ROIC=7.6%)
✗AkreReinvestment Rate * ROIC > 10%
ROIC (5-year)4/5 years above 12% (latest 8.6%)
✓SleepROIC > 12% in a majority of years

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Fabricated Metals

Size: Mid Cap($3.3B)

Revenue: $1.7B+11.4% YoY

Net Income: $145.1M-21.2% YoY

Financial Snapshot

Operating Margin14.9%

Return on Equity11.6%

Debt / Equity0.80

Current Ratio1.50

EPS (Diluted)$2.50−21.6% 1y

Shares Retired−0.4% / −1.0% 2y

Similar Companies

No peer companies found in this industry.

Shareholder Return

Fiscal 2025

Issued 0.4% of shares last year, 1.0% issued over two.

Buybacks: —
Dividends: $39.0M

What drove EPS

A buyback raises earnings per share without the company earning more. This splits each year's change into the two.

FY22

−4.8% = 15.1% + −17.3%

FY23

−53.2% = −8.1% + −49.1%

FY24

−2.7% = −2.2% + −0.5%

FY25

−21.6% = −21.2% + −0.6%

Earnings Fewer shares More shares

The two parts do not sum exactly to the total — the difference is the cross-term, plus preferred capital where the company has any. It is left visible rather than distributed into the other two.

Share count is the denominator the filer used for diluted EPS, recovered as net income ÷ EPS — not the balance-sheet count, which is a point-in-time figure and would put the timing difference into this split. Years with a loss are omitted: a smaller share count makes a loss per share larger, so the decomposition inverts.

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

The latest annual period end is unavailable. Showing the latest fiscal cycle’s quarters; quarter and annual columns may overlap. Quarterly shows the full quarter history.

Metric	TTM · 2026-09-30 2025-10-01 – 2026-09-30 Sources · derived quarter values 10-K · 2026-02-26 10-Q · 2026-05-06 10-Q · 2026-08-05 10-Q · 2026-11-04 Derived from cumulative filings: revenue, net income, operating income, ebit, pre tax income, operating cash flow, depreciation amortization, dividends paid.	Q3 FY 2026 2026-07-01 – 2026-09-30 Sources · derived quarter values 10-Q · 2026-11-04 Derived from cumulative filings: operating cash flow, dividends paid.	Q2 FY 2026 2026-04-01 – 2026-06-30 Sources · derived quarter values 10-Q · 2026-08-05 Derived from cumulative filings: operating cash flow, dividends paid.	Q1 FY 2026 2026-01-01 – 2026-03-31 Sources 10-Q · 2026-05-06	FY 2025 Sources 10-K · 2026-02-26	FY 2024 Sources 10-K · 2025-02-20	FY 2023 Sources 10-K · 2024-02-22	FY 2022 Sources 10-K · 2023-03-01	FY 2021 Sources 10-K · 2022-02-28
Market Cap	$3.3Bcurrent	--	--	--	$2.9Best.	$3.6Best.	$3.2Best.	$2.2Best.	$2.0Best.
Revenue	$1.9B↑17%	$497.1M↑12%	$493.2M↑22%	$387.7M↑17%	$1.7B↑11%	$1.5B↑7%	$1.4B↓59%	$3.4B↓1%	$3.4B
Operating Income	$236.4M↓1%	$65.7M↓20%	$68.9M↑44%	$22.2M↓40%	$246.7M↓8%	$268.8M↓6%	$286.8M↓5%	$301.3M↑8%	$279.2M
Net Income	$128.2M↓17%	$38.4M↓24%	$35.4M↑42%	$6.4M↓71%	$145.1M↓21%	$184.1M↓2%	$188.3M↓8%	$204.9M↑15%	$178.0M
EPS (Diluted)	--	$0.66↓24%	$0.61↑42%	$0.11↓71%	$2.50↓22%	$3.19↓3%	$3.28↓53%	$7.01↓5%	$7.36
Gross Margin	—	—	—	—	42.5%↓5%	44.7%↓5%	47.0%↓40%	78.9%↑117%	36.4%
Operating Margin	12.7%↓15%	13.2%↓28%	14.0%↑18%	5.7%↓49%	14.9%↓18%	18.1%↓12%	20.6%↑131%	8.9%↑9%	8.2%
ROE	9.9%↓22%	—	—	—	11.6%↓33%	17.3%↓11%	19.5%↓25%	26.1%↑12%	23.3%
Total Debt	$1.2B↑38%	$1.2B↑38%	$1.3B↑46%	$1.3B↑133%	$1.0B↑86%	$540.6M↓16%	$640.3M↓24%	$843.4M	$842.4M
Shareholders' Equity	$1.3B↑6%	$1.3B↑6%	$1.3B↑8%	$1.2B↑12%	$1.3B↑18%	$1.1B↑10%	$964.0M↑23%	$783.8M↑3%	$763.8M
Current Ratio	1.31↑3%	1.31↑3%	1.42↑18%	1.33↑11%	1.50↑31%	1.14↓41%	1.93↑95%	0.99↓50%	1.96
Debt / Equity	0.89↑30%	0.89↑30%	1.00↑36%	1.02↑108%	0.80↑58%	0.51↓24%	0.66↓38%	1.08↓2%	1.10
Operating Cash Flow	$290.3M↑34%	$111.8M↑22%	$86.7M↑38%	-$14.0M↑27%	$241.5M↑13%	$214.1M↓23%	$276.3M↓10%	$306.0M↑10%	$277.0M
Free Cash Flow	--	--	--	--	$198.3M↑18%	$168.7M↓31%	$245.2M↓14%	$284.7M↑10%	$258.4M