AGÕæÈ˹ٷ½

STOCK TITAN

BXP Announces Second Quarter 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Exceeded Q2 Guidance for EPS and FFO and Increased Full Year Guidance, Executed More Than 1.1 Million Square Feet of Leases in Q2 and Announces Development of 343 Madison Avenue in New York City

BOSTON--(BUSINESS WIRE)-- (NYSE: BXP), the largest publicly traded developer, owner, and manager of premier workplaces in the United States, reported results today for the second quarter ended June 30, 2025.

Financial Highlights

Second Quarter 2025:

  • Revenue increased 2.1% to $868.5 million for the quarter ended June 30, 2025, compared to $850.5 million for the quarter ended June 30, 2024.

  • Net income attributable to BXP, Inc. of $89.0 million, or $0.56 per diluted share (EPS), for the quarter ended June 30, 2025, compared to $79.6 million, or $0.51 per diluted share, for the quarter ended June 30, 2024.
    • EPS exceeded the midpoint of BXP’s guidance by $0.17 per diluted share primarily due to the gain on sale recognized in connection with the transaction involving 17 Hartwell Avenue discussed below of $0.10 per diluted share, as well as better-than-projected Funds from Operations (FFO) of $0.05 per diluted share.

  • Funds from Operations (FFO) of $271.7 million, or $1.71 per diluted share, for the quarter ended June 30, 2025, compared to FFO of $278.4 million, or $1.77 per diluted share, for the quarter ended June 30, 2024.
    • FFO exceeded the midpoint of BXP’s guidance by $0.05 per diluted share primarily due to better-than-projected portfolio performance.

Guidance

BXP provided guidance for third quarter 2025 EPS of $0.41 - $0.43 and FFO of $1.69 - $1.71 per diluted share, and update guidance for full year 2025 EPS of $1.74 - $1.82 and FFO of $6.84 - $6.92 per diluted share.

The midpoint of full year 2025 guidance for EPS increased by $0.12 per diluted share primarily due to the gain on sale in connection with the 17 Hartwell Avenue transaction as well as better-than-projected FFO.

The midpoint of full year 2025 guidance for FFO increased by $0.02 per diluted share due to better-than-projected portfolio performance.

See “EPS and FFO per Share Guidance� below.

Leasing & Occupancy

  • Executed 91 leases in the second quarter totaling more than 1.1 million square feet with a weighted-average lease term of 9.4 years.

  • Notable leases for the second quarter include approximately 200,000 square feet on development projects in the Washington, DC region:
    • an approximately 126,000 square foot lease with a global law firm at 725 12th Street, a redevelopment project that is now 87% pre-leased; and
    • an approximately 75,000 square foot lease with a defense technology company at Reston Next Office Phase II, a development project that is now 95% pre-leased.

  • BXP’s CBD portfolio of premier workplaces was 89.9% occupied and 92.5% leased (including vacant space for which we have signed leases that have not yet commenced in accordance with GAAP) for the second quarter. Approximately 89.0% of BXP’s Share of annualized rental obligations is derived from clients located in our CBD portfolio, underscoring the strength of BXP’s strategy to invest in the highest quality buildings in dynamic urban gateway markets.

  • BXP’s total portfolio occupancy for the second quarter was 86.4%. As previously communicated during our Q1 2025 Earnings Call on April 30, 2025, total portfolio occupancy declined in the second quarter by 50 basis points primarily due to the known expiration of a 360,000 square foot lease in the Boston region.

  • BXP’s total portfolio percentage leased for the second quarter was 89.1% (including vacant space for which we have signed leases that have not yet commenced in accordance with GAAP). The difference between leased and occupied square footage has grown to 270 basis points, which represents approximately 1.3 million square feet of space which is expected to commence in 2025 and 2026.

Development

  • BXP will be proceeding with full vertical construction of 343 Madison Avenue in New York City, New York. 343 Madison Avenue will be a highly amenitized, sustainably designed, 46-story, 930,000 square foot premier workplace located on one of the best office development sites in Manhattan with direct access to Grand Central Station. BXP is electing to acquire our partner’s 45% interest in the project at cost, or approximately $43.5 million, during the third quarter of 2025. In addition, BXP signed a letter of intent with a prospective client for approximately 274,000 square feet, or 30% of the building’s square footage and BXP has other tenant proposals in discussion, underscoring the continued strong demand for the future premier workplace. 343 Madison represents a strong and significant value creation opportunity for shareholders.

Transactions

  • As part of BXP’s strategy to use residential entitlements to maximize the value of its land holdings, BXP is redeveloping 17 Hartwell Avenue, into a fully entitled, 312-unit residential project in Lexington, Massachusetts with its investor, Northwestern Mutual. BXP sold 17 Hartwell Avenue to the new venture for approximately $21.8 million in cash. BXP also contributed development costs of approximately $5.6 million for its 20% ownership interest. BXP recognized a gain upon sale of the property of approximately $18.4 million. BXP will be the development manager for the project. In addition, the project entered into a $98.7 million construction loan that is scheduled to mature on July 10, 2030, and bears interest at a fixed rate of 6.75% per annum. 17 Hartwell is expected to be completed in mid-2027.

Sustainability & Impact

  • In connection with Earth Day, BXP published its 2024 Sustainability & Impact Report, which highlights that, among other things, BXP achieved its net-zero goal of carbon-neutral operations for Scopes 1 and 2 greenhouse gas emissions.

EPS and FFO per Share Guidance:

BXP’s guidance for the third quarter of 2025 and full year 2025 for EPS (diluted) and FFO per share (diluted) is set forth and reconciled below. Except as described below, the estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, interest rates, the timing of the lease-up of available space, the timing of development cost outlays and development deliveries, and the earnings impact of the events referenced in this release and those referenced during the related conference call. The estimates do not include (1) possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, (2) the impacts of any other capital markets activity, (3) future write-offs or reinstatements of accounts receivable and accrued rent balances, or (4) future impairment charges. EPS estimates may fluctuate as a result of several factors, including changes in the recognition of depreciation and amortization expense, impairment losses on depreciable real estate, and any gains or losses associated with disposition activity. BXP is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization, impairment losses on depreciable real estate, or gains or losses associated with disposition activities. There can be no assurance that BXP’s actual results will not differ materially from the estimates set forth below.

Ìý

Ìý

Third Quarter 2025

Ìý

Full Year 2025

Ìý

Ìý

Low

Ìý

High

Ìý

Low

Ìý

High

Projected EPS (diluted)

Ìý

$

0.41

Ìý

$

0.43

Ìý

$

1.74

Ìý

Ìý

$

1.82

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Projected Company share of real estate depreciation and amortization

Ìý

Ìý

1.28

Ìý

Ìý

1.28

Ìý

Ìý

5.20

Ìý

Ìý

Ìý

5.20

Ìý

Projected Company share of (gains)/losses on sales of real estate, gain on investment from unconsolidated joint venture and impairments

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(0.10

)

Ìý

Ìý

(0.10

)

Projected FFO per share (diluted)

Ìý

$

1.69

Ìý

$

1.71

Ìý

$

6.84

Ìý

Ìý

$

6.92

Ìý

The reported results are unaudited and there can be no assurance that these reported results will not vary from the final information for the quarter ended June 30, 2025. In the opinion of management, BXP has made all adjustments considered necessary for a fair statement of these reported results.

BXP will host a conference call on Wednesday, July 30, 2025 at 10:00 AM Eastern Time, open to the general public, to discuss the second quarter results, provide a business update, and discuss other business matters that may be of interest to investors. Participants who would like to join the call and ask a question may register at to receive the dial-in numbers and unique PIN to access the call. There will also be a live audio, listen-only webcast of the call, which may be accessed in the Investors section of BXP’s website at . Shortly after the call, a replay of the call will be available on BXP’s website at for up to twelve months following the call.

Additionally, a copy of BXP’s second quarter 2025 “Supplemental Operating and Financial Data� and this press release are available in the Investors section of BXP’s website at .

BXP, Inc. (NYSE: BXP) is the largest publicly traded developer, owner, and manager of premier workplaces in the United States, concentrated in six dynamic gateway markets - Boston, Los Angeles, New York, San Francisco, Seattle, and Washington, DC. BXP has delivered places that power progress for our clients and communities for more than 50 years. BXP is a fully integrated real estate company, organized as a real estate investment trust (REIT). As of June 30, 2025, including properties owned by unconsolidated joint ventures, BXP’s portfolio totals 53.7 million square feet and 186 properties, including ten properties under construction/redevelopment. For more information about BXP, please visit our or follow us on or .

This press release includes references to “BXP’s Share of annualized rental obligations.� We define rental obligations as the contractual base rents (but excluding percentage rent) and budgeted reimbursements from clients under existing leases. These amounts exclude rent abatements. Further, "annualized rental obligations" is defined as monthly rental obligations, as of the last day of the reporting period, multiplied by twelve (12). "BXP's Share" is based on annualized rental obligations for our consolidated portfolio, plus our share of annualized rental obligations from the unconsolidated joint ventures properties (calculated based on our ownership percentage), minus our partners' share of annualized rental obligations from our consolidated joint venture properties (calculated based on our partners' percentage ownership interests). Our definitions of the foregoing operating metrics may be different than those used by other companies.

This press release contains “forward-looking statements� as defined in the Private Securities Litigation Reform Act of 1995. You can identify these statements by our use of the words “anticipates,� “believes,� “budgeted,� “could,� “estimates,� “expects,� “guidance,� “intends,� “may,� “might,� “plans,� “projects,� “should,� “will,� and similar expressions that do not relate to historical matters. These statements are based on our current plans, expectations, projections and assumptions about future events. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which are, in some cases, beyond BXP’s control. If our underlying assumptions prove inaccurate, or known or unknown risks or uncertainties materialize, actual results could differ materially from those expressed or implied by the forward-looking statements. These factors include, without limitation, the risks and uncertainties related to adverse changes in general economic and capital market conditions, including continued inflation, elevated interest rates, supply chain disruptions, dislocation and volatility in capital markets, potential longer-term changes in consumer and client behavior resulting from the severity and duration of any downturn in the U.S. or global economy, general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases on favorable terms, sustained changes in client preferences and space utilization, dependence on clients� financial condition, and competition from other developers, owners and operators of real estate), the impact of adverse political conditions, including policy changes by the presidential administration, such as the direct and indirect negative impacts that new and increased tariffs may have on (1) our current and prospective clients and their demand for office space and (2) the costs and availability of construction materials and the economic returns on our construction and development activities, the impact of geopolitical conflicts, the uncertainties of investing in new markets, the costs and availability of financing, the effectiveness of our interest rate hedging contracts, the ability of our joint venture partners to satisfy their obligations, the effects of local, national and international economic and market conditions, the effects of acquisitions, dispositions and possible impairment charges on our operating results, the impact of newly adopted accounting principles on BXP’s accounting policies and on period-to-period comparisons of financial results, the uncertainties of costs to comply with regulatory changes and other risks and uncertainties detailed from time to time in BXP’s filings with the Securities and Exchange Commission. These forward-looking statements speak only as of the date of issuance of this report and are not guarantees of future results, performance, or achievements. BXP does not undertake a duty to update or revise any forward-looking statement whether as a result of new information, future events or otherwise, except as otherwise required by law.

Financial tables follow.

BXP, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

Ìý

June 30, 2025

Ìý

December 31, 2024

Ìý

(in thousands, except for share and par value amounts)

ASSETS

Ìý

Ìý

Ìý

AGÕæÈ˹ٷ½ estate, at cost

$

26,632,189

Ìý

Ìý

$

26,391,933

Ìý

Construction in progress

Ìý

1,047,687

Ìý

Ìý

Ìý

764,640

Ìý

Land held for future development

Ìý

748,198

Ìý

Ìý

Ìý

714,050

Ìý

Right of use assets - finance leases

Ìý

372,839

Ìý

Ìý

Ìý

372,922

Ìý

Right of use assets - operating leases

Ìý

325,670

Ìý

Ìý

Ìý

334,767

Ìý

Less: accumulated depreciation

Ìý

(7,863,743

)

Ìý

Ìý

(7,528,057

)

Total real estate

Ìý

21,262,840

Ìý

Ìý

Ìý

21,050,255

Ìý

Cash and cash equivalents

Ìý

446,953

Ìý

Ìý

Ìý

1,254,882

Ìý

Cash held in escrows

Ìý

80,888

Ìý

Ìý

Ìý

80,314

Ìý

Investments in securities

Ìý

41,062

Ìý

Ìý

Ìý

39,706

Ìý

Tenant and other receivables, net

Ìý

109,683

Ìý

Ìý

Ìý

107,453

Ìý

Note receivable, net

Ìý

6,711

Ìý

Ìý

Ìý

4,947

Ìý

Related party note receivables, net

Ìý

88,825

Ìý

Ìý

Ìý

88,779

Ìý

Sales-type lease receivable, net

Ìý

15,188

Ìý

Ìý

Ìý

14,657

Ìý

Accrued rental income, net

Ìý

1,509,347

Ìý

Ìý

Ìý

1,466,220

Ìý

Deferred charges, net

Ìý

809,033

Ìý

Ìý

Ìý

813,345

Ìý

Prepaid expenses and other assets

Ìý

89,624

Ìý

Ìý

Ìý

70,839

Ìý

Investments in unconsolidated joint ventures

Ìý

1,161,036

Ìý

Ìý

Ìý

1,093,583

Ìý

Total assets

$

25,621,190

Ìý

Ìý

$

26,084,980

Ìý

LIABILITIES AND EQUITY

Ìý

Ìý

Ìý

Liabilities:

Ìý

Ìý

Ìý

Mortgage notes payable, net

$

4,278,788

Ìý

Ìý

$

4,276,609

Ìý

Unsecured senior notes, net

Ìý

9,800,577

Ìý

Ìý

Ìý

10,645,077

Ìý

Unsecured line of credit

Ìý

185,000

Ìý

Ìý

Ìý

�

Ìý

Unsecured term loans, net

Ìý

796,640

Ìý

Ìý

Ìý

798,813

Ìý

Unsecured commercial paper

Ìý

750,000

Ìý

Ìý

Ìý

500,000

Ìý

Lease liabilities - finance leases

Ìý

365,897

Ìý

Ìý

Ìý

370,885

Ìý

Lease liabilities - operating leases

Ìý

399,174

Ìý

Ìý

Ìý

392,686

Ìý

Accounts payable and accrued expenses

Ìý

480,158

Ìý

Ìý

Ìý

401,874

Ìý

Dividends and distributions payable

Ìý

172,732

Ìý

Ìý

Ìý

172,486

Ìý

Accrued interest payable

Ìý

120,975

Ìý

Ìý

Ìý

128,098

Ìý

Other liabilities

Ìý

416,838

Ìý

Ìý

Ìý

450,796

Ìý

Total liabilities

Ìý

17,766,779

Ìý

Ìý

Ìý

18,137,324

Ìý

Ìý

Ìý

Ìý

Ìý

Commitments and contingencies

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Redeemable deferred stock units

Ìý

6,981

Ìý

Ìý

Ìý

9,535

Ìý

Equity:

Ìý

Ìý

Ìý

Stockholders� equity attributable to BXP, Inc.:

Ìý

Ìý

Ìý

Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Preferred stock, $0.01 par value, 50,000,000 shares authorized; none issued or outstanding

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Common stock, $0.01 par value, 250,000,000 shares authorized, 158,445,177 and 158,253,895 issued and 158,366,277 and 158,174,995 outstanding at June 30, 2025 and December 31, 2024, respectively

Ìý

1,584

Ìý

Ìý

Ìý

1,582

Ìý

Additional paid-in capital

Ìý

6,854,753

Ìý

Ìý

Ìý

6,836,093

Ìý

Dividends in excess of earnings

Ìý

(1,579,770

)

Ìý

Ìý

(1,419,575

)

Treasury common stock at cost, 78,900 shares at June 30, 2025 and December 31, 2024

Ìý

(2,722

)

Ìý

Ìý

(2,722

)

Accumulated other comprehensive loss

Ìý

(15,059

)

Ìý

Ìý

(2,072

)

Total stockholders� equity attributable to BXP, Inc.

Ìý

5,258,786

Ìý

Ìý

Ìý

5,413,306

Ìý

Noncontrolling interests:

Ìý

Ìý

Ìý

Common units of the Operating Partnership

Ìý

584,651

Ìý

Ìý

Ìý

591,270

Ìý

Property partnerships

Ìý

2,003,993

Ìý

Ìý

Ìý

1,933,545

Ìý

Total equity

Ìý

7,847,430

Ìý

Ìý

Ìý

7,938,121

Ìý

Total liabilities and equity

$

25,621,190

Ìý

Ìý

$

26,084,980

Ìý

Ìý

BXP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

Ìý

Ìý

Ìý

Three months ended June 30,

Ìý

Six months ended June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

(in thousands, except for per share amounts)

Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Lease

Ìý

$

805,935

Ìý

Ìý

$

790,555

Ìý

Ìý

$

1,617,037

Ìý

Ìý

$

1,579,145

Ìý

Parking and other

Ìý

Ìý

34,799

Ìý

Ìý

Ìý

34,615

Ìý

Ìý

Ìý

65,041

Ìý

Ìý

Ìý

66,831

Ìý

Hotel

Ìý

Ìý

14,773

Ìý

Ìý

Ìý

14,812

Ìý

Ìý

Ìý

24,370

Ìý

Ìý

Ìý

22,998

Ìý

Development and management services

Ìý

Ìý

8,846

Ìý

Ìý

Ìý

6,352

Ìý

Ìý

Ìý

18,621

Ìý

Ìý

Ìý

12,506

Ìý

Direct reimbursements of payroll and related costs from management services contracts

Ìý

Ìý

4,104

Ìý

Ìý

Ìý

4,148

Ìý

Ìý

Ìý

8,603

Ìý

Ìý

Ìý

8,441

Ìý

Total revenue

Ìý

Ìý

868,457

Ìý

Ìý

Ìý

850,482

Ìý

Ìý

Ìý

1,733,672

Ìý

Ìý

Ìý

1,689,921

Ìý

Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental

Ìý

Ìý

332,062

Ìý

Ìý

Ìý

321,426

Ìý

Ìý

Ìý

663,640

Ìý

Ìý

Ìý

635,583

Ìý

Hotel

Ìý

Ìý

9,365

Ìý

Ìý

Ìý

9,839

Ìý

Ìý

Ìý

16,930

Ìý

Ìý

Ìý

15,854

Ìý

General and administrative

Ìý

Ìý

42,516

Ìý

Ìý

Ìý

44,109

Ìý

Ìý

Ìý

94,800

Ìý

Ìý

Ìý

94,127

Ìý

Payroll and related costs from management services contracts

Ìý

Ìý

4,104

Ìý

Ìý

Ìý

4,148

Ìý

Ìý

Ìý

8,603

Ìý

Ìý

Ìý

8,441

Ìý

Transaction costs

Ìý

Ìý

357

Ìý

Ìý

Ìý

189

Ìý

Ìý

Ìý

1,125

Ìý

Ìý

Ìý

702

Ìý

Depreciation and amortization

Ìý

Ìý

223,819

Ìý

Ìý

Ìý

219,542

Ìý

Ìý

Ìý

443,926

Ìý

Ìý

Ìý

438,258

Ìý

Total expenses

Ìý

Ìý

612,223

Ìý

Ìý

Ìý

599,253

Ìý

Ìý

Ìý

1,229,024

Ìý

Ìý

Ìý

1,192,965

Ìý

Other income (expense)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income (loss) from unconsolidated joint ventures

Ìý

Ìý

(3,324

)

Ìý

Ìý

(5,799

)

Ìý

Ìý

(5,463

)

Ìý

Ìý

13,387

Ìý

Gain on sale of real estate

Ìý

Ìý

18,390

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

18,390

Ìý

Ìý

Ìý

�

Ìý

Loss on sales-type lease

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,490

)

Ìý

Ìý

�

Ìý

Interest and other income (loss)

Ìý

Ìý

8,063

Ìý

Ìý

Ìý

10,788

Ìý

Ìý

Ìý

15,813

Ìý

Ìý

Ìý

25,317

Ìý

Gains (losses) from investments in securities

Ìý

Ìý

2,600

Ìý

Ìý

Ìý

315

Ìý

Ìý

Ìý

2,235

Ìý

Ìý

Ìý

2,587

Ìý

Unrealized gain (loss) on non-real estate investment

Ìý

Ìý

(39

)

Ìý

Ìý

58

Ìý

Ìý

Ìý

(522

)

Ìý

Ìý

454

Ìý

Impairment loss

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(13,615

)

Loss from early extinguishment of debt

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(338

)

Ìý

Ìý

�

Ìý

Interest expense

Ìý

Ìý

(162,783

)

Ìý

Ìý

(149,642

)

Ìý

Ìý

(326,227

)

Ìý

Ìý

(311,533

)

Net income

Ìý

Ìý

119,141

Ìý

Ìý

Ìý

106,949

Ìý

Ìý

Ìý

206,046

Ìý

Ìý

Ìý

213,553

Ìý

Net income attributable to noncontrolling interests

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noncontrolling interests in property partnerships

Ìý

Ìý

(20,100

)

Ìý

Ìý

(17,825

)

Ìý

Ìý

(38,849

)

Ìý

Ìý

(35,046

)

Noncontrolling interest—common units of the Operating Partnership

Ìý

Ìý

(10,064

)

Ìý

Ìý

(9,509

)

Ìý

Ìý

(17,036

)

Ìý

Ìý

(19,009

)

Net income attributable to BXP, Inc.

Ìý

$

88,977

Ìý

Ìý

$

79,615

Ìý

Ìý

$

150,161

Ìý

Ìý

$

159,498

Ìý

Basic earnings per common share attributable to BXP, Inc.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

0.56

Ìý

Ìý

$

0.51

Ìý

Ìý

$

0.95

Ìý

Ìý

$

1.02

Ìý

Weighted average number of common shares outstanding

Ìý

Ìý

158,312

Ìý

Ìý

Ìý

157,039

Ìý

Ìý

Ìý

158,257

Ìý

Ìý

Ìý

157,011

Ìý

Diluted earnings per common share attributable to BXP, Inc.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

0.56

Ìý

Ìý

$

0.51

Ìý

Ìý

$

0.95

Ìý

Ìý

$

1.01

Ìý

Weighted average number of common and common equivalent shares outstanding

Ìý

Ìý

158,795

Ìý

Ìý

Ìý

157,291

Ìý

Ìý

Ìý

158,713

Ìý

Ìý

Ìý

157,210

Ìý

Ìý

BXP, INC.

FUNDS FROM OPERATIONS (1)

(Unaudited)

Ìý

Ìý

Three months ended June 30,

Ìý

Six months ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands, except for per share amounts)

Net income attributable to BXP, Inc.

$

88,977

Ìý

Ìý

$

79,615

Ìý

Ìý

$

150,161

Ìý

Ìý

$

159,498

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noncontrolling interest - common units of the Operating Partnership

Ìý

10,064

Ìý

Ìý

Ìý

9,509

Ìý

Ìý

Ìý

17,036

Ìý

Ìý

Ìý

19,009

Ìý

Noncontrolling interests in property partnerships

Ìý

20,100

Ìý

Ìý

Ìý

17,825

Ìý

Ìý

Ìý

38,849

Ìý

Ìý

Ìý

35,046

Ìý

Net income

Ìý

119,141

Ìý

Ìý

Ìý

106,949

Ìý

Ìý

Ìý

206,046

Ìý

Ìý

Ìý

213,553

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

223,819

Ìý

Ìý

Ìý

219,542

Ìý

Ìý

Ìý

443,926

Ìý

Ìý

Ìý

438,258

Ìý

Noncontrolling interests in property partnerships� share of depreciation and amortization

Ìý

(20,945

)

Ìý

Ìý

(19,203

)

Ìý

Ìý

(41,409

)

Ìý

Ìý

(37,898

)

Company’s share of depreciation and amortization from unconsolidated joint ventures

Ìý

16,674

Ìý

Ìý

Ìý

19,827

Ìý

Ìý

Ìý

34,001

Ìý

Ìý

Ìý

40,050

Ìý

Corporate-related depreciation and amortization

Ìý

(600

)

Ìý

Ìý

(406

)

Ìý

Ìý

(1,316

)

Ìý

Ìý

(825

)

Non-real estate related amortization

Ìý

2,131

Ìý

Ìý

Ìý

2,130

Ìý

Ìý

Ìý

4,261

Ìý

Ìý

Ìý

4,260

Ìý

Loss on sales-type lease

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,490

Ìý

Ìý

Ìý

�

Ìý

Impairment loss

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

13,615

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gain on sale of real estate

Ìý

18,390

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

18,390

Ìý

Ìý

Ìý

�

Ìý

Gain on sale / consolidation included within income (loss) from unconsolidated joint ventures

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

21,696

Ìý

Unrealized gain (loss) on non-real estate investment

Ìý

(39

)

Ìý

Ìý

58

Ìý

Ìý

Ìý

(522

)

Ìý

Ìý

454

Ìý

Noncontrolling interests in property partnerships

Ìý

20,100

Ìý

Ìý

Ìý

17,825

Ìý

Ìý

Ìý

38,849

Ìý

Ìý

Ìý

35,046

Ìý

Funds from operations (FFO) attributable to the Operating Partnership (including BXP, Inc.)

Ìý

301,769

Ìý

Ìý

Ìý

310,956

Ìý

Ìý

Ìý

591,282

Ìý

Ìý

Ìý

613,817

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations

Ìý

30,117

Ìý

Ìý

Ìý

32,557

Ìý

Ìý

Ìý

59,010

Ìý

Ìý

Ìý

64,144

Ìý

Funds from operations attributable to BXP, Inc.

$

271,652

Ìý

Ìý

$

278,399

Ìý

Ìý

$

532,272

Ìý

Ìý

$

549,673

Ìý

BXP, Inc.’s percentage share of funds from operations - basic

Ìý

90.02

%

Ìý

Ìý

89.53

%

Ìý

Ìý

90.02

%

Ìý

Ìý

89.55

%

Weighted average shares outstanding - basic

Ìý

158,312

Ìý

Ìý

Ìý

157,039

Ìý

Ìý

Ìý

158,257

Ìý

Ìý

Ìý

157,011

Ìý

FFO per share basic

$

1.72

Ìý

Ìý

$

1.77

Ìý

Ìý

$

3.36

Ìý

Ìý

$

3.50

Ìý

Weighted average shares outstanding - diluted

Ìý

158,795

Ìý

Ìý

Ìý

157,291

Ìý

Ìý

Ìý

158,713

Ìý

Ìý

Ìý

157,210

Ìý

FFO per share diluted

$

1.71

Ìý

Ìý

$

1.77

Ìý

Ìý

$

3.35

Ìý

Ìý

$

3.50

Ìý

(1)

Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of the National Association of AGÕæÈ˹ٷ½ Estate Investment Trusts (“Nareitâ€�), we calculate Funds from Operations, or “FFO,â€� by adjusting net income (loss) attributable to BXP, Inc. (computed in accordance with GAAP) for gains (or losses) from sales of properties, including a change in control, impairment losses on depreciable real estate consolidated on our balance sheet, impairment losses on our investments in unconsolidated joint ventures driven by a measurable decrease in the fair value of depreciable real estate held by the unconsolidated joint ventures and real estate-related depreciation and amortization. FFO is a non-GAAP financial measure, but we believe the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO and FFO per share to be useful measures for understanding and comparing our operating results because, by excluding gains and losses related to sales or a change in control of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO per share can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies.

Ìý

Ìý

Ìý

Our calculation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current Nareit definition or that interpret the current Nareit definition differently.

Ìý

Ìý

Ìý

In order to facilitate a clear understanding of the Company’s operating results, FFO should be examined in conjunction with net income attributable to BXP, Inc. as presented in the Company’s consolidated financial statements. FFO should not be considered as a substitute for net income attributable to BXP, Inc. (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.

BXP, INC.

PORTFOLIO LEASING PERCENTAGES

Ìý

CBD Portfolio

% Occupied by Location (1)

Ìý

% Leased by Location (2)

Ìý

June 30, 2025

Ìý

December 31, 2024

Ìý

June 30, 2025

Ìý

December 31, 2024

Boston

97.0

%

Ìý

95.9

%

Ìý

98.5

%

Ìý

97.5

%

Los Angeles

86.3

%

Ìý

84.9

%

Ìý

86.9

%

Ìý

87.4

%

New York

87.2

%

Ìý

90.8

%

Ìý

93.0

%

Ìý

93.6

%

San Francisco

81.8

%

Ìý

84.3

%

Ìý

83.8

%

Ìý

85.2

%

Seattle

84.6

%

Ìý

81.6

%

Ìý

85.9

%

Ìý

83.5

%

Washington, DC

91.1

%

Ìý

91.9

%

Ìý

92.7

%

Ìý

93.6

%

CBD Portfolio

89.9

%

Ìý

90.9

%

Ìý

92.5

%

Ìý

92.8

%

Total Portfolio

% Occupied by Location (1)

Ìý

% Leased by Location (2)

Ìý

June 30, 2025

Ìý

December 31, 2024

Ìý

June 30, 2025

Ìý

December 31, 2024

Boston

89.7

%

Ìý

89.7

%

Ìý

91.2

%

Ìý

91.5

%

Los Angeles

86.3

%

Ìý

84.9

%

Ìý

86.9

%

Ìý

87.4

%

New York

84.4

%

Ìý

87.1

%

Ìý

90.2

%

Ìý

90.0

%

San Francisco

78.7

%

Ìý

80.8

%

Ìý

80.7

%

Ìý

81.7

%

Seattle

84.6

%

Ìý

81.6

%

Ìý

85.9

%

Ìý

83.5

%

Washington, DC

90.5

%

Ìý

91.4

%

Ìý

92.3

%

Ìý

93.0

%

Total Portfolio

86.4

%

Ìý

87.5

%

Ìý

89.1

%

Ìý

89.4

%

(1)

Represents signed leases for which revenue recognition has commenced in accordance with GAAP.

(2)

Represents signed leases for which revenue recognition has commenced in accordance with GAAP and signed leases for vacant space with future commencement dates.

Ìý

AT BXP

Michael LaBelle

Executive Vice President,

Chief Financial Officer and Treasurer

[email protected]

Helen Han

Vice President, Investor Relations

[email protected]

Source: BXP, Inc.

BXP, Inc.

NYSE:BXP

BXP Rankings

BXP Latest News

BXP Latest SEC Filings

BXP Stock Data

11.37B
158.00M
0.2%
106.41%
6.73%
REIT - Office
AGÕæÈ˹ٷ½ Estate Investment Trusts
United States
BOSTON