BXP, Inc.BXP

時価総額

$110.9億

PER

オフィス・ライフサイエンス向け不動産の米国最大手。自主管理による物件運営と再開発・ライフサイエンス転用を展開。2024年に901 New YorkのJV持分を1,000万ドルで取得、725 12th Streetを3,400万ドルで買収。主要6ゲートウェイ市場中心の米国展開。

概要財務

サマリーテーブルに戻る

	2010年 12月31日	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日	2024年 12月31日
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	1,039	642	1,032	298	91
Net Income	190	314	332	841	526	800	570	562	713	652	1,019	632	1,021	291	84
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	677	709	742	824	880
Depreciation and amortization	338	439	454	565	629	640	694	618	646	678	684	717	750	831	887
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-	-	-	-	14
Impairment loss	-	-	-	-	-	-	2	-	12	24	-	-	-	-	14
Amortization of right of use assets - operating leases	-	-	-	-	-	-	-	-	-	-	-	-	2	2	2
Amortization of sales type lease	-	-	-	-	-	-	-	-	-	-	-	-8	-	-	1
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	44	51	52	51	44
Non-cash compensation expense	33	30	30	45	28	29	33	35	40	41	44	51	52	51	44
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	85	-3	-60	-240	-343
Loss from unconsolidated joint ventures	37	86	49	75	13	23	8	11	2	47	-85	-3	-60	-240	-343
Gain on sale of investment in unconsolidated joint venture	-	-	-	-	-	-	59	-	-	-	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	32	22	27	25	34
Proceeds from Equity Method Investment, Distribution	17	40	47	33	7	8	25	27	7	17	32	22	27	25	34
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	5	6	-6	6	4
(Gains) losses from investments in securities	1	-0	1	3	1	-1	2	4	-2	6	5	6	-6	6	4
Provision for Loan and Lease Losses	-	-	-	-	-	-	-	-	-	-	2	-1	-0	0	0
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	23	23	26	31	37
Paid-in-Kind Interest	56	55	43	3	-39	-42	-35	-1	21	22	23	23	26	31	37
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-	-45	-	-	-
Loss from early extinguishment of debt	-90	-1	-4	0	-11	-22	-0	0	-16	-30	-	-45	-	-	-
Other Income - assignment fee	-	-	-	-	-	-	-	-	-	-	-	-	7	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	632	125	441	1	1
Gains on sales of real estate	-	-	-	-	-	-	-	-	-	-	619	124	437	1	1
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-	-	10	-	-
Gain on sales-type lease	-	-	-	-	-	-	-	-	-	-	-	-	10	-	-
Unrealized (Gain) Loss on non-real estate Investments	-	-	-	-	-	-	-	-	-	-	-	-	-0	0	1
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-23	-5	8	31	-14
Tenant and other receivables, net	5	19	-23	0	-13	46	-4	-2	-29	25	-23	-5	8	31	-14
Notes receivable, net	-	-	-	-	-	-	-	-	-	-	0	1	0	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	97	102	98	100	98
Accrued rental income, net	-	-	77	60	58	74	28	58	44	57	97	102	98	100	98
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-12	21	-20	7	5
Prepaid expenses and other assets	-3	39	-7	-13	-20	17	-53	-51	-12	-3	-12	21	-20	7	5
Finance Lease, Interest Payment on Liability	-	-	-	-	-	-	-	-	-	-	-1	-	-	-	-
Increase (Decrease) in Prepaid Rent	-	-	-	-	-	-	-	-	-	-	-	-	-	-26	-1
Lease liabilities - operating leases	-	-	-	-	-	-	-	-	-	-	-2	24	-0	0	0
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-4	20	-23	42	-2
Accounts payable and accrued expenses	-33	7	4	13	4	-6	16	10	1	13	-4	20	-23	42	-2
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	16	-11	9	30	-6
Accrued interest payable	-14	7	3	21	-4	27	54	-161	5	1	16	-11	9	30	-6
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	18	-29	-24	7	13
Other liabilities	-9	7	1	2	-58	-34	-106	-45	5	-50	18	-29	-24	7	13
Tenant leasing costs	-	-	-	-	-	-	-	-	-	-	-80	-63	84	78	119
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	118	491	250	1,003	1,144
Total adjustments	186	293	311	-64	169	-1	467	345	438	529	138	501	262	1,010	1,150
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	1,157	1,133	1,282	1,302	1,235
Net cash provided by operating activities	376	606	643	778	696	799	1,037	907	1,150	1,181	1,157	1,133	1,282	1,302	1,235
Acquisitions of real estate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-35
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	483	514	500	526	651
Construction in progress	-	-	-	-	-	-	500	608	695	546	483	514	500	526	651
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	160	151	177	171	190
Building and other capital improvements	-	62	50	74	82	113	151	222	190	181	160	151	177	171	190
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	234	264	219	311	258
Tenant improvements	-	-76	140	105	106	145	230	205	210	252	234	264	219	311	258
Right of use assets - finance leases	-	-	-	-	-	-	-	-	-	5	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	519	180	835	1	1
Proceeds from sales of real estate	-	-	62	250	420	603	123	30	455	91	519	180	835	1	1
Acquisition of real estate upon consolidation of unconsolidated joint ventures (net of cash)	-	-	-	-	-	-	-	-	-	-	-	-	-	13	-6
Proceeds from assignment fee	-	-	-	-	-	-	-	-	-	-	-	-	7	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	172	98	278	193	132
Capital contributions to unconsolidated joint ventures	63	18	6	-	52	38	576	109	346	87	172	98	278	193	132
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	55	0	37	33	28
Capital distributions from unconsolidated joint ventures	-	-	-	-	-	-	20	251	-	137	55	0	37	33	28
Cash and cash equivalents deconsolidated	-	-	-	-	-	-	-	-	-	24	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-	18	-	-	-
Proceeds from Sale of Equity Method Investments	50	141	4	226	1	25	56	-	-	-	-	18	-	-	-
Investment in non-real estate investments	-	-	-	-	-	-	-	-	-	-	-	-	2	2	3
Issuance of note receivables (including related party)	-	-	-	-	-	-	-	-	-	-	-	-	-	12	3
Proceeds from note receivable	-	-	-	-	-	-	-	-	-	-	6	10	10	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-3	-1	5	-1	-0
Investments in securities, net	-	-	1	2	2	2	1	2	1	2	-3	-1	5	-1	-0
Deposit on capital lease	-	-	-	-	-	-	-	-	14	-	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-614	-1,040	-1,603	-1,194	-1,237
Net cash used in investing activities	-1,161	-90	-1,278	-533	-665	-280	-1,329	-898	-1,099	-1,015	-614	-1,040	-1,603	-1,194	-1,237
Proceeds from Secured Notes Payable	-	-	-	-	-	-	-	-	-	-	-	1,201	-	600	-
Proceeds from mortgage notes payable	269	1,178	-	-	-	-	-	2,300	-	-	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	17	832	-	-	5
Repayments of mortgage notes payable	730	1,252	254	80	88	55	1,327	1,318	19	46	17	832	-	-	5
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	1,248	1,696	750	748	850
Proceeds from unsecured senior notes	1,543	848	998	1,195	-	-	1,990	848	996	1,548	1,248	1,696	750	748	850
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-	1,842	-	500	700
Redemption of unsecured senior notes	700	-	224	-	548	-	-	848	700	699	-	1,842	-	500	700
Redemption/repurchase of unsecured exchangeable senior notes	219	45	507	393	655	-	-	-	-	-	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	265	770	985	-	-
Proceeds from Lines of Credit	-	-	-	-	-	-	25	580	745	380	265	770	985	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	265	625	1,130	-	-
Repayments of unsecured line of credit	-	-	-	-	-	-	25	535	790	380	265	625	1,130	-	-
Proceeds from Other Debt	-	-	-	-	-	-	-	-	-	-	-	-500	730	1,200	-
Payments for Repurchase of Redeemable Preferred Stock	-	-	-	-	-	-	-	-	-	-	-	200	-	-	-
Repayments of mezzanine notes payable	-	-	-	-	-	-	-	306	-	-	-	-	-	-	-
Payments on finance lease obligations	-	-	-	-	-	-	-	-	-	-	-	1	-	-	13
Repayment of unsecured term loan	-	-	-	-	-	-	-	-	-	-	-	-	-	-730	500
Proceeds from Issuance of Commercial Paper	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5,363
Repayments of Commercial Paper	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4,863
Repayments of outside members’ notes payable	-	-	-	-	-	-	-	70	-	-	-	-	-	-	-
Payments on capital lease obligations	-	-	-	-	-	-	1	0	1	-	-	-	-	-	-
Payments on real estate transaction	-	-	-	-	0	3	5	3	1	-	-	-	-	-	-
Deposit on mortgage note payable interest rate lock	-	-	-	-	-	-	-	23	-	-	-	-	-	-	-
Proceeds from (Payments for) Other Financing Activities	-	-	-	-	-	-	-	23	-	-	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	10	21	8	19	12
Deferred financing costs	16	16	8	15	0	2	16	51	8	13	10	21	8	19	12
Debt Issuance Costs	-	-	-	-	-	-	-	-	-	-	-	-16	-	-	-
Payment for Debt Extinguishment or Debt Prepayment Cost	-	-	-	-	-	-	-	-	-	-	-	43	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	3	24	-0	0	-2
Net activity from equity transactions	23	10	0	-0	2	1	-0	0	-1	14	3	24	-0	0	-2
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	689	684	685	688	690
Dividends and distributions	325	333	373	451	840	1,226	672	527	588	666	689	684	685	688	690
Proceeds from Noncontrolling Interests	-	-	-	-	-	-	-	-	-	-	8	18	1	227	375
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	59	260	86	70	78
Distributions to noncontrolling interests in property partnerships	25	-	6	10	37	173	55	54	83	70	59	260	86	70	78
Proceeds from (Payments to) Noncontrolling Interests	-	-	-	-	-	-	-	-	47	-187	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	484	-1,311	556	768	-274
Net cash provided by (used in) financing activities	-185	828	-146	1,078	-632	-1,559	-75	68	82	-113	484	-1,311	556	768	-274
Net increase (decrease) in cash and cash equivalents and cash held in escrows	-	-	-	-	-	-	-	-	-	-	1,027	-1,218	236	876	-277
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	433	465	450	554	676
Cash paid for interest	394	386	481	548	647	482	434	598	416	439	433	465	450	554	676
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	54	53	52	43	42
Interest capitalized	41	48	44	68	52	34	39	61	66	55	54	53	52	43	42
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	99	238	120	134	112
Write-off of fully depreciated real estate	-	-	-	-	-	-	-207	-125	135	130	99	239	120	135	112
Capital Expenditures Incurred but Not yet Paid	-	-	-	-	-	-	-	-	-	-	20	25	98	4	-51
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability	-	-	-	-	-	-	-	-	-	-	-	27	-	141	31
Right-of-Use Asset Obtained in Exchange for Finance Lease Liability	-	-	-	-	-	-	-	-	-	-	-	-	-	163	-
Finance Lease, Liability, Reversal from Re-Assessment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-38
Finance Lease, Right-of-Use Asset, Reversal from Re-Assessment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-29
Contribution of Property	-	-	-	-	-	-	-	-	-	-	-	-	-	18	93
Capitalized operating lease costs	-	-	-	-	-	-	-	-	-	-	-	-	-	13	30
Construction in progress from prepaid expenses and other assets	-	-	-	-	-	-	-	-	-	-	-	-	-	26	-
Investment in unconsolidated joint ventures eliminated upon consolidation	-	-	-	-	-	-	-	-	-	-	-	-	-	184	-12
Loans Assumed	-	-	-	-	-	-	-	-	-	-	-	-	-	300	207
Debt Conversion, Converted Instrument, Amount	-	-	-	-	-	-	-	-	-	-	-	-	-	-	100
Fair Value of Assets Acquired	-	-	-	-	-	-	-	-	-	-	-	-	-	-491	-220
Interest rate swaps recorded upon consolidation	-	-	-	-	-	-	-	-	-	-	-	-	-	-7	-
Construction in progress, net deconsolidated	-	-	-	-	-	-	-	-	-	-	-	-300	-11	-	-
Transfer to Investments	-	-	-	-	-	-	-	-	-	-	348	107	11	-	-
Sales-type lease origination	-	-	-	-	-	-	-	-	-	-	-	-	13	-	-
Derecognition of assets in exchange for sales-type lease obligation	-	-	-	-	-	-	-	-	-	-	-	-	-3	-	-
Accrued rental income, net deconsolidated	-	-	-	-	-	-	-	-	-	-	5	-	-	-	-
Prepaid rent reclassified to right of use asset	-	-	-	-	-	-	-	-	-	15	-	-	-	-	-
Transfer Of Tenant Lease Costs Real Estate	-	-	-	-	-	-	-	-	-	-	3	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	112	-	-	-	-
Real Estate Owned, Transfer from Real Estate Owned	-	-	-	8	-	-	-	-	-	13	112	-	-	-	-
Transfer Of Tenant Improvements Real Estate	-	-	-	-	-	-	-	-	-	-	12	-	-	-	-
Prepaid expenses and other assets, net deconsolidated	-	-	-	-	-	-	-	-	-	-	-	-5	-	-	-
Assumption of mortgage notes payable	-	-	-	-	-	-	-	-	-	-	-	200	-	-	-
Mortgage Notes Payable Deconsolidated	-	-	-	-	-	-	-	-	-	-	-	-198	-	-	-
Other Significant Noncash Transaction, Value of Consideration Given	-	-	-	-	-	-	-	-	-	-	-	100	-	-	-
Lease liability - finance lease deconsolidated	-	-	-	-	-	-	-	-	-	-120	-	-	-	-	-
Debt Conversion, Original Debt, Amount	-	-	-	-	-	-	-	110	-	-	-	-	-	-	-
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	30	18	7	4	41
Conversions of noncontrolling interests to stockholders’ equity	17	85	-35	-30	-3	14	6	17	3	5	30	18	7	4	41
Boston Properties Limited Partnership	-	-	-	-	-	-	-	-	-	-	-	-	48	48	43
Issuance of restricted securities to employees and directors	19	25	26	30	27	43	34	36	37	38	43	44	48	48	43