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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	7.1	7.1	9.93	6.63	7.09	7.81	6.27	6.67	5.98	7.85	5.27	7.09	3.86	3.26	4.53
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	-0.35	-0.7	-0.53	-3.83	-4.25	-3.67	-3.67	-3.33	-3.57	-2.22	-2.79	-1.61	-3.13	-5.44	-6.4
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 (%)	94.61	95.4	89.2	85.98	85.18	85.56	84.87	85.57	87.36	86.89	88.47	88.87	91.76	91.12	91.14
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 (%)	94.61	95.4	89.2	85.98	85.18	85.56	85.25	85.57	87.36	86.89	89.44	88.87	91.76	93.88	95.26
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 (%)	93.28	94.83	86.78	83.5	84.12	85.09	84.69	84.93	83.57	82.14	86.01	85.52	86.37	88.89	90.36
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)

MCP API Chat

	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	-0.35	-0.7	-0.53	-3.83	-4.25	-3.67	-3.67	-3.33	-3.57	-2.22	-2.79	-1.61	-3.13	-5.44	-6.4
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 (%)	94.61	95.4	89.2	85.98	85.18	85.56	84.87	85.57	87.36	86.89	88.47	88.87	91.76	91.12	91.14
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 (%)	94.61	95.4	89.2	85.98	85.18	85.56	85.25	85.57	87.36	86.89	89.44	88.87	91.76	93.88	95.26
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	1.38	1.35	1.04	1.29	1.41	1.33	1.36	1.18	1.29	0.95	1.05	0.73	0.7	0.65	0.6

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	14,511	15,884	15,276	19,701	19,574	19,334	20,049	17,381	21,311	14,693	17,982	10,591	11,007	11,709	10,684
- 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	21,930	24,292	25,935	30,431	30,416	31,119	32,375	30,376	35,431	29,054	33,074	26,826	28,408	29,963	29,102
Total Capital	9,200	9,342	12,917	11,732	10,787	11,450	12,049	12,865	14,007	15,521	14,920	16,535	18,117	18,091	18,223
Total Debt/Capital (%)	94.61	95.4	89.2	85.98	85.18	85.56	85.25	85.57	87.36	86.89	89.44	88.87	91.76	93.88	95.26
Total Debt / EV	0.4	0.37	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	12.73	13.15	12.14	12.7	12.21	12.2	12.44	11.18	11.97	10.51	11.45	8.63	8.68	8.79	8.36
EV/EBITDA	20.96	22.12	20.69	21.23	20.41	20.41	21.21	19.31	20.51	18.24	19.53	14.79	15.18	15.68	15.1
EV/EBIT	36.12	37.72	37.69	37.8	35.76	37.49	35.62	32.76	33.82	32.04	33.99	25.27	27.35	29.32	28.69
EV/Cash Flow to Firm	21.98	23.05	21.17	26.43	24.7	21.5	25.17	19.87	22.23	18.29	21.25	15.6	15.1	15.94	15.33
EV/Free Cash Flow to Firm	15.19	23.05	21.17	26.43	24.7	21.5	25.17	19.87	22.23	18.29	21.25	15.6	15.1	15.94	15.33
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	150.52	161.82	170.4	198.78	198.19	202.45	209.97	196.7	229.21	186.92	211.85	171.17	181.1	190.28	183.81
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)

MCP API Chat

	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	36.12	37.72	37.69	37.8	35.76	37.49	35.62	32.76	33.82	32.04	33.99	25.27	27.35	29.32	28.69
Enterprise Value	21,930	24,292	25,935	30,431	30,416	31,119	32,375	30,376	35,431	29,054	33,074	26,826	28,408	29,963	29,102
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	12.73	13.15	12.14	12.7	12.21	12.2	12.44	11.18	11.97	10.51	11.45	8.63	8.68	8.79	8.36
EV/EBITDA	20.96	22.12	20.69	21.23	20.41	20.41	21.21	19.31	20.51	18.24	19.53	14.79	15.18	15.68	15.1
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	-281.23	-146.44	-142.74	-25.89	-25.11	-27.93	-28.21	-25.79	-28.08	-28.92	-28.8	-27.17	-13.51	-8.26	-6.38
Price/Book Value Average	-276.14	-146.93	-150.51	-23.83	-25.34	-28.35	-27.41	-28.14	-26.86	-30.23	-27.49	-38.89	-11.57	-7.78	-6.59
Price/Book Value High	-318.61	-161.93	-164.76	-27.59	-28.76	-31.98	-30.4	-30.43	-28.59	-45.22	-31.07	-53.52	-15.29	-10.01	-7.51
Price/Book Value Low	-230.18	-133.87	-139.43	-20.03	-18.69	-23.82	-25.33	-24.71	-21.98	-21.32	-22.12	-25.91	-8.89	-6.27	-5.13
Price/Tangible Book Value	2.68	2.82	2.23	2.56	2.55	2.5	2.54	2.17	2.72	1.8	2.24	1.27	1.34	1.47	1.39
Price/Tangible Book Value Average	2.63	2.83	2.35	2.35	2.57	2.54	2.47	2.37	2.61	1.89	2.13	1.81	1.15	1.39	1.43
Price/Tangible Book Value High	3.04	3.12	2.58	2.73	2.92	2.86	2.73	2.56	2.77	2.82	2.41	2.49	1.52	1.79	1.63
Price/Tangible Book Value Low	2.19	2.58	2.18	1.98	1.89	2.13	2.28	2.08	2.13	1.33	1.72	1.21	0.88	1.12	1.12
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	12.58	13.18	12.53	12.04	12.28	12.31	12.22	11.76	11.66	10.75	11.17	10.1	8.19	8.6	8.45
EV/Sales High	13.85	14.06	13.25	13.24	13.35	13.3	13.04	12.33	12.1	13.5	11.94	11.93	9.12	9.52	8.9
EV/Sales Low	11.21	12.41	11.98	10.83	10.2	11.08	11.66	10.91	10.41	9.11	10.01	8.47	7.53	7.97	7.75
EV/EBITDA Average	20.72	22.17	21.35	20.13	20.53	20.6	20.84	20.32	19.97	18.66	19.04	17.31	14.33	15.32	15.28
EV/EBITDA High	22.81	23.65	22.57	22.13	22.32	22.25	22.23	21.3	20.73	23.44	20.36	20.45	15.96	16.97	16.08
EV/EBITDA Low	18.45	20.88	20.41	18.12	17.05	18.55	19.87	18.85	17.83	15.82	17.06	14.52	13.17	14.2	14.01
EV/EBIT Average	35.7	37.81	38.9	35.86	35.97	37.84	35	34.48	32.94	32.77	33.15	29.58	25.83	28.66	29.02
EV/EBIT High	39.31	40.33	41.11	39.41	39.1	40.87	37.34	36.14	34.19	41.17	35.44	34.95	28.75	31.75	30.54
EV/EBIT Low	31.8	35.61	37.17	32.26	29.87	34.07	33.37	31.98	29.41	27.78	29.7	24.81	23.73	26.56	26.62
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	21,677	24,346	26,767	28,864	30,593	31,407	31,809	31,963	34,506	29,722	32,255	31,396	26,826	29,290	29,440
Enterprise Value High	23,868	25,972	28,291	31,726	33,260	33,923	33,932	33,506	35,816	37,338	34,489	37,096	29,859	32,443	30,978
Enterprise Value Low	19,305	22,929	25,581	25,970	25,408	28,275	30,330	29,649	30,806	25,193	28,901	26,333	24,644	27,145	27,003

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	12.58	6.94	15.54	11.52	4.72	2.32	2.82	3.52	4.17	10.74	2.9	4.4	9.76	7.97	9.34
Book Value per Share	-0.35	-0.72	-0.7	-4.97	-5.08	-4.5	-4.61	-4.36	-4.91	-3.27	-4	-2.49	-5.19	-9	-10.57
Tangible Book Value per Share	37.16	37.54	44.96	50.32	50.09	50.3	51.25	51.89	50.6	52.41	51.52	53.41	52.23	50.47	48.58

BXP, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)