BXP Financial Statements

Balance sheet, income statement, cash flow, and dividends for Bxp Inc (BXP).


$11.76B Market Cap.

As of 02/27/2025 5:00 PM ET (MRY) • Disclaimer

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%)