FN2 Earnings Intelligence
BXP, Inc. balance sheet
BXP, Inc. (BXP) Balance Sheet (annual) derived from persisted SEC financial facts.
Key Stats
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Market Cap | - | - | - | - | - | - | - |
| - Cash | $452.7 | $690.3 | $1,531.5 | $1,254.9 | $1,478.2 | - | - |
| + Debt | - | - | - | - | - | - | - |
| Enterprise Value | - | - | - | - | - | - | - |
| Revenue | $2,888.6 | $3,108.6 | $3,273.6 | $3,407.7 | $3,482.3 | $3,479.8 | $3,572.9 |
| % Growth | 4.4% | 7.6% | 5.3% | 4.1% | 2.2% | -0.1% | 2.7% |
| Gross Profit | $1,814.3 | $1,929.5 | $1,998.8 | $2,041 | $2,058.6 | - | - |
| % Margin | 62.8% | 62.1% | 61.1% | 59.9% | 59.1% | - | - |
| EBITDA | - | - | - | - | - | - | - |
| % Margin | - | - | - | - | - | - | - |
| Net Income | $505.2 | $848.9 | $190.2 | $14.3 | $276.8 | - | - |
| % Margin | 17.5% | 27.3% | 5.8% | 0.4% | 7.9% | - | - |
| Diluted EPS | $3.17 | $5.40 | $1.21 | $0.09 | $1.74 | $2.10 | $1.84 |
| % Growth | -42.8% | 70.3% | -77.6% | -92.6% | 1,833.3% | 20.4% | -12.1% |
| Operating Cash Flow | $1,133.2 | $1,282.4 | $1,301.5 | $1,234.5 | $1,245.2 | - | - |
| CapEx | $151 | $177 | $171.4 | $189.7 | $216.7 | - | - |
| Free Cash Flow | $982.2 | $1,105.4 | $1,130.1 | $1,044.8 | $1,028.5 | - | - |
Historical market capitalization is not persisted, so Market Cap and Enterprise Value remain unavailable rather than mixing today's market value into prior periods.
Income Statement
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Revenue | $2,888.6 | $3,108.6 | $3,273.6 | $3,407.7 | $3,482.3 | $3,479.8 | $3,572.9 |
| Gross Profit | $1,814.3 | $1,929.5 | $1,998.8 | $2,041 | $2,058.6 | - | - |
| EBITDA | - | - | - | - | - | - | - |
| Net Income | $505.2 | $848.9 | $190.2 | $14.3 | $276.8 | - | - |
| Diluted EPS | $3.17 | $5.40 | $1.21 | $0.09 | $1.74 | $2.10 | $1.84 |
Balance Sheet
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $452.7 | $690.3 | $1,531.5 | $1,254.9 | $1,478.2 |
| Short-term Debt | - | - | - | - | - |
| Long-term Debt | $3,300 | $14,240.3 | $251.6 | $16,220.5 | $16,609.5 |
| Total Debt | - | - | - | - | - |
Cash Flow
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $1,133.2 | $1,282.4 | $1,301.5 | $1,234.5 | $1,245.2 |
| Capital Expenditure | $151 | $177 | $171.4 | $189.7 | $216.7 |
| Free Cash Flow | $982.2 | $1,105.4 | $1,130.1 | $1,044.8 | $1,028.5 |
Ratios
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Revenue Growth | 4.4% | 7.6% | 5.3% | 4.1% | 2.2% |
| Gross Margin | 62.8% | 62.1% | 61.1% | 59.9% | 59.1% |
| EBITDA Margin | - | - | - | - | - |
| Net Margin | 17.5% | 27.3% | 5.8% | 0.4% | 7.9% |
| FCF Margin | 34.0% | 35.6% | 34.5% | 30.7% | 29.5% |
| Diluted EPS Growth | -42.8% | 70.3% | -77.6% | -92.6% | 1,833.3% |