XNYS
BXP
Market cap11bUSD
Jun 10, Last price
72.89USD
1D
0.43%
1Q
10.29%
Jan 2017
-42.05%
Name
Boston Properties Inc
Chart & Performance
Profile
Boston Properties (NYSE:BXP) is the largest publicly-held developer and owner of Class A office properties in the United States, concentrated in five markets - Boston, Los Angeles, New York, San Francisco and Washington, DC. The Company is a fully integrated real estate company, organized as a real estate investment trust (REIT), that develops, manages, operates, acquires and owns a diverse portfolio of primarily Class A office space. The Company's portfolio totals 51.2 million square feet and 196 properties, including six properties under construction/redevelopment.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,407,719 4.10% | 3,273,569 5.31% | 3,108,581 7.61% | |||||||
Cost of revenue | 161,580 | 1,408,414 | 1,297,376 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,246,139 | 1,865,155 | 1,811,205 | |||||||
NOPBT Margin | 95.26% | 56.98% | 58.26% | |||||||
Operating Taxes | 69,916 | 437,139 | ||||||||
Tax Rate | 2.15% | 24.14% | ||||||||
NOPAT | 3,176,223 | 1,865,155 | 1,374,066 | |||||||
Net income | 14,272 -92.50% | 190,215 -67.40% | 583,445 591.18% | |||||||
Dividends | (689,870) | (687,809) | (685,019) | |||||||
Dividend yield | 5.88% | 6.24% | 6.45% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 500,000 | 13,964,357 | ||||||||
Long-term debt | 17,247,641 | 17,393,001 | 15,148,378 | |||||||
Deferred revenue | 15,837,237 | |||||||||
Other long-term liabilities | 450,796 | 445,947 | (16,071,063) | |||||||
Net debt | 15,359,470 | 14,447,868 | 26,674,214 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,234,501 | 1,301,520 | 1,282,399 | |||||||
CAPEX | (398,093) | |||||||||
Cash from investing activities | (1,237,396) | (1,193,681) | (1,602,802) | |||||||
Cash from financing activities | (274,476) | 767,916 | 556,057 | |||||||
FCF | 22,204,737 | (3,757,869) | (13,252,606) | |||||||
Balance | ||||||||||
Cash | 1,254,882 | 1,531,477 | 690,333 | |||||||
Long term investments | 1,133,289 | 1,413,656 | 1,748,188 | |||||||
Excess cash | 2,217,785 | 2,781,455 | 2,283,092 | |||||||
Stockholders' equity | (2,072) | 1,471,554 | 1,834,007 | |||||||
Invested Capital | 25,384,594 | 23,791,406 | 34,961,313 | |||||||
ROIC | 12.92% | 6.35% | 5.04% | |||||||
ROCE | 12.79% | 7.38% | 4.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 157,793 | 157,201 | 157,137 | |||||||
Price | 74.36 5.97% | 70.17 3.83% | 67.58 -41.33% | |||||||
Market cap | 11,733,487 6.37% | 11,030,794 3.87% | 10,619,318 -41.04% | |||||||
EV | 27,092,957 | 27,785,946 | 39,531,045 | |||||||
EBITDA | 4,134,600 | 2,697,908 | 2,563,407 | |||||||
EV/EBITDA | 6.55 | 10.30 | 15.42 | |||||||
Interest | 645,117 | 572,869 | 437,139 | |||||||
Interest/NOPBT | 19.87% | 30.71% | 24.14% |