BXP, Inc. Financial Ratios — BXP Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	5.9	5.81	13.95	7.85	10.4	9.05	8.07	10.13	9.15	15.27	8.52	14.17	3.16	0.25	5.23
Return on Assets (%)	1.94	1.92	4.21	2.21	3.05	2.76	2.42	2.94	2.51	3.95	2.23	3.65	0.76	0.05	1.06
Return on Capital (%)	4.64	4.59	6.67	4.47	4.55	4.99	4.08	4.42	4.07	5.5	3.71	5.01	2.79	2.37	3.29
Return on Invested Capital (%)	4.52	4.49	4.16	4.4	4.85	4.77	5.03	4.93	5.31	4.31	4.5	4.78	4.34	4.11	4.06
Gross Margin (%)	65.24	63.88	63.88	63.93	63.69	63.88	63.03	62.72	63.38	62.75	64.2	63.47	62.85	61.2	60.64
EBITDA Margin (%)	60.73	59.44	58.7	59.81	59.83	59.76	58.66	57.88	58.36	57.59	58.64	58.34	57.17	56.09	55.33
Operating Margin (%)	35.24	34.86	32.22	33.58	34.15	32.54	34.93	34.12	35.39	32.79	33.69	34.15	31.73	29.99	29.13
Incremental Operating Margin (%)	1.34	29.6	15.33	44.67	48.67	-34.45	153.78	15.93	49.5	72.23	53.87	40.17	-13.8	-12.47	-10.17
Pretax Margin (%)	17.58	15.45	32.95	14.94	17.02	22.34	21.62	26.23	22.02	36.83	21.88	32.83	8.9	2.47	11.03
Profit Margin (%)	15.83	15.68	35.11	18.51	23.41	20.1	17.77	21.45	17.62	31.56	17.49	27.31	5.81	0.42	7.95
Net Income to Common Margin (%)	15.83	15.68	34.73	18.07	22.99	19.69	17.37	21.06	17.26	31.18	17.18	27.31	5.81	0.42	7.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	96.66	113.71	56.28	192.98	192.87	107.21	79.15	69.38	84.95	58.78	90.01	57.46	175.18	447.67	130.93
Sustainable Growth Rate (%)	0.2	-0.8	6.1	-7.3	-9.66	-0.65	1.68	3.1	1.38	6.29	0.85	6.03	-2.38	-0.88	-1.62

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	8,704	8,912	11,522	10,087	9,189	9,796	10,272	11,008	12,236	13,486	13,346	14,694	16,625	16,984	17,359
ST Debt	- -	- -	- -	- -	- -	- -	45	- -	- -	- -	145	- -	- -	500	750
LT Debt	8,704	8,912	11,522	10,087	9,189	9,796	10,227	11,008	12,236	13,486	13,201	14,694	16,625	16,484	16,609
Total Debt/EBITDA	8.32	8.12	9.19	7.04	6.17	6.43	6.73	7	7.08	8.47	7.88	8.1	8.88	8.89	9.01
Net Debt/EBITDA	6.58	7.17	7.3	5.81	5.68	6.19	6.44	6.65	6.46	7.14	7.35	7.47	7.65	7.83	7.85
Total Debt/EBIT	14.34	13.84	16.74	12.53	10.8	11.8	11.3	11.87	11.68	14.87	13.71	13.84	16.01	16.62	17.11
Net Debt/EBIT	11.33	12.22	13.31	10.34	9.95	11.37	10.82	11.29	10.66	12.55	12.79	12.77	13.79	14.64	14.92
EBITDA to Interest Expense	2.67	2.67	2.81	3.15	3.45	3.69	4.08	4.16	4.19	3.69	4	4.15	3.23	2.96	2.95
EBITDA-CapEx/Interest Expense	1.53	2.67	2.81	3.15	3.45	3.69	4.08	4.16	4.19	3.69	4	4.15	3.23	2.96	2.95
EBIT to Interest Expense	1.55	1.57	1.54	1.77	1.97	2.01	2.43	2.45	2.54	2.1	2.3	2.43	1.79	1.58	1.55
Interest Expense	392	411	447	456	432	413	374	378	413	432	423	437	580	645	653
Common Equity/Total Assets	32.92	32.96	27.46	27.64	30.02	29.63	28.98	28.06	25.81	25.39	26.13	25.36	22.61	20.79	19.7
Long-Term Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.22	134.01	152.52	161.58	164.13	175.55	202.93	207.41	215.92
Long-Term Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.66	57.27	60.4	61.77	61.72	63.71	66.99	66.12	66.3
Long-Term Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	52.79	54.34	57.49	59	59.02	60.7	63.88	63.19	63.47
Total Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.77	134.01	152.52	161.58	165.93	175.55	202.93	213.7	225.67
Total Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.9	57.27	60.4	61.77	62.4	63.71	66.99	68.12	69.29
Total Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	53.02	54.34	57.49	59	59.67	60.7	63.88	65.11	66.34
Net Debt to Equity	127.11	139.67	130	105.33	107.33	119	121.41	127.4	139.19	136.33	154.72	161.88	174.86	188.3	196.71
Net Debt/Capital (%)	55.97	58.28	56.52	51.3	51.77	54.34	54.83	56.02	56.93	56.43	59.44	60.56	61.52	63.21	64.19
EBITDA	1,046	1,098	1,254	1,434	1,490	1,524	1,526	1,573	1,728	1,593	1,694	1,814	1,871	1,911	1,927
EBITDA-CapEx	600	1,098	1,254	1,434	1,490	1,524	1,526	1,573	1,728	1,593	1,694	1,814	1,871	1,911	1,927
Operating Income (Loss)	607	644	688	805	851	830	909	927	1,048	907	973	1,061	1,039	1,022	1,014

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	5.8	2.73	2.73	1.37	0.91	0.53	0.73	1.02	1.01	2.72	0.62	1	2.01	1.04	1
Current Ratio	8.97	5.63	3.61	2.32	2.08	1.95	2.44	3.31	3.04	4.91	2.58	3.16	4.19	2.51	2.21
Quick Ratio	8.87	5.49	3.55	1.94	1.99	1.86	2.32	3.13	2.96	4.83	2.52	3.09	4.08	2.44	2.14
CFO/Avg Current Liab	1.95	1.84	1.25	0.65	0.77	1.41	1.43	2.04	2.02	1.85	1.69	1.8	1.79	1.26	0.93
Common Equity/Total Assets	32.92	32.96	27.46	27.64	30.02	29.63	28.98	28.06	25.81	25.39	26.13	25.36	22.61	20.79	19.7
Long-Term Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.22	134.01	152.52	161.58	164.13	175.55	202.93	207.41	215.92
Long-Term Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.66	57.27	60.4	61.77	61.72	63.71	66.99	66.12	66.3
Long-Term Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	52.79	54.34	57.49	59	59.02	60.7	63.88	63.19	63.47
Total Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.77	134.01	152.52	161.58	165.93	175.55	202.93	213.7	225.67
Total Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.9	57.27	60.4	61.77	62.4	63.71	66.99	68.12	69.29
Total Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	53.02	54.34	57.49	59	59.67	60.7	63.88	65.11	66.34
CFO/Total Liabilities	6.47	6.54	5.92	5.8	7.64	9.47	8.09	9.55	8.91	7.97	7.91	8.1	7.3	6.81	6.74
CFO/CapEx	1.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.4	1.36	1.05	1.29	1.41	1.33	1.36	1.18	1.29	0.96	1.05	0.73	0.7	0.66	0.6

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	24.14	24.73	33.1	45.2	34.48	26.79	28.17	30.39	29.69	29.08	39.14	41.02	32.13	29.65	34.81
Days Sales Outstanding	15.12	14.76	11.03	8.08	10.58	13.62	12.96	12.01	12.29	12.55	9.33	8.9	11.36	12.31	10.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.78	3.77	3.84	3.88	3.49	3.21	3.05	3.33	3.31	2.89	3.15	3.08	2.78	3.07	3.11
Accounts Payable Turnover Days	96.53	96.89	95	94.09	104.53	113.56	119.52	109.56	110.14	126.44	115.95	118.66	131.43	118.74	117.42
Cash Conversion Cycle	-81.41	-82.13	-83.98	-86.02	-93.95	-99.94	-106.56	-97.55	-97.84	-113.88	-106.63	-109.76	-120.07	-106.43	-106.94
Inventory to Cash Days	15.12	14.76	11.03	8.08	10.58	13.62	12.96	12.01	12.29	12.55	9.33	8.9	11.36	12.31	10.49
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	14,752	16,041	15,355	19,704	19,588	19,344	20,067	17,384	21,339	14,720	18,031	10,594	11,013	11,762	10,699
- Cash & Cash Equivalents	1,823	1,042	2,365	1,763	724	357	435	543	645	1,669	453	690	1,531	1,255	1,478
+ Preferred Equity and Hybrid Capital	- -	- -	200	200	200	200	200	200	200	200	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	548	538	1,302	2,206	2,177	2,146	2,288	2,331	2,330	2,344	2,199	2,231	2,307	2,525	2,538
+ Total Debt	8,704	8,912	11,522	10,087	9,189	9,796	10,272	11,008	12,236	13,486	13,346	14,694	16,625	16,984	17,359
Enterprise Value	22,170	24,449	26,014	30,434	30,430	31,129	32,392	30,379	35,460	29,081	33,123	26,829	28,413	30,016	29,117
Total Capital	14,118	14,547	18,565	17,990	17,075	17,728	18,374	19,222	20,259	21,832	21,388	23,065	24,817	24,932	25,051
Total Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.9	57.27	60.4	61.77	62.4	63.71	66.99	68.12	69.29
Total Debt / EV	0.39	0.36	0.44	0.33	0.3	0.31	0.32	0.36	0.35	0.46	0.4	0.55	0.59	0.57	0.6
EV/Sales	12.87	13.24	12.18	12.7	12.22	12.2	12.45	11.18	11.98	10.51	11.47	8.63	8.68	8.81	8.36
EV/EBITDA	21.19	22.27	20.75	21.23	20.42	20.42	21.22	19.32	20.52	18.26	19.55	14.79	15.18	15.7	15.11
EV/EBIT	36.52	37.97	37.8	37.81	35.77	37.51	35.64	32.77	33.85	32.07	34.04	25.28	27.36	29.37	28.7
EV/Cash Flow to Firm	22.22	23.2	21.24	26.43	24.71	21.51	25.18	19.88	22.25	18.31	21.28	15.6	15.1	15.97	15.34
EV/Free Cash Flow to Firm	15.35	23.2	21.24	26.43	24.71	21.51	25.18	19.88	22.25	18.31	21.28	15.6	15.1	15.97	15.34
Diluted Market Cap	14,563	15,947	15,309	19,729	19,621	19,367	20,075	17,409	21,352	14,701	18,021	10,619	11,031	11,733	10,720
Diluted Enterprise Value	21,992	24,355	25,967	30,459	30,464	31,152	32,401	30,405	35,473	29,062	33,113	26,854	28,431	29,987	29,139
EV per Share	149.69	161.27	170.04	198.77	198.14	202.41	209.9	196.68	229.08	186.75	211.59	171.15	181.04	189.76	183.65
TTM Sales	1,723	1,847	2,136	2,397	2,491	2,551	2,602	2,717	2,961	2,766	2,889	3,109	3,274	3,408	3,482
TTM EBITDA	1,046	1,098	1,254	1,434	1,490	1,524	1,526	1,573	1,728	1,593	1,694	1,814	1,871	1,911	1,927
TTM Operating Income	607	644	688	805	851	830	909	927	1,048	907	973	1,061	1,039	1,022	1,014
TTM Cash Flow to Firm	998	1,054	1,225	1,151	1,232	1,447	1,286	1,528	1,594	1,589	1,557	1,720	1,881	1,880	1,898
TTM Free Cash Flow to Firm	1,444	1,054	1,225	1,151	1,232	1,447	1,286	1,528	1,594	1,589	1,557	1,720	1,881	1,880	1,898

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.84	24.8	19.68	28.36	24.54	18.72	22.01	15.14	18.08	12.71	15.9	8.28	8.48	9.5	8.61
EV/EBIT	36.52	37.97	37.8	37.81	35.77	37.51	35.64	32.77	33.85	32.07	34.04	25.28	27.36	29.37	28.7
Enterprise Value	22,170	24,449	26,014	30,434	30,430	31,129	32,392	30,379	35,460	29,081	33,123	26,829	28,413	30,016	29,117
Low Price	81.52	96.73	98.04	99.55	94.91	107.28	116.77	107.84	107.94	69.69	88.45	64.43	46.18	56.46	54.22
EV/Sales	12.87	13.24	12.18	12.7	12.22	12.2	12.45	11.18	11.98	10.51	11.47	8.63	8.68	8.81	8.36
EV/EBITDA	21.19	22.27	20.75	21.23	20.42	20.42	21.22	19.32	20.52	18.26	19.55	14.79	15.18	15.7	15.11
Price/Earnings	53.22	54.84	20.59	45.49	34.18	38.49	44.36	30.37	41.7	17.04	36.24	12.48	57.87	820.44	38.6
Price/Earnings Average	52.25	55.02	21.72	41.87	34.49	39.07	43.11	33.14	39.89	17.82	34.59	17.86	49.55	773.27	39.82
Price/Earnings High	60.29	60.64	23.77	48.48	39.15	44.07	47.81	35.84	42.45	26.65	39.09	24.57	65.49	994.22	45.38
Price/Earnings Low	43.56	50.13	20.12	35.19	25.44	32.83	39.84	29.1	32.65	12.56	27.83	11.89	38.08	622.94	31.01
Price/Book Value	3.03	3.15	2.77	3.58	3.56	3.46	3.57	3.06	3.88	2.54	3.09	1.73	1.87	2.17	2.08
Price/Book Value Average	2.98	3.16	2.92	3.3	3.59	3.51	3.47	3.34	3.72	2.65	2.95	2.47	1.6	2.04	2.14
Price/Book Value High	3.43	3.48	3.2	3.82	4.07	3.96	3.85	3.61	3.95	3.97	3.33	3.4	2.12	2.63	2.44
Price/Book Value Low	2.48	2.88	2.71	2.77	2.65	2.95	3.21	2.93	3.04	1.87	2.37	1.65	1.23	1.65	1.67
Price/Tangible Book Value	3.03	3.15	2.77	3.58	3.56	3.46	3.57	3.06	3.88	2.54	3.09	1.73	1.87	2.17	2.08
Price/Tangible Book Value Average	2.98	3.16	2.92	3.3	3.59	3.51	3.47	3.34	3.72	2.65	2.95	2.47	1.6	2.04	2.14
Price/Tangible Book Value High	3.43	3.48	3.2	3.82	4.07	3.96	3.85	3.61	3.95	3.97	3.33	3.4	2.12	2.63	2.44
Price/Tangible Book Value Low	2.48	2.88	2.71	2.77	2.65	2.95	3.21	2.93	3.04	1.87	2.37	1.65	1.23	1.65	1.67
Price/Sales	8.42	8.6	7.15	8.22	7.86	7.58	7.71	6.4	7.2	5.31	6.23	3.41	3.36	3.44	3.07
Price/Sales Average	8.27	8.63	7.54	7.57	7.93	7.69	7.49	6.98	6.89	5.55	5.94	4.88	2.88	3.24	3.17
Price/Sales High	9.54	9.51	8.26	8.76	9	8.68	8.3	7.55	7.33	8.31	6.71	6.71	3.81	4.16	3.61
Price/Sales Low	6.89	7.86	6.99	6.36	5.85	6.46	6.92	6.13	5.64	3.92	4.78	3.25	2.21	2.61	2.47
Price/Cash Flow	23.93	24.71	19.64	28.32	24.49	18.69	21.98	15.11	18.04	12.7	15.87	8.26	8.46	9.49	8.58
Price/Cash Flow Average	23.5	24.79	20.71	26.07	24.71	18.97	21.36	16.49	17.26	13.28	15.15	11.82	7.24	8.94	8.85
Price/Cash Flow High	27.11	27.32	22.67	30.19	28.04	21.4	23.69	17.83	18.37	19.86	17.12	16.27	9.57	11.49	10.09
Price/Cash Flow Low	19.59	22.59	19.18	21.91	18.22	15.94	19.74	14.48	14.13	9.36	12.19	7.87	5.57	7.2	6.89
Price/Free Cash Flow Average	13.59	24.89	20.75	26.11	24.77	19	21.39	16.52	17.29	13.29	15.18	11.85	7.26	8.96	8.88
Price/Free Cash Flow High	15.68	27.43	22.71	30.23	28.11	21.44	23.72	17.86	18.4	19.87	17.15	16.31	9.59	11.52	10.12
Price/Free Cash Flow Low	11.33	22.67	19.22	21.94	18.27	15.97	19.77	14.5	14.15	9.37	12.21	7.89	5.58	7.22	6.92
EV/Sales Average	12.72	13.27	12.57	12.04	12.29	12.32	12.23	11.77	11.66	10.76	11.18	10.1	8.2	8.61	8.46
EV/Sales High	14.01	14.15	13.29	13.24	13.36	13.3	13.05	12.33	12.11	13.52	11.96	11.94	9.12	9.54	8.9
EV/Sales Low	11.32	12.49	12.01	10.84	10.2	11.09	11.66	10.91	10.41	9.12	10.02	8.47	7.53	7.98	7.76
EV/EBITDA Average	20.94	22.32	21.42	20.14	20.54	20.61	20.85	20.33	19.99	18.68	19.07	17.31	14.34	15.35	15.29
EV/EBITDA High	23.07	23.81	22.64	22.13	22.33	22.26	22.24	21.31	20.75	23.47	20.39	20.46	15.96	17.01	16.09
EV/EBITDA Low	18.64	21.01	20.47	18.12	17.06	18.55	19.88	18.85	17.84	15.83	17.08	14.52	13.17	14.22	14.02
EV/EBIT Average	36.09	38.05	39.02	35.86	35.98	37.85	35.02	34.48	32.96	32.81	33.2	29.58	25.83	28.71	29.04
EV/EBIT High	39.76	40.6	41.24	39.42	39.12	40.89	37.36	36.15	34.22	41.22	35.5	34.95	28.75	31.81	30.56
EV/EBIT Low	32.12	35.83	37.28	32.26	29.88	34.08	33.39	31.98	29.43	27.8	29.74	24.81	23.73	26.6	26.63
Last Price	99.6	105.81	100.37	128.69	127.54	125.78	130.03	112.55	137.86	94.53	115.18	67.58	70.17	74.36	67.48
High Price	112.84	117	115.85	137.15	146.07	144.02	140.13	132.82	140.35	147.83	124.24	133.11	79.42	90.11	79.33
Enterprise Value Average	21,913	24,503	26,849	28,867	30,607	31,417	31,826	31,967	34,534	29,750	32,302	31,399	26,830	29,340	29,456
Enterprise Value High	24,141	26,146	28,382	31,729	33,276	33,934	33,951	33,510	35,845	37,381	34,541	37,101	29,865	32,507	30,996
Enterprise Value Low	19,502	23,073	25,657	25,972	25,419	28,283	30,346	29,652	30,829	25,213	28,938	26,335	24,648	27,185	27,015

Shares Outstanding	148	152	153	153	154	154	154	154	155	156	157	157	157	158	159
Diluted Weighted Avg Shares	146	151	153	153	154	154	154	155	155	156	156	157	157	158	159
Basic Weighted Avg Shares	146	150	152	153	153	154	154	154	155	155	156	157	157	157	158
Revenue per Share	11.82	12.3	14.03	15.66	16.23	16.59	16.88	17.59	19.15	17.79	18.5	19.83	20.87	21.64	21.99
EBITDA per Share	7.18	7.31	8.24	9.36	9.71	9.92	9.9	10.18	11.18	10.25	10.85	11.57	11.93	12.14	12.17
Operating Income per Share	4.17	4.29	4.52	5.26	5.54	5.4	5.89	6	6.78	5.83	6.23	6.77	6.62	6.49	6.41
Basic EPS, GAAP	1.87	1.93	4.87	2.83	3.73	3.27	2.93	3.71	3.31	5.55	3.18	5.42	1.21	0.09	1.75
Basic EPS from Cont Ops	2.08	1.9	4.62	2.34	2.76	3.71	3.65	4.61	4.22	6.55	4.05	6.51	1.86	0.53	2.43
Diluted EPS, GAAP	1.86	1.92	4.86	2.83	3.72	3.26	2.93	3.7	3.3	5.54	3.17	5.4	1.21	0.09	1.74
Diluted EPS from Cont Ops	2.07	1.89	4.61	2.34	2.76	3.7	3.64	4.61	4.21	6.55	4.04	6.49	1.85	0.53	2.42
Dividend per Share	2.28	2.48	2.96	5.49	7.99	4.37	3.42	3.81	4.31	4.43	4.38	4.37	4.38	4.38	4.06
Cash Flow per Share	4.16	4.28	5.11	4.54	5.21	6.73	5.91	7.45	7.64	7.44	7.26	8.18	8.3	7.84	7.86
Free Cash Flow per Basic Share	1.1	4.28	5.11	4.54	5.21	6.73	5.91	7.45	7.64	7.44	7.26	8.18	8.3	7.84	7.86
Cash & Equivalents per Share	12.37	6.87	15.46	11.51	4.71	2.32	2.82	3.52	4.17	10.72	2.89	4.4	9.76	7.93	9.32
Book Value per Share	32.85	33.62	36.22	35.9	35.87	36.32	36.38	36.79	35.49	37.27	37.33	39.17	37.5	34.28	32.51
Tangible Book Value per Share	32.85	33.62	36.22	35.9	35.87	36.32	36.38	36.79	35.49	37.27	37.33	39.17	37.5	34.28	32.51

BXP, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)