Financhill
Sell
38

BXP Quote, Financials, Valuation and Earnings

Last price:
$69.28
Seasonality move :
-0.29%
Day range:
$68.56 - $69.26
52-week range:
$54.22 - $79.33
Dividend yield:
5.29%
P/E ratio:
3,557.07x
P/S ratio:
3.15x
P/B ratio:
2.18x
Volume:
1.2M
Avg. volume:
1.3M
1-year change:
-9.01%
Market cap:
$10.9B
Revenue:
$3.4B
EPS (TTM):
-$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $2.9B $3.1B $3.3B $3.4B
Revenue Growth (YoY) -6.58% 4.49% 7.62% 5.26% 4.1%
 
Cost of Revenues $1B $1.8B $1.9B $2.1B $2.2B
Gross Profit $1.7B $1.1B $1.2B $1.2B $1.2B
Gross Profit Margin 62.75% 38.96% 38.88% 36.93% 34.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.7M -- -- -- --
Other Inc / (Exp) $537.6M $76.5M $384.4M -$237.6M -$352.8M
Operating Expenses $828.5M $155.3M $150.9M $174.3M $161M
Operating Income $906.9M $970.6M $1.1B $1B $1B
 
Net Interest Expenses $425.8M $416.6M $430.4M $572.9M $632.5M
EBT. Incl. Unusual Items $1B $631.9M $1B $291.4M $84.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1B $631.9M $1B $291.4M $84.2M
 
Minority Interest in Earnings -$146M $126.7M $171.6M $101.2M $69.9M
Net Income to Common Excl Extra Items $872.7M $631.9M $1B $291.4M $84.2M
 
Basic EPS (Cont. Ops) $5.54 $3.18 $5.41 $1.21 $0.09
Diluted EPS (Cont. Ops) $5.54 $3.17 $5.40 $1.21 $0.09
Weighted Average Basic Share $155.4M $156.1M $156.7M $156.9M $157.5M
Weighted Average Diluted Share $155.5M $156.4M $157.1M $157.2M $157.8M
 
EBITDA $2.1B $1.7B $1.8B $1.9B $1.9B
EBIT $1.5B $970.6M $1.1B $1B $1B
 
Revenue (Reported) $2.8B $2.9B $3.1B $3.3B $3.4B
Operating Income (Reported) $906.9M $970.6M $1.1B $1B $1B
Operating Income (Adjusted) $1.5B $970.6M $1.1B $1B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $730.1M $790.5M $824.3M $859.2M $871.5M
Revenue Growth (YoY) 4.18% 8.28% 4.27% 4.24% 1.43%
 
Cost of Revenues $444.6M $484.8M $520.6M $564.3M $581.3M
Gross Profit $285.4M $305.7M $303.7M $295M $290.2M
Gross Profit Margin 39.09% 38.67% 36.85% 34.33% 33.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.3M $255.6M -$248.8M -$4.4M --
Operating Expenses $36.4M $34.2M $32.2M $33.4M $37.4M
Operating Income $249M $271.5M $271.5M $261.5M $252.7M
 
Net Interest Expenses $107.5M $113.5M $149.5M $166.3M $162.6M
EBT. Incl. Unusual Items $139.3M $420.7M -$103.5M $108.5M -$116.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $139.3M $420.7M -$103.5M $108.5M -$116.8M
 
Minority Interest in Earnings $31M $59.7M $8.3M $24.8M $4.9M
Net Income to Common Excl Extra Items $139.3M $419.9M -$103.5M $108.5M -$116.8M
 
Basic EPS (Cont. Ops) $0.69 $2.30 -$0.71 $0.53 -$0.77
Diluted EPS (Cont. Ops) -- $2.29 -$0.71 $0.53 -$0.77
Weighted Average Basic Share $156.2M $156.8M $156.9M $157.7M $158.3M
Weighted Average Diluted Share $156.6M $157.1M $156.9M $158.2M $158.3M
 
EBITDA $428.4M $462.2M $479M $484.4M $488.9M
EBIT $249M $271.5M $271.5M $261.5M $252.7M
 
Revenue (Reported) $730.1M $790.5M $824.3M $859.2M $871.5M
Operating Income (Reported) $249M $271.5M $271.5M $261.5M $252.7M
Operating Income (Adjusted) $249M $271.5M $271.5M $261.5M $252.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.1B $3.2B $3.4B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2B $2.2B $2.3B
Gross Profit $1.1B $1.2B $1.2B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$64.2M $446.1M -$252.1M $20.7M --
Operating Expenses $152.2M $149.7M $169.9M $169.1M $167.1M
Operating Income $920.7M $1.1B $1B $1B $1B
 
Net Interest Expenses $451.3M $423.9M $547.8M $627.6M $651.4M
EBT. Incl. Unusual Items $421M $1.1B $294M $475.2M -$148.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $433.6M $1.1B $294M $475.2M -$148.6M
 
Minority Interest in Earnings $102.6M $176.6M $101.8M $112.1M $53M
Net Income to Common Excl Extra Items $421.4M $1.1B $294.1M $475.2M -$148.6M
 
Basic EPS (Cont. Ops) $2.05 $5.81 $1.23 $2.31 -$1.27
Diluted EPS (Cont. Ops) -- $5.80 $1.22 $2.31 -$1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.8B $1.9B $1.9B $1.9B
EBIT $920.7M $1.1B $1B $1B $1B
 
Revenue (Reported) $2.8B $3.1B $3.2B $3.4B $3.5B
Operating Income (Reported) $920.7M $1.1B $1B $1B $1B
Operating Income (Adjusted) $920.7M $1.1B $1B $1B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.3B $2.4B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $954.8M $1.4B $1.5B $1.7B $1.7B
Gross Profit $1.2B $912M $905.8M $886.7M $890.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.5M -- -- -- --
Other Inc / (Exp) $6.2M $375.8M -$260.6M -$2.3M $10.7M
Operating Expenses $486.4M $114M $133M $127.8M $133.9M
Operating Income $716.4M $797.9M $772.7M $758.9M $756.9M
 
Net Interest Expenses $319.1M $322.2M $429.5M $484.2M $484.1M
EBT. Incl. Unusual Items $408.6M $864.9M $138.3M $322M $89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $408.6M $864.9M $138.3M $322M $89.2M
 
Minority Interest in Earnings -$26.1M $137.8M $67.9M $78.9M $60.8M
Net Income to Common Excl Extra Items $351.5M $864.1M $138.3M $322M $89.2M
 
Basic EPS (Cont. Ops) $2.00 $4.63 $0.45 $1.55 $0.18
Diluted EPS (Cont. Ops) $1.30 $4.62 $0.45 $1.54 $0.18
Weighted Average Basic Share $468.2M $470.1M $470.5M $471.7M $474.9M
Weighted Average Diluted Share $469.2M $471.3M $471.1M $472.6M $475.8M
 
EBITDA $1.3B $1.3B $1.4B $1.4B $1.4B
EBIT $732.6M $797.9M $772.7M $758.9M $756.9M
 
Revenue (Reported) $2.2B $2.3B $2.4B $2.5B $2.6B
Operating Income (Reported) $716.4M $797.9M $772.7M $758.9M $756.9M
Operating Income (Adjusted) $732.6M $797.9M $772.7M $758.9M $756.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $501.2M $736.8M $1.6B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $77.4M $70.2M $81.4M $122.4M $107.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $2B $2.2B $3.2B $3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.3B $1.5B $1.7B $1.4B $1.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $33.8M $57.8M $43.6M $64.2M $70.8M
Total Assets $22.9B $22.4B $24.2B $26B $26.1B
 
Accounts Payable $336.3M $320.8M $417.5M $458.3M $401.9M
Accrued Expenses $106.3M $94.8M $103.8M $133.7M $128.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $613.6M $578.7M $1.9B $2.7B $2.2B
 
Long-Term Debt $13B $13.3B $14.7B $14.7B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.3B $15.8B $17.8B $18.1B
 
Common Stock $201.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$49.9M -$36.7M -$13.7M -$21.1M -$2.1M
Common Equity $5.8B $5.8B $6.1B $5.9B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.2B $2.2B $2.3B $2.5B
Total Equity $8.3B $8B $8.4B $8.2B $7.9B
 
Total Liabilities and Equity $22.9B $22.4B $24.2B $26B $26.1B
Cash and Short Terms $1.7B $501.2M $736.8M $1.6B $1.3B
Total Debt $13B $13.3B $14.7B $16.6B $16.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $448.9M $930.4M $1.5B $938.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.3M $69.6M $123.1M $99.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $1.8B $2.5B $3.1B $1.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.4B $1.6B $1.6B $1.5B $1.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $97.6M $107.5M $121.4M $132.1M --
Total Assets $22.8B $23.7B $24.7B $26.4B $26B
 
Accounts Payable $331.7M $360.6M $462.2M $444.3M --
Accrued Expenses $87.4M $91.9M $128.4M $121.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $589M $627.3M $762.6M $1.2B $1.7B
 
Long-Term Debt $13.8B $14.3B $15.6B $16.5B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $15.3B $16.7B $18.1B $18.5B
 
Common Stock $1.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$40.8M -$16M $2.9M -$26.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.2B $2.2B $2.5B $2.5B
Total Equity $8.1B $8.4B $8B $8.3B $7.5B
 
Total Liabilities and Equity $22.8B $23.7B $24.7B $26.4B $26B
Cash and Short Terms $1.1B $448.9M $930.4M $1.5B $938.7M
Total Debt $13.8B $14.3B $15.6B $17B $16.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $631.9M $1B $291.4M $84.2M
Depreciation & Amoritzation $686M $720.9M $752.2M $832.8M $888.5M
Stock-Based Compensation $44.1M $50.9M $52M $51.5M $43.9M
Change in Accounts Receivable -$74.6M -$97.3M -$105.8M -$131M -$83.9M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.1B $1.3B $1.3B $1.2B
 
Capital Expenditures -- $415M $398.1M $484.5M $450.5M
Cash Acquisitions -$172.4M -- -- $13.2M --
Cash From Investing -$613.7M -$1B -$1.6B -$949.1M -$862.7M
 
Dividends Paid (Ex Special Dividend) -$688.9M $683.8M $685M $687.8M $689.9M
Special Dividend Paid
Long-Term Debt Issued $1.5B $3.7B $2.5B $2.5B $6.2B
Long-Term Debt Repaid -$282.2M -$3.8B -$1.1B -$1.2B -$6.1B
Repurchase of Common Stock -- $200M -- -- --
Other Financing Activities -$57.7M -$254.5M -$93.5M $138M $283.1M
Cash From Financing $484.3M -$1.3B $555.2M $523.4M -$649.2M
 
Beginning Cash (CF) $691.9M $501.2M $736.8M $1.6B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$1.2B $235.7M $875.8M -$277.4M
Ending Cash (CF) $1.7B -$717M $972.5M $2.5B $1.1B
 
Levered Free Cash Flow $1.2B $718.3M $884.3M $817M $784M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $139.3M $420.7M -$103.5M $108.5M -$116.8M
Depreciation & Amoritzation $179.7M $191.1M $208M $222.6M $235.9M
Stock-Based Compensation $8.7M $8M $5.2M $4.4M $4.7M
Change in Accounts Receivable -$38.4M -$33.4M -$46.4M -$41.8M -$40.1M
Change in Inventories -- -- -- -- --
Cash From Operations $226.4M $295.8M $301.2M $286.1M $274.2M
 
Capital Expenditures $95.1M $91.6M $149.4M $113.5M $146.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$423.4M -$333.1M -$315.6M -$201.6M -$374.2M
 
Dividends Paid (Ex Special Dividend) $170.3M $171.5M $171.6M $172.8M $173.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $545M -- $2.5B --
Long-Term Debt Repaid -$304.2M -$370M -$500M -$1.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.9M -$20.1M -$6.9M $73M --
Cash From Financing $641.7M -$16.7M -$683.7M $649.4M $510.9M
 
Beginning Cash (CF) $1.1B $448.9M $930.4M $1.5B $938.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $444.6M -$54M -$698.1M $734M $410.9M
Ending Cash (CF) $1.5B $394.9M $232.3M $2.2B $1.3B
 
Levered Free Cash Flow $131.3M $204.1M $151.8M $172.6M $127.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $433.6M $1.1B $294M $475.2M -$148.6M
Depreciation & Amoritzation $711.6M $731.1M $819.2M $874.6M $906M
Stock-Based Compensation $51.1M $52M $54.5M $44.3M $44M
Change in Accounts Receivable -$67.8M -$108.6M -$119.2M -$100M -$116.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1.3B $1.2B $1.2B
 
Capital Expenditures $428M $345M $509.6M $419.1M $568.6M
Cash Acquisitions -- -- -- $13.2M --
Cash From Investing -$1.2B -$1.3B -$1.2B -$632.7M -$1.2B
 
Dividends Paid (Ex Special Dividend) $685.7M $683.9M $686.5M $690.2M $692.2M
Special Dividend Paid
Long-Term Debt Issued $2B $3.3B $2.8B $5B --
Long-Term Debt Repaid -$1.7B -$2.9B -$1.7B -$4.3B --
Repurchase of Common Stock $200M -- -- -- --
Other Financing Activities -$67.2M -$264.9M -$78.5M $425.3M --
Cash From Financing -$635.1M -$542.1M $349.6M -$64.1M -$516.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$682.9M -$633M $481.5M $541.1M -$532.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $733.3M $913.8M $774.8M $818.8M $652.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $408.6M $864.9M $138.3M $322M $89.2M
Depreciation & Amoritzation $543M $553.3M $620.2M $662.1M $679.6M
Stock-Based Compensation $43.1M $44.2M $46.7M $39.6M $39.6M
Change in Accounts Receivable -$61M -$72.3M -$85.7M -$54.6M -$87M
Change in Inventories -- -- -- -- --
Cash From Operations $786.9M $912.4M $914.4M $850.8M $837.4M
 
Capital Expenditures $95.1M $252.7M $364.2M $298.7M $416.9M
Cash Acquisitions -$2.2M -- -- -- --
Cash From Investing -$987.1M -$1.3B -$862.9M -$546.5M -$921M
 
Dividends Paid (Ex Special Dividend) -$172.9M $513.5M $515M $517.4M $519.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1.6B $1.9B $4.4B $5.2B
Long-Term Debt Repaid -$1.7B -$690M -$1.2B -$4.3B -$5.6B
Repurchase of Common Stock -$200M -- -- -- --
Other Financing Activities -$52.6M -$63M -$48M $239.4M $12.2M
Cash From Financing -$437.2M $347.7M $142.1M -$445.4M -$312.8M
 
Beginning Cash (CF) $3.8B $1.4B $3.5B $3B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$637.4M -$52.3M $193.6M -$141.1M -$396.5M
Ending Cash (CF) $3.1B $1.4B $3.7B $2.8B $1.5B
 
Levered Free Cash Flow $691.8M $659.7M $550.1M $552M $420.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock