Financhill
Sell
46

BXP Quote, Financials, Valuation and Earnings

Last price:
$69.29
Seasonality move :
3.02%
Day range:
$67.44 - $69.01
52-week range:
$56.46 - $90.11
Dividend yield:
5.74%
P/E ratio:
683.40x
P/S ratio:
3.16x
P/B ratio:
2.00x
Volume:
2.9M
Avg. volume:
1.4M
1-year change:
3.37%
Market cap:
$10.8B
Revenue:
$3.4B
EPS (TTM):
$0.10
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% 4.45% 7.62% 5.31% 4.1%
 
Cost of Revenues $1B $1B $1.1B $1.2B $1.3B
Gross Profit $1.7B $1.9B $2B $2.1B $2.1B
Gross Profit Margin 62.75% 64.2% 63.47% 62.85% 61.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.7M $164.1M $161.8M $187.9M $176.5M
Other Inc / (Exp) $537.6M $76.5M $384.4M -$237.6M -$352.8M
Operating Expenses $828.5M $881.4M $911.6M $1B $1.1B
Operating Income $906.9M $973.1M $1.1B $1B $1B
 
Net Interest Expenses $425.8M $417.6M $425.2M $509.6M $584.9M
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 $505.2M $848.9M $190.2M $14.3M
 
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 $1.8B $2.2B $1.7B $1.6B
EBIT $1.5B $1.1B $1.5B $871M $729.3M
 
Revenue (Reported) $2.8B $2.9B $3.1B $3.3B $3.4B
Operating Income (Reported) $906.9M $973.1M $1.1B $1B $1B
Operating Income (Adjusted) $1.5B $1.1B $1.5B $871M $729.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $665.1M $731.1M $789.8M $828.9M $858.6M
Revenue Growth (YoY) -12.2% 9.92% 8.04% 4.95% 3.58%
 
Cost of Revenues $257.4M $261.8M $289.9M $309.8M $333M
Gross Profit $407.7M $469.3M $499.9M $519.1M $525.6M
Gross Profit Margin 61.3% 64.19% 63.29% 62.63% 61.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.1M $37M $40.2M $42.8M $36.9M
Other Inc / (Exp) -$70.4M $70.3M $8.5M $23M -$350.5M
Operating Expenses $202.1M $214.5M $238.6M $254.9M $262.9M
Operating Income $205.6M $254.8M $261.3M $264.3M $262.7M
 
Net Interest Expenses $110.3M $101.8M $114.1M $134.1M $149.9M
EBT. Incl. Unusual Items $24.9M $223.3M $155.7M $153.2M -$237.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $24.9M $223.3M $155.7M $153.2M -$237.8M
 
Minority Interest in Earnings -$14.6M -$38.7M -$33.9M -$33.2M $9M
Net Income to Common Excl Extra Items $10.3M $184.5M $121.8M $119.9M -$228.9M
 
Basic EPS (Cont. Ops) $0.05 $1.18 $0.78 $0.76 -$1.45
Diluted EPS (Cont. Ops) $0.05 $1.18 $0.78 $0.76 -$1.45
Weighted Average Basic Share $155.7M $156.3M $156.8M $156.9M $158.1M
Weighted Average Diluted Share $155.7M $156.3M $157.1M $157.3M $158.5M
 
EBITDA $305.5M $504.4M $474.6M $520.7M $163.2M
EBIT $136.9M $326.6M $275.6M $308.2M -$67.4M
 
Revenue (Reported) $665.1M $731.1M $789.8M $828.9M $858.6M
Operating Income (Reported) $205.6M $254.8M $261.3M $264.3M $262.7M
Operating Income (Adjusted) $136.9M $326.6M $275.6M $308.2M -$67.4M
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) -- -- -- -- --
 
Cost of Revenues $1B $1B $1.1B $1.2B $1.3B
Gross Profit $1.7B $1.9B $2B $2.1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.7M $164.1M $161.8M $187.9M $176.5M
Other Inc / (Exp) $537.6M $76.5M $384.4M -$237.6M -$352.8M
Operating Expenses $828.5M $881.4M $911.6M $1B $1.1B
Operating Income $906.9M $973.1M $1.1B $1B $1B
 
Net Interest Expenses $425.8M $417.6M $425.2M $509.6M $584.9M
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 -$146.6M -$126.8M -$171.8M -$101.1M -$69.9M
Net Income to Common Excl Extra Items $872.1M $505.1M $848.8M $190.3M $14.3M
 
Basic EPS (Cont. Ops) $5.54 $3.18 $5.41 $1.22 $0.10
Diluted EPS (Cont. Ops) $5.54 $3.17 $5.40 $1.21 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $1.8B $2.2B $1.7B $1.6B
EBIT $1.5B $1.1B $1.5B $871M $729.3M
 
Revenue (Reported) $2.8B $2.9B $3.1B $3.3B $3.4B
Operating Income (Reported) $906.9M $973.1M $1.1B $1B $1B
Operating Income (Adjusted) $1.5B $1.1B $1.5B $871M $729.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.9B $3.1B $3.3B $3.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.2B $1.3B --
Gross Profit $1.9B $2B $2.1B $2.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $164.1M $161.8M $187.9M $176.5M --
Other Inc / (Exp) $76.5M $384.4M -$237.6M -$352.8M --
Operating Expenses $881.4M $911.6M $1B $1.1B --
Operating Income $973.1M $1.1B $1B $1B --
 
Net Interest Expenses $417.6M $425.2M $509.6M $584.9M --
EBT. Incl. Unusual Items $631.9M $1B $291.4M $84.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $631.9M $1B $291.4M $84.2M --
 
Minority Interest in Earnings -$126.8M -$171.8M -$101.1M -$69.9M --
Net Income to Common Excl Extra Items $505.1M $848.8M $190.3M $14.3M --
 
Basic EPS (Cont. Ops) $3.18 $5.41 $1.22 $0.10 --
Diluted EPS (Cont. Ops) $3.17 $5.40 $1.21 $0.10 --
Weighted Average Basic Share $624.5M $626.9M $627.5M $629.9M --
Weighted Average Diluted Share $625.5M $628.4M $628.4M $631.2M --
 
EBITDA $1.8B $2.2B $1.7B $1.6B --
EBIT $1.1B $1.5B $871M $729.3M --
 
Revenue (Reported) $2.9B $3.1B $3.3B $3.4B --
Operating Income (Reported) $973.1M $1.1B $1B $1B --
Operating Income (Adjusted) $1.1B $1.5B $871M $729.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $452.7M $690.3M $1.5B $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 $1.9B $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 $730.4M $692M $763.2M $1.2B
 
Long-Term Debt $13B $12.8B $14.2B $15.9B $15.7B
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 $452.7M $690.3M $1.5B $1.3B
Total Debt $13B $12.9B $14.2B $15.9B $16.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $452.7M $690.3M $1.5B $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 $1.9B $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 $730.4M $692M $763.2M $1.2B
 
Long-Term Debt $13B $12.8B $14.2B $15.9B $15.7B
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 -- -- -- -- --
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 $452.7M $690.3M $1.5B $1.3B
Total Debt $13B $12.9B $14.2B $15.9B $16.2B
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 $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 -- -- -- -- --
Cash Acquisitions -$172.4M -$80.4M -$277.6M -$192.7M -$132.1M
Cash From Investing -$613.7M -$1B -$1.6B -$1.2B -$1.2B
 
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 $556.1M $767.9M -$274.5M
 
Beginning Cash (CF) $691.9M $1.7B $501.2M $736.8M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$1.2B $235.7M $875.8M -$277.4M
Ending Cash (CF) $1.7B $501.2M $736.8M $1.6B $1.3B
 
Levered Free Cash Flow $1.2B $1.1B $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 $24.9M $223.3M $155.7M $153.2M -$237.8M
Depreciation & Amoritzation $168.6M $177.8M $198.9M $212.5M $230.6M
Stock-Based Compensation $8M $7.8M $7.8M $4.8M $4.4M
Change in Accounts Receivable -$6.9M -$36.3M -$33.6M -$45.4M -$29.2M
Change in Inventories -- -- -- -- --
Cash From Operations $374.4M $346.4M $370M $387.1M $383.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$14.1M -$2.7M -$167.9M -$43.8M -$44.6M
Cash From Investing -$225.3M -$41.6M -$289.6M -$318.1M -$386.6M
 
Dividends Paid (Ex Special Dividend) -$172.3M -$170.4M -$171.5M -$172.8M -$172.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $849.6M $600M $1.8B
Long-Term Debt Repaid -$4.4M -$2.2B -$440M -- -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.6M -$201.9M -$30.5M $186M $43.7M
Cash From Financing -$194.6M -$885.5M $207.5M $613.1M -$133.4M
 
Beginning Cash (CF) $1.8B $1.1B $448.9M $930.4M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.5M -$580.8M $287.9M $682.2M -$136.3M
Ending Cash (CF) $1.7B $501.2M $736.8M $1.6B $1.3B
 
Levered Free Cash Flow $374.4M $346.4M $370M $387.1M $383.7M
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 -- -- -- -- --
Cash Acquisitions -$172.4M -$80.4M -$277.6M -$192.7M -$132.1M
Cash From Investing -$613.7M -$1B -$1.6B -$1.2B -$1.2B
 
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 -- -- -- -- --
Other Financing Activities -$57.7M -$254.5M -$93.5M $138M $283.1M
Cash From Financing $484.3M -$1.3B $556.1M $767.9M -$274.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.2B $235.7M $875.8M -$277.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.1B $1.3B $1.3B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $631.9M $1B $291.4M $84.2M --
Depreciation & Amoritzation $720.9M $752.2M $832.8M $888.5M --
Stock-Based Compensation $50.9M $52M $51.5M $43.9M --
Change in Accounts Receivable -$97.3M -$105.8M -$131M -$83.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.3B $1.3B $1.2B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$80.4M -$277.6M -$192.7M -$132.1M --
Cash From Investing -$1B -$1.6B -$1.2B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$683.8M -$685M -$687.8M -$689.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.7B $2.5B $2.5B $6.2B --
Long-Term Debt Repaid -$3.8B -$1.1B -$1.2B -$6.1B --
Repurchase of Common Stock -$200M -- -- -- --
Other Financing Activities -$254.5M -$93.5M $138M $283.1M --
Cash From Financing -$1.3B $556.1M $767.9M -$274.5M --
 
Beginning Cash (CF) $4.4B $1.9B $4.3B $4.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B $235.7M $875.8M -$277.4M --
Ending Cash (CF) $3.2B $2.2B $5.1B $4.3B --
 
Levered Free Cash Flow $1.1B $1.3B $1.3B $1.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 26.9% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.13% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.22% over the past day.

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

Show me the best stock