$11.76B Market Cap.
BXP Market Cap. (MRY)
BXP Shares Outstanding (MRY)
BXP Assets (MRY)
Total Assets
$26.08B
Total Liabilities
$18.14B
Total Investments
$1.24B
BXP Income (MRY)
Revenue
$3.41B
Net Income
$14.27M
Operating Expense
$1.07B
BXP Cash Flow (MRY)
CF Operations
$1.23B
CF Investing
-$1.24B
CF Financing
-$274.48M
BXP Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $2.94 | 4.00% | -25.00% | 3266.67% | 0.03 |
2023 | $3.92 | 5.60% | 0.00% | 323.97% | 0.31 |
2022 | $3.92 | 5.80% | 0.00% | 72.46% | 1.38 |
2021 | $3.92 | 3.40% | 0.00% | 123.27% | 0.81 |
2020 | $3.92 | 4.10% | - | 70.76% | 1.41 |
BXP Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $26,084,980,000 (0.23%) | $26,026,149,000 (7.51%) | $24,207,669,000 (8.24%) | $22,365,258,000 (-2.16%) |
Assets Current | - | - | - | - |
Assets Non-Current | - | - | - | - |
Goodwill & Intangible Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Shareholders Equity | $5,413,306,000 (-7.89%) | $5,876,697,000 (-4.18%) | $6,132,919,000 (5.12%) | $5,834,020,000 (-2.70%) |
Property Plant & Equipment Net | $21,050,255,000 (2.22%) | $20,593,459,000 (5.63%) | $19,496,442,000 (6.68%) | $18,275,954,000 (2.57%) |
Cash & Equivalents | $1,335,196,000 (-17.20%) | $1,612,567,000 (118.86%) | $736,812,000 (47.02%) | $501,158,000 (-70.85%) |
Accumulated Other Comprehensive Income | -$2,072,000 (90.20%) | -$21,147,000 (-54.16%) | -$13,718,000 (62.58%) | -$36,662,000 (26.51%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $1,241,672,000 (-18.20%) | $1,517,853,000 (-17.49%) | $1,839,575,000 (13.93%) | $1,614,606,000 (11.64%) |
Investments Current | - | - | - | - |
Investments Non-Current | - | - | - | - |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $1,573,673,000 (6.50%) | $1,477,619,000 (8.81%) | $1,357,969,000 (4.71%) | $1,296,931,000 (8.09%) |
Trade & Non-Trade Payables | $401,874,000 (-12.32%) | $458,329,000 (9.77%) | $417,545,000 (30.17%) | $320,775,000 (-4.61%) |
Accumulated Retained Earnings (Deficit) | -$1,419,575,000 (-73.94%) | -$816,152,000 (-108.54%) | -$391,356,000 (37.47%) | -$625,891,000 (-22.81%) |
Tax Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Tax Liabilities | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $16,984,070,000 (2.16%) | $16,624,649,000 (13.14%) | $14,694,357,000 (10.11%) | $13,345,591,000 (-1.04%) |
Debt Current | - | - | - | - |
Debt Non-Current | - | - | - | - |
Total Liabilities | $18,137,324,000 (1.70%) | $17,833,785,000 (12.61%) | $15,837,237,000 (10.58%) | $14,322,462,000 (-1.30%) |
Liabilities Current | - | - | - | - |
Liabilities Non-Current | - | - | - | - |
BXP Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $3,407,719,000 (4.10%) | $3,273,569,000 (5.31%) | $3,108,581,000 (7.61%) | $2,888,621,000 (4.45%) |
Cost of Revenue | $1,322,126,000 (8.71%) | $1,216,172,000 (7.10%) | $1,135,548,000 (9.81%) | $1,034,149,000 (0.37%) |
Selling General & Administrative Expense | $176,471,000 (-6.10%) | $187,929,000 (16.13%) | $161,828,000 (-1.36%) | $164,060,000 (13.35%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $1,065,259,000 (4.13%) | $1,023,055,000 (11.87%) | $914,508,000 (3.17%) | $886,432,000 (6.80%) |
Interest Expense | $645,117,000 (11.31%) | $579,572,000 (32.58%) | $437,139,000 (3.26%) | $423,346,000 (-1.94%) |
Income Tax Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $84,188,000 (-71.11%) | $291,424,000 (-71.45%) | $1,020,584,000 (61.50%) | $631,932,000 (-37.97%) |
Net Income to Non-Controlling Interests | $69,916,000 (-30.92%) | $101,209,000 (-41.03%) | $171,637,000 (35.43%) | $126,737,000 (-13.17%) |
Net Income | $14,272,000 (-92.50%) | $190,215,000 (-77.59%) | $848,947,000 (68.04%) | $505,195,000 (-42.11%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $8,972,000 (-14.55%) |
Net Income Common Stock | $14,272,000 (-92.50%) | $190,215,000 (-77.59%) | $848,947,000 (68.04%) | $505,195,000 (-42.11%) |
Weighted Average Shares | $157,468,000 (0.39%) | $156,863,000 (0.09%) | $156,726,000 (0.39%) | $156,116,000 (0.44%) |
Weighted Average Shares Diluted | $157,793,000 (0.38%) | $157,201,000 (0.04%) | $157,137,000 (0.49%) | $156,376,000 (0.55%) |
Earning Before Interest & Taxes (EBIT) | $659,389,000 (-14.34%) | $769,787,000 (-40.14%) | $1,286,086,000 (38.51%) | $928,541,000 (-28.82%) |
Gross Profit | $2,085,593,000 (1.37%) | $2,057,397,000 (4.28%) | $1,973,033,000 (6.39%) | $1,854,472,000 (6.86%) |
Operating Income | $1,020,334,000 (-1.35%) | $1,034,342,000 (-2.28%) | $1,058,525,000 (9.35%) | $968,040,000 (6.93%) |
BXP Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$1,237,396,000 (-3.66%) | -$1,193,681,000 (25.53%) | -$1,602,802,000 (-54.12%) | -$1,039,956,000 (-69.45%) |
Net Cash Flow from Financing | -$274,476,000 (-135.74%) | $767,916,000 (38.10%) | $556,057,000 (142.40%) | -$1,311,442,000 (-370.78%) |
Net Cash Flow from Operations | $1,234,501,000 (-5.15%) | $1,301,520,000 (1.49%) | $1,282,399,000 (13.16%) | $1,133,227,000 (-2.04%) |
Net Cash Flow / Change in Cash & Cash Equivalents | -$277,371,000 (-131.67%) | $875,755,000 (271.63%) | $235,654,000 (119.34%) | -$1,218,171,000 (-218.56%) |
Net Cash Flow - Business Acquisitions and Disposals | -$97,685,000 (43.54%) | -$173,018,000 (28.05%) | -$240,459,000 (-199.67%) | -$80,241,000 (31.50%) |
Net Cash Flow - Investment Acquisitions and Disposals | -$5,622,000 (-713.60%) | -$691,000 (-105.53%) | $12,498,000 (8.81%) | $11,486,000 (1448.12%) |
Capital Expenditure | -$1,134,089,000 (-12.53%) | -$1,007,795,000 (27.05%) | -$1,381,465,000 (-42.24%) | -$971,201,000 (-95.91%) |
Issuance (Repayment) of Debt Securities | $132,344,000 (-89.96%) | $1,317,727,000 (-1.26%) | $1,334,557,000 (804.68%) | -$189,384,000 (-115.39%) |
Issuance (Purchase) of Equity Shares | -$1,731,000 (-571.66%) | $367,000 (204.26%) | -$352,000 (-101.45%) | $24,214,000 (638.91%) |
Payment of Dividends & Other Cash Distributions | -$689,870,000 (-0.30%) | -$687,809,000 (-0.41%) | -$685,019,000 (-0.19%) | -$683,753,000 (0.75%) |
Effect of Exchange Rate Changes on Cash | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Share Based Compensation | $43,949,000 (-14.63%) | $51,478,000 (-1.05%) | $52,026,000 (2.29%) | $50,860,000 (15.22%) |
Depreciation Amortization & Accretion | $889,453,000 (6.81%) | $832,753,000 (10.71%) | $752,202,000 (4.35%) | $720,852,000 (5.08%) |
BXP Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 61.20% (-2.55%) | 62.80% (-1.10%) | 63.50% (-1.09%) | 64.20% (2.39%) |
Profit Margin | 0.40% (-93.10%) | 5.80% (-78.75%) | 27.30% (56.00%) | 17.50% (-44.62%) |
EBITDA Margin | 45.50% (-7.14%) | 49.00% (-25.30%) | 65.60% (14.89%) | 57.10% (-20.69%) |
Return on Average Equity (ROAE) | 0.30% (-90.63%) | 3.20% (-77.30%) | 14.10% (60.23%) | 8.80% (-38.46%) |
Return on Average Assets (ROAA) | 0.10% (-87.50%) | 0.80% (-77.78%) | 3.60% (56.52%) | 2.30% (-41.03%) |
Return on Sales (ROS) | 19.30% (-17.87%) | 23.50% (-43.24%) | 41.40% (28.97%) | 32.10% (-31.99%) |
Return on Invested Capital (ROIC) | 1.60% (-15.79%) | 1.90% (-45.71%) | 3.50% (29.63%) | 2.70% (-28.95%) |
Dividend Yield | 4.00% (-28.57%) | 5.60% (-3.45%) | 5.80% (70.59%) | 3.40% (-17.07%) |
Price to Earnings Ratio (P/E) | 826.22 (1324.72%) | 57.99 (364.23%) | 12.49 (-65.51%) | 36.22 (112.27%) |
Price to Sales Ratio (P/S) | 3.44 (2.20%) | 3.36 (-1.32%) | 3.41 (-45.27%) | 6.22 (17.17%) |
Price to Book Ratio (P/B) | 2.17 (15.90%) | 1.87 (8.51%) | 1.73 (-44.00%) | 3.08 (25.67%) |
Debt to Equity Ratio (D/E) | 3.35 (10.41%) | 3.04 (17.54%) | 2.58 (5.17%) | 2.46 (1.45%) |
Earnings Per Share (EPS) | 0.09 (-92.56%) | 1.21 (-77.63%) | 5.41 (70.13%) | 3.18 (-42.60%) |
Sales Per Share (SPS) | 21.64 (3.70%) | 20.87 (5.22%) | 19.83 (7.19%) | 18.5 (3.98%) |
Free Cash Flow Per Share (FCFPS) | 0.64 (-65.92%) | 1.87 (396.20%) | -0.63 (-160.89%) | 1.04 (-75.59%) |
Book Value Per Share (BVPS) | 34.38 (-8.24%) | 37.46 (-4.26%) | 39.13 (4.71%) | 37.37 (-3.13%) |
Tangible Assets Book Value Per Share (TABVPS) | 165.65 (-0.16%) | 165.92 (7.42%) | 154.46 (7.82%) | 143.26 (-2.58%) |
Enterprise Value Over EBIT (EV/EBIT) | 41 (24.24%) | 33 (73.68%) | 19 (-42.42%) | 33 (65.00%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 17.6 (10.03%) | 16 (33.48%) | 11.99 (-35.68%) | 18.64 (40.32%) |
Asset Turnover | 0.13 (1.54%) | 0.13 (-2.26%) | 0.13 (3.10%) | 0.13 (5.74%) |
Current Ratio | - | - | - | - |
Dividends | $2.94 (-25.00%) | $3.92 (0.00%) | $3.92 (0.00%) | $3.92 (0.00%) |
Free Cash Flow (FCF) | $100,412,000 (-65.81%) | $293,725,000 (396.49%) | -$99,066,000 (-161.14%) | $162,026,000 (-75.49%) |
Enterprise Value (EV) | $27,263,577,429 (6.34%) | $25,638,296,431 (4.94%) | $24,430,568,437 (-20.51%) | $30,736,043,810 (16.28%) |
Earnings Before Tax (EBT) | $14,272,000 (-92.50%) | $190,215,000 (-77.59%) | $848,947,000 (68.04%) | $505,195,000 (-42.11%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $1,548,842,000 (-3.35%) | $1,602,540,000 (-21.38%) | $2,038,288,000 (23.58%) | $1,649,393,000 (-17.13%) |
Invested Capital | $41,733,854,000 (1.70%) | $41,038,231,000 (7.53%) | $38,165,214,000 (8.39%) | $35,209,691,000 (1.69%) |
Working Capital | - | - | - | - |
Tangible Asset Value | $26,084,980,000 (0.23%) | $26,026,149,000 (7.51%) | $24,207,669,000 (8.24%) | $22,365,258,000 (-2.16%) |
Market Capitalization | $11,757,111,429 (6.76%) | $11,012,492,431 (3.96%) | $10,593,483,437 (-41.12%) | $17,991,915,810 (22.27%) |
Average Equity | $5,708,269,000 (-3.93%) | $5,941,904,750 (-1.22%) | $6,015,472,000 (4.27%) | $5,768,955,250 (-5.25%) |
Average Assets | $25,872,735,500 (2.74%) | $25,183,099,750 (7.53%) | $23,419,106,750 (4.68%) | $22,371,674,000 (-1.28%) |
Invested Capital Average | $41,356,735,750 (4.14%) | $39,713,714,000 (7.30%) | $37,012,616,750 (6.15%) | $34,867,710,500 (1.62%) |
Shares | 158,110,697 (0.75%) | 156,940,180 (0.12%) | 156,754,712 (0.35%) | 156,206,944 (0.35%) |
