Financhill
Sell
38

BXP Quote, Financials, Valuation and Earnings

Last price:
$70.32
Seasonality move :
1.85%
Day range:
$71.90 - $74.81
52-week range:
$56.46 - $90.11
Dividend yield:
5.45%
P/E ratio:
31.16x
P/S ratio:
3.36x
P/B ratio:
1.98x
Volume:
1.2M
Avg. volume:
1.1M
1-year change:
2.32%
Market cap:
$11.4B
Revenue:
$3.3B
EPS (TTM):
$2.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3B $2.8B $2.9B $3.1B $3.3B
Revenue Growth (YoY) 8.96% -6.58% 4.45% 7.62% 5.31%
 
Cost of Revenues $1.1B $1B $1B $1.1B $1.2B
Gross Profit $1.9B $1.7B $1.9B $2B $2.1B
Gross Profit Margin 63.39% 62.75% 64.2% 63.47% 62.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151.2M $144.7M $164.1M $161.8M $187.9M
Other Inc / (Exp) -$1.8M $537.6M $76.5M $384.4M -$237.6M
Operating Expenses $828.9M $828.5M $881.4M $911.6M $1B
Operating Income $1B $906.9M $973.1M $1.1B $1B
 
Net Interest Expenses $393.8M $425.8M $417.6M $425.2M $509.6M
EBT. Incl. Unusual Items $652M $1B $631.9M $1B $291.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $652M $1B $631.9M $1B $291.4M
 
Minority Interest in Earnings -$130.5M -$146M -$126.7M -$171.6M -$101.2M
Net Income to Common Excl Extra Items $521.5M $872.7M $505.2M $848.9M $190.2M
 
Basic EPS (Cont. Ops) $3.31 $5.54 $3.18 $5.41 $1.21
Diluted EPS (Cont. Ops) $3.30 $5.54 $3.17 $5.40 $1.21
Weighted Average Basic Share $154.6M $155.4M $156.1M $156.7M $156.9M
Weighted Average Diluted Share $154.9M $155.5M $156.4M $157.1M $157.2M
 
EBITDA $1.7B $2.1B $1.8B $2.2B $1.7B
EBIT $1.1B $1.5B $1.1B $1.5B $871M
 
Revenue (Reported) $3B $2.8B $2.9B $3.1B $3.3B
Operating Income (Reported) $1B $906.9M $973.1M $1.1B $1B
Operating Income (Adjusted) $1.1B $1.5B $1.1B $1.5B $871M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $693.3M $730.1M $790.5M $824.3M $859.2M
Revenue Growth (YoY) -6.76% 5.31% 8.28% 4.27% 4.24%
 
Cost of Revenues $261.4M $262.2M $290.3M $309.2M $337.7M
Gross Profit $431.8M $467.8M $500.3M $515.1M $521.5M
Gross Profit Margin 62.29% 64.08% 63.28% 62.49% 60.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.8M $37.6M $36.4M $35.3M $37M
Other Inc / (Exp) -$5.5M -$7.3M $255.6M -$248.8M -$4.4M
Operating Expenses $197.2M $217M $227.1M $242.8M $259.9M
Operating Income $234.6M $250.9M $273.2M $272.3M $261.6M
 
Net Interest Expenses $111M $104.3M $108.1M $127.1M $148.8M
EBT. Incl. Unusual Items $118.1M $139.3M $420.7M -$103.5M $108.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $118.1M $139.3M $420.7M -$103.5M $108.5M
 
Minority Interest in Earnings -$25.6M -$31M -$59.7M -$8.3M -$24.8M
Net Income to Common Excl Extra Items $92.5M $108.3M $361M -$111.8M $83.6M
 
Basic EPS (Cont. Ops) $0.58 $0.69 $2.30 -$0.71 $0.53
Diluted EPS (Cont. Ops) $0.58 $0.69 $2.29 -$0.71 $0.53
Weighted Average Basic Share $155.6M $156.2M $156.8M $156.9M $157.7M
Weighted Average Diluted Share $155.7M $156.6M $157.1M $156.9M $158.2M
 
EBITDA $396M $424.7M $723.6M $252.3M $494.5M
EBIT $229.1M $245M $532.5M $44.3M $271.6M
 
Revenue (Reported) $693.3M $730.1M $790.5M $824.3M $859.2M
Operating Income (Reported) $234.6M $250.9M $273.2M $272.3M $261.6M
Operating Income (Adjusted) $229.1M $245M $532.5M $44.3M $271.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $2.8B $3B $3.2B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1B $1.1B $1.2B $1.3B
Gross Profit $1.8B $1.8B $1.9B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145.6M $161.2M $158.6M $185.4M $182.4M
Other Inc / (Exp) $607.1M -$64.2M $446.1M -$252.1M $20.7M
Operating Expenses $831.3M $869M $887.5M $1B $1.1B
Operating Income $976.6M $923.9M $1.1B $1B $1B
 
Net Interest Expenses $413.9M $426.2M $412.8M $489.6M $569.1M
EBT. Incl. Unusual Items $1.2B $433.6M $1.1B $294M $475.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.2B $433.6M $1.1B $294M $475.2M
 
Minority Interest in Earnings -$164.6M -$102.6M -$176.6M -$101.8M -$112.1M
Net Income to Common Excl Extra Items $1B $330.9M $911.6M $192.2M $363.1M
 
Basic EPS (Cont. Ops) $6.40 $2.05 $5.81 $1.24 $2.31
Diluted EPS (Cont. Ops) $6.40 $2.04 $5.80 $1.23 $2.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3B $1.6B $2.2B $1.7B $2B
EBIT $1.6B $865.6M $1.5B $838.4M $1.1B
 
Revenue (Reported) $2.9B $2.8B $3B $3.2B $3.4B
Operating Income (Reported) $976.6M $923.9M $1.1B $1B $1B
Operating Income (Adjusted) $1.6B $865.6M $1.5B $838.4M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.2B $2.3B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $773M $772.4M $845.6M $906.4M $989.2M
Gross Profit $1.3B $1.4B $1.5B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110.7M $127.1M $121.6M $145.1M $139.6M
Other Inc / (Exp) $608M $6.2M $375.8M -$260.6M -$2.3M
Operating Expenses $626.4M $666.9M $673M $763.9M $800.7M
Operating Income $701.2M $718.3M $800.1M $774.4M $759.3M
 
Net Interest Expenses $315.4M $315.9M $311.1M $375.5M $435M
EBT. Incl. Unusual Items $993.8M $408.6M $864.9M $138.3M $322M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $993.8M $408.6M $864.9M $138.3M $322M
 
Minority Interest in Earnings -$132M -$88.1M -$137.8M -$67.9M -$78.9M
Net Income to Common Excl Extra Items $861.8M $320.6M $727M $70.4M $243.1M
 
Basic EPS (Cont. Ops) $5.49 $2.00 $4.63 $0.46 $1.55
Diluted EPS (Cont. Ops) $5.49 $1.99 $4.62 $0.45 $1.55
Weighted Average Basic Share $466M $468.2M $470.1M $470.5M $471.7M
Weighted Average Diluted Share $466.3M $469.2M $471.3M $471.1M $472.6M
 
EBITDA $1.8B $1.3B $1.7B $1.2B $1.5B
EBIT $1.3B $728.7M $1.2B $562.8M $796.7M
 
Revenue (Reported) $2.1B $2.2B $2.3B $2.4B $2.5B
Operating Income (Reported) $701.2M $718.3M $800.1M $774.4M $759.3M
Operating Income (Adjusted) $1.3B $728.7M $1.2B $562.8M $796.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $645M $1.7B $452.7M $690.3M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $112.8M $77.4M $70.2M $81.4M $122.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $3B $1.9B $2.2B $3.2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $992.4M $1.3B $1.5B $1.7B $1.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $41.7M $33.8M $57.8M $43.6M $64.2M
Total Assets $21.3B $22.9B $22.4B $24.2B $26B
 
Accounts Payable $377.6M $336.3M $320.8M $417.5M $458.3M
Accrued Expenses $90M $106.3M $94.8M $103.8M $133.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $638.3M $613.6M $730.4M $692M $763.2M
 
Long-Term Debt $11.8B $13B $12.8B $14.2B $15.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.3B $14.5B $14.3B $15.8B $17.8B
 
Common Stock $201.5M $201.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$48.3M -$49.9M -$36.7M -$13.7M -$21.1M
Common Equity $5.5B $5.8B $5.8B $6.1B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.4B $2.2B $2.2B $2.3B
Total Equity $8B $8.3B $8B $8.4B $8.2B
 
Total Liabilities and Equity $21.3B $22.9B $22.4B $24.2B $26B
Cash and Short Terms $645M $1.7B $452.7M $690.3M $1.5B
Total Debt $11.8B $13B $12.9B $14.2B $15.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1B $375.8M $882.6M $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.3M $61.3M $69.6M $123.1M $99.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $2.4B $1.8B $2.5B $3.1B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.4B $1.4B $1.6B $1.6B $1.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $106.5M $97.6M $107.5M $121.4M $132.1M
Total Assets $23B $22.8B $23.7B $24.7B $26.4B
 
Accounts Payable $346M $331.7M $360.6M $462.2M $444.3M
Accrued Expenses $88.8M $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 $605.9M $588.8M $963.4M $762.6M $1.2B
 
Long-Term Debt $13B $13.4B $13.5B $15B $15.7B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.8B $15.3B $16.7B $18.1B
 
Common Stock $201.6M $1.6M $1.6M $1.6M $1.6M
Other Common Equity Adj -$52.6M -$40.8M -$16M $2.9M -$26.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $2.3B $2.2B $2.3B $2.5B
Total Equity $8.5B $8.1B $8.4B $8B $8.3B
 
Total Liabilities and Equity $23B $22.8B $23.7B $24.7B $26.4B
Cash and Short Terms $1.7B $1B $375.8M $882.6M $1.4B
Total Debt $13B $13.4B $13.8B $15B $16.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $652M $1B $631.9M $1B $291.4M
Depreciation & Amoritzation $680.2M $686M $720.9M $752.2M $832.8M
Stock-Based Compensation $41M $44.1M $50.9M $52M $51.5M
Change in Accounts Receivable -$81.7M -$74.6M -$97.3M -$105.8M -$131M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.2B $1.1B $1.3B $1.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$87.4M -$172.4M -$80.4M -$277.6M -$192.7M
Cash From Investing -$1B -$613.7M -$1B -$1.6B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$666.3M -$688.9M -$683.8M -$685M -$687.8M
Special Dividend Paid
Long-Term Debt Issued $1.9B $1.5B $3.7B $2.5B $2.5B
Long-Term Debt Repaid -$1.1B -$282.2M -$3.8B -$1.1B -$1.2B
Repurchase of Common Stock -- -- -$200M -- --
Other Financing Activities -$263M -$57.7M -$254.5M -$93.5M $138M
Cash From Financing -$113.4M $484.3M -$1.3B $556.1M $767.9M
 
Beginning Cash (CF) $639.2M $691.9M $1.7B $501.2M $736.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.7M $1B -$1.2B $235.7M $875.8M
Ending Cash (CF) $691.9M $1.7B $501.2M $736.8M $1.6B
 
Levered Free Cash Flow $1.2B $1.2B $1.1B $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.9M $223.3M $155.7M $153.2M --
Depreciation & Amoritzation $168.6M $177.8M $198.9M $212.5M --
Stock-Based Compensation $8M $7.8M $7.8M $4.8M --
Change in Accounts Receivable -$6.9M -$36.3M -$33.6M -$45.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $374.4M $346.4M $370M $387.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$14.1M -$2.7M -$167.9M -$43.8M --
Cash From Investing -$225.3M -$41.6M -$289.6M -$318.1M --
 
Dividends Paid (Ex Special Dividend) -$172.3M -$170.4M -$171.5M -$172.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $849.6M $600M --
Long-Term Debt Repaid -$4.4M -$2.2B -$440M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.6M -$201.9M -$30.5M $186M --
Cash From Financing -$194.6M -$885.5M $207.5M $613.1M --
 
Beginning Cash (CF) $1.8B $1.1B $448.9M $930.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.5M -$580.8M $287.9M $682.2M --
Ending Cash (CF) $1.7B $501.2M $736.8M $1.6B --
 
Levered Free Cash Flow $374.4M $346.4M $370M $387.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $433.6M $1.1B $294M $475.2M
Depreciation & Amoritzation $687.9M $711.6M $731.1M $819.2M $870.4M
Stock-Based Compensation $43.9M $51.1M $52M $54.5M $44.3M
Change in Accounts Receivable -$109M -$67.8M -$108.6M -$119.2M -$100M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $1.3B $1.3B $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$180.3M -$91.7M -$112.3M -$316.8M -$131.3M
Cash From Investing -$667M -$1.2B -$1.4B -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$683.2M -$685.7M -$683.9M -$686.5M -$690.2M
Special Dividend Paid
Long-Term Debt Issued $1.5B $2B $3.3B $2.8B $5B
Long-Term Debt Repaid -$308.5M -$1.7B -$2.9B -$1.7B -$4.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52.6M -$67.2M -$264.9M -$78.5M $425.3M
Cash From Financing $483.3M -$620.5M -$537M $362.3M $472.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$682.9M -$633M $481.5M $541.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.2B $1.3B $1.3B $1.2B
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 $322M
Depreciation & Amoritzation $686M $720.9M $752.2M $832.8M $657.9M
Stock-Based Compensation $44.1M $50.9M $52M $51.5M $39.6M
Change in Accounts Receivable -$74.6M -$97.3M -$105.8M -$131M -$54.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.1B $1.3B $1.3B $850.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$172.4M -$80.4M -$277.6M -$192.7M -$87.5M
Cash From Investing -$613.7M -$1B -$1.6B -$1.2B -$850.8M
 
Dividends Paid (Ex Special Dividend) -$688.9M -$683.8M -$685M -$687.8M -$517.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $3.7B $2.5B $2.5B $4.4B
Long-Term Debt Repaid -$282.2M -$3.8B -$1.1B -$1.2B -$4.3B
Repurchase of Common Stock -- -$200M -- -- --
Other Financing Activities -$57.7M -$254.5M -$93.5M $138M $239.4M
Cash From Financing $484.3M -$1.3B $556.1M $767.9M -$141.1M
 
Beginning Cash (CF) $3.8B $4.4B $1.9B $4.3B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$1.2B $235.7M $875.8M -$141.1M
Ending Cash (CF) $5.5B $3.2B $2.2B $5.1B $3B
 
Levered Free Cash Flow $1.2B $1.1B $1.3B $1.3B $850.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock