Data is not available at this time.
Boston Properties, Inc. (BXP) is the largest publicly traded developer and owner of Class A office properties in the United States, operating as a real estate investment trust (REIT). The company focuses on high-demand urban markets, including Boston, Los Angeles, New York, San Francisco, and Washington, DC, where it develops, acquires, and manages premium office spaces. Its portfolio spans 51.2 million square feet across 196 properties, with six under construction or redevelopment, reinforcing its leadership in the Class A office segment. BXP’s revenue model is anchored in long-term leases with creditworthy tenants, providing stable cash flows. The company’s properties cater to high-growth industries such as technology, finance, and professional services, ensuring occupancy resilience. Despite broader challenges in the office real estate sector, BXP’s strategic focus on prime locations and high-quality assets positions it as a preferred landlord for top-tier tenants. Its integrated approach—combining development, ownership, and management—enhances operational efficiency and supports sustained value creation in competitive markets.
Boston Properties reported revenue of $3.41 billion, with net income of $14.27 million and diluted EPS of $0.09. Operating cash flow stood at $1.23 billion, reflecting strong operational performance despite sector headwinds. The absence of capital expenditures suggests disciplined reinvestment strategies, though this may limit near-term growth initiatives. The company’s ability to generate substantial cash flow underscores its efficient asset management.
The company’s earnings power is supported by its high-quality office portfolio, though diluted EPS remains modest at $0.09. Operating cash flow of $1.23 billion highlights robust underlying performance, but elevated leverage and interest expenses may weigh on net profitability. BXP’s focus on premium assets in key markets enhances rental income stability, though macroeconomic uncertainties could pressure occupancy and leasing spreads.
Boston Properties maintains a solid liquidity position with $1.25 billion in cash and equivalents, but total debt of $16.98 billion reflects significant leverage. The REIT structure necessitates high dividend payouts, which may constrain balance sheet flexibility. While the company’s asset base provides collateral strength, refinancing risks and interest rate exposure remain key considerations for long-term financial health.
BXP’s growth is tempered by a cautious development pipeline, with six properties under construction. The dividend payout of $3.92 per share aligns with REIT distribution requirements, offering a yield attractive to income-focused investors. However, limited near-term expansion may constrain revenue growth, particularly if office demand softens further in key markets.
With a market capitalization of $10.22 billion and a beta of 1.148, BXP trades with moderate volatility relative to the broader market. Investors appear to balance the company’s prime asset quality against sector-wide uncertainties, including remote work trends and rising financing costs. Valuation multiples likely reflect these mixed sentiments.
BXP’s strategic advantages include its dominant position in Class A office markets and a well-located portfolio. However, the outlook remains cautious due to evolving workplace trends and economic conditions. The company’s ability to adapt leasing strategies and manage leverage will be critical in navigating near-term challenges while sustaining long-term value.
Company filings, NYSE disclosures, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |