Recurring capital expenditures remain a significant drag on liquidity, with a $288.3 million outflow in 2026Q1 that significantly outpaced the company's quarterly net income of $101.6 million.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 |
|---|
| Cash from Operations | 1.19B | 1.25B | 1.23B | 1.3B | 1.28B | 1.13B | 1.16B | 1.18B | 1.15B | 907.45M | 1.04B | 799.41M | 695.55M | 777.93M | 642.95M | 606.33M | 375.89M | 617.38M | 560.91M | 629.38M | 527.98M | 472.25M | 429.51M | 488.27M | 437.38M | 419.4M | 339.66M | 303.37M | 215.29M | 59.07M |
| Operating CF Growth % | -27.19% | 0.86% | -5.15% | 1.49% | 13.16% | -2.04% | -2.06% | 2.69% | 26.76% | -12.48% | 29.7% | 14.93% | -10.59% | 20.99% | 6.04% | 61.3% | -39.11% | 10.07% | -10.88% | 19.21% | 11.8% | 9.95% | -12.04% | 11.64% | 4.29% | 23.48% | 11.97% | 40.91% | 264.47% | - |
| Operating CF / Revenue % | 34.15% | 35.76% | 36.23% | 39.76% | 41.25% | 39.23% | 41.83% | 39.9% | 42.33% | 34.87% | 40.65% | 32.09% | 29.02% | 36.43% | 34.27% | 34.46% | 24.24% | 40.56% | 37.69% | 42.46% | 35.73% | 32.85% | 30.67% | 37.28% | 35.42% | 40.6% | 38.63% | 38.57% | 41.9% | 21.44% |
| Net Income | 317.33M | 276.8M | 84.19M | 291.42M | 1.02B | 631.93M | 1.02B | 652M | 712.56M | 562.48M | 569.98M | 799.92M | 526.06M | 711.67M | 295.26M | 313.83M | 190.33M | 274.5M | 125.23M | 1.32B | 873.63M | 438.29M | 284.02M | 365.32M | 444.94M | 208.03M | 153.43M | 119.78M | 93.11M | 39.76M |
| Depreciation & Amortization | 920.04M | 912.09M | 889.45M | 832.75M | 752.2M | 720.85M | 685.99M | 680.18M | 645.65M | 617.55M | 694.4M | 639.54M | 628.57M | 565.4M | 454.04M | 439.18M | 338.37M | 321.68M | 304.15M | 288.98M | 276.76M | 267.64M | 252.94M | 210.48M | 186.43M | 150.16M | 133.15M | 120.06M | 75.42M | 38.77M |
| Stock-Based Compensation | 41.97M | 0 | 43.95M | 51.48M | 52.03M | 50.86M | 44.14M | 40.96M | 40.12M | 35.36M | 32.91M | 29.18M | 28.1M | 45.16M | 29.68M | 29.67M | 32.85M | 26.64M | 23.11M | 0 | 0 | 0 | 0 | 2.22M | 1.19M | 578K | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 87.69M | 250.67M | 421.32M | 288.76M | -334.82M | 23.37M | 23.38M | 22.25M | 21.3M | -1.28M | -35.05M | -42.27M | -39.34M | -383.34M | 43.13M | 49.36M | 50.83M | 52.17M | 41.94M | -934.2M | -504.17M | -109.37M | 41.61M | -41.19M | -127.76M | 79.08M | 82.13M | 60.35M | 46.75M | -1.51M |
| Working Capital Changes | -241.9M | -194.4M | -204.41M | -162.9M | -207.59M | -224.09M | -109.97M | -230.47M | -121.2M | -295.69M | -102.15M | -259.25M | -178.4M | -67.08M | -105.2M | -181.61M | -205.58M | -71.81M | -113.41M | -50.09M | -118.25M | -124.32M | -149.07M | -46.34M | -66.22M | -17.87M | -29.04M | 3.19M | 7K | -17.95M |
| Cash from Investing | -356.07M | -603.86M | -1.24B | -1.19B | -1.6B | -1.04B | -613.72M | -1.02B | -1.05B | -897.81M | -1.33B | -280.23M | -665.12M | -532.64M | -1.28B | -90.1M | -1.16B | -446.6M | -1.32B | 576.93M | 229.76M | 356.61M | -171.01M | 97.5M | -1.02B | -1.3B | -573.36M | -657.73M | -2.18B | -552.59M |
| Acquisitions (Net) | -92.43M | 40.66M | -132.1M | -192.65M | -277.58M | -80.36M | -172.44M | -87.39M | 46.7M | -109.02M | -520.09M | -38.21M | -52.05M | 79.47M | -6.21M | -17.97M | -12.9M | -7.83M | -896.03M | 0 | 0 | 0 | 0 | -422.27M | -1.43B | -1.32B | -604.16M | -10.84M | -43.64M | -3.14M |
| Purchase of Investments | -447.19M | -1.02B | -2.5M | -2.19M | -2.4M | -4.17M | 2.55M | -2.13M | -1.15B | -1.67M | -1.16M | -668.91M | -1.78M | -1.56M | -1.24M | -816K | -22.5M | 1.64M | 288.63M | -30.37M | -282.76M | -37.5M | 0 | -4.5M | -4.16M | -7.16M | -18.88M | -6.5M | 0 | 0 |
| Sale of Investments | 1.23B | 935.73M | 136K | 1.5M | 4.9M | 17.79M | 2.55M | 231.18M | 455.41M | 319.85M | -3.66M | 0 | 0 | 0 | 0 | 43.44M | 2.15M | 4.08M | 14.7M | 0 | 23.57M | 39.81M | 0 | 0 | 0 | 0 | 674.88M | 676.94M | 0 | 0 |
| Other Investing | -312.49M | 0 | -1.1B | -1B | -929.63M | -959.59M | -443.83M | -724.36M | 0 | -787.13M | 8.29M | 426.89M | -611.29M | -610.55M | -1.27B | 331.24M | -267.5M | -1.64M | -147M | 1.74B | 1.13B | 749.05M | 106.67M | 946.54M | 1.85B | 1.35B | -21.03M | -653.49M | -438.12M | 5.17M |
| Cash from Financing | -733.47M | -419.23M | -274.48M | 767.92M | 556.06M | -1.31B | 484.32M | -113.38M | 35.75M | 55.35M | -74.62M | -1.56B | -632.49M | 1.08B | -146.15M | 828.03M | -184.6M | 1.04B | -510.64M | -425.18M | -293.44M | -806.7M | -41.83M | -618.36M | 537.11M | 701.33M | 502.62M | 354.23M | 1.96B | 512.59M |
| Dividends Paid | -594.08M | -643.11M | -689.87M | -687.81M | -685.02M | -683.75M | -688.9M | -666.29M | -587.63M | -526.58M | -671.63M | -1.23B | -840.26M | -451.12M | -372.9M | -332.6M | -328.05M | -357.33M | -1.24B | -1.14B | -391.61M | -702.99M | -342.81M | -313.81M | -297.33M | -276.54M | -209.72M | -181.49M | -127.31M | -17.03M |
| Common Dividends | -594.08M | -643.11M | -689.87M | -687.81M | -685.02M | -683.75M | -688.9M | -666.29M | -587.63M | -526.58M | -671.63M | -1.23B | -840.26M | -451.12M | -372.9M | -332.6M | -324.69M | -357.33M | -1.24B | -1.14B | -391.61M | -702.99M | -342.81M | -313.81M | -297.33M | -276.54M | -209.72M | -181.49M | -127.31M | -17.03M |
| Debt Issuance (Net) | 0 | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K |
| Share Repurchases | -1.01M | 0 | -1.73M | 0 | 0 | -200M | 0 | 0 | -730K | 0 | -271K | -633K | -17.37M | -43.4M | -18.33M | 0 | 0 | 0 | 0 | 0 | 0 | -1.85M | 0 | -69.03M | 0 | -2.72M | 0 | 0 | 0 | 0 |
| Other Financing | -68.42M | -118.56M | 284.78M | 137.63M | -85.87M | -284.8M | -61.01M | -262.99M | -82.5M | -65.82M | -59.91M | -278.74M | 1.51B | 657.8M | -14.39M | -2.01M | -3.37M | -13.86M | 12.36M | -35.69M | 522.42M | 39.05M | -4.84M | 58.04M | -7.36M | 10.8M | 610.81M | -93.08M | -2.41M | -58.62M |
| Net Change in Cash | 102.05M | 222.07M | -277.37M | 875.75M | 235.65M | -1.22B | 1.03B | 52.7M | 133.82M | 77.85M | -366.8M | -1.04B | -602.06M | 1.32B | -781.23M | 1.34B | -969.99M | 1.21B | -1.27B | 781.13M | 464.29M | 22.15M | 216.66M | -32.59M | -42.79M | -182.89M | 268.92M | -131K | -5.39M | 19.07M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 1.56B | 1.34B | 1.61B | 736.81M | 501.16M | 1.72B | 691.89M | 639.19M | 505.37M | 356.91M | 723.72M | 1.76B | 2.37B | 1.04B | 1.82B | 478.95M | 1.45B | 241.51M | 1.51B | 725.79M | 261.5M | 239.34M | 22.69M | 55.27M | 98.07M | 280.96M | 12.04M | 12.17M | 17.56M | 9M |
| Cash at End | 581.25M | 1.56B | 1.34B | 1.61B | 736.81M | 501.16M | 1.72B | 691.89M | 639.19M | 434.77M | 356.91M | 723.72M | 1.76B | 2.37B | 1.04B | 1.82B | 478.95M | 1.45B | 241.51M | 1.51B | 725.79M | 261.5M | 239.34M | 22.69M | 55.27M | 98.07M | 280.96M | 12.04M | 12.17M | 28.07M |
| Free Cash Flow | 465.53M | 689.66M | 786.52M | 819.17M | 884.31M | 1.12B | 1.15B | 748.78M | 750.44M | 479.63M | 224.44M | 799.41M | 695.55M | 777.93M | 642.95M | 160.33M | -484.63M | 174.53M | -15.07M | -503.22M | -114.05M | 77.49M | 151.82M | 66M | -994.92M | -903.16M | -264.5M | -360.48M | -1.48B | -495.54M |
| FCF Growth % | -39.23% | -12.31% | -3.99% | -7.37% | -21.02% | -3% | 54.16% | -0.22% | 56.46% | 113.7% | -71.92% | 14.93% | -10.59% | 20.99% | 301.01% | 133.08% | -377.67% | 1258.45% | 97.01% | -341.24% | -247.17% | -48.96% | 130.03% | 106.63% | -10.16% | -241.46% | 26.62% | 75.68% | -199.1% | - |
| FCF / Revenue % | 13.34% | 19.8% | 23.08% | 25.02% | 28.45% | 38.76% | 41.74% | 25.29% | 27.62% | 18.43% | 8.8% | 32.09% | 29.02% | 36.43% | 34.27% | 9.11% | -31.25% | 11.47% | -1.01% | -33.95% | -7.72% | 5.39% | 10.84% | 5.04% | -80.57% | -87.43% | -30.08% | -45.83% | -288.44% | -179.9% |
Capital expenditure intensity
As reported in financial statements, BXP's dividend payout coverage has fluctuated significantly, with the dividend-to-AFFO ratio reaching an extreme 100.12 in 2024Q4, suggesting that recurring cash flow is occasionally insufficient to cover distributions without relying on balance sheet liquidity or non-recurring capital sources.
The volatility in the dividend-to-AFFO ratio indicates that investors should monitor the sustainability of current payout levels during periods of elevated leasing activity. When AFFO turns negative, as seen in 2025Q3 and 2024Q4, the dividend is effectively being funded by cash reserves or debt, which may limit the company's flexibility for future capital allocation.
Based on the provided quarterly data, BXP's recurring capital expenditures, including tenant improvements and leasing commissions, frequently create a substantial drag on cash flow, as evidenced by the $288.3 million outflow recorded in 2026Q1 which significantly exceeded the company's quarterly net income.
The high level of capital intensity required to maintain trophy assets suggests that BXP must continuously reinvest a large portion of its operating cash flow to remain competitive. This structural requirement for heavy capital spending appears to be a primary driver of the divergence between GAAP net income and true distributable cash flow.
According to the historical data, the FFO-to-Net Income ratio has shown extreme variance, including a negative 2.25 in 2025Q3, which highlights how massive non-cash depreciation charges distort the company's reported profitability and obscure the underlying cash-generating capacity of the office portfolio.
The wide gap between GAAP net income and FFO confirms that traditional earnings metrics are largely irrelevant for assessing BXP's operational health. Investors should focus on the FFO and AFFO trends, as these figures better reflect the cash-based reality of a REIT that is heavily burdened by the accounting treatment of its long-lived real estate assets.
As indicated by the quarterly cash flow statements, the relationship between FFO and GAAP operating cash flow is highly inconsistent, with FFO often significantly exceeding operating cash flow, which may imply that non-cash adjustments and working capital changes are creating noise in the reported performance metrics.
The lack of a stable conversion ratio suggests that BXP's reported FFO may not always translate directly into the cash available for debt service or dividends. This discrepancy warrants further investigation into the specific working capital items that are causing the periodic disconnect between operating cash flow and the company's preferred non-GAAP earnings measures.
Quick answers to the most common questions about buying BXP stock.
BXP, Inc. (BXP) generated $1.25B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
BXP, Inc. (BXP) generated $689.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
BXP, Inc. (BXP) spent $559.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, BXP, Inc. (BXP) returned $643.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.