株探米国株
日本語 英語
エドガーで原本を確認する
0001037540false0001043121false00010375402026-01-272026-01-270001037540bxp:BostonPropertiesLimitedPartnershipMember2026-01-272026-01-27

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): January 27, 2026
BXP, INC.
BOSTON PROPERTIES LIMITED PARTNERSHIP
(Exact Name of Registrants As Specified in its Charter)
BXP, Inc. Delaware
1-13087
04-2473675
(State or Other Jurisdiction
of Incorporation)
(Commission File Number) (IRS Employer
Identification No.)
Boston Properties Limited Partnership Delaware
0-50209
04-3372948
(State or Other Jurisdiction
of Incorporation)
(Commission File Number) (IRS Employer
Identification No.)
800 Boylston Street, Suite 1900, Boston, Massachusetts 02199
(Address of Principal Executive Offices) (Zip Code)
(617) 236-3300
(Registrants’ telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrants under any of the following provisions (see General Instruction A.2. below):
☐    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





Securities registered pursuant to Section 12(b) of the Act:
Registrant Title of each class Trading Symbol(s) Name of each exchange on which registered
BXP, Inc. Common Stock, par value $0.01 per share BXP New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
BXP, Inc.:
Emerging growth company ☐

Boston Properties Limited Partnership:
Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

BXP, Inc. ☐         Boston Properties Limited Partnership ☐







Item 2.02.    Results of Operations and Financial Condition.
The information in this Item 2.02 - “Results of Operations and Financial Condition” is being furnished. Such information, including Exhibits 99.1 and 99.2 hereto, shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Item 2.02, including Exhibits 99.1 and 99.2, shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing.

On January 27, 2026, BXP, Inc. (the “Company”), the general partner of Boston Properties Limited Partnership, issued a press release announcing its financial results for the fourth quarter and full year ended 2025. That press release referred to certain supplemental information that is available on the Company’s website. The text of the supplemental information and the press release are attached hereto as Exhibits 99.1 and 99.2, respectively, and are incorporated by reference herein.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.
Exhibit No. Description
*99.1
*99.2
*101.SCH Inline XBRL Taxonomy Extension Schema Document.
*101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document.
*101.PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document.
*101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document.
*104 Cover Page Interactive Data File (formatted as Inline XBRL with applicable taxonomy extension information contained in Exhibits 101.*).
______________
* Filed herewith.







SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned hereunto duly authorized.


BXP, INC.
By: /s/    MICHAEL E. LABELLE        
Michael E. LaBelle
Executive Vice President, Chief Financial Officer
and Treasurer
BOSTON PROPERTIES LIMITED PARTNERSHIP
By: BXP, Inc., its General Partner
By: /s/    MICHAEL E. LABELLE        
Michael E. LaBelle
Executive Vice President, Chief Financial Officer
and Treasurer
    

Date: January 27, 2026




EX-99.1 2 q42025supplemental.htm EX-99.1 Document


Exhibit 99.1                                                     
a50hub-28.jpg
bxp-colorb.gif
Supplemental Operating and Financial Data
for the Quarter Ended December 31, 2025



THE COMPANY
BXP, Inc. (NYSE: BXP) (“BXP” or the “Company”) 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 55 years. BXP is a fully integrated real estate company, organized as a real estate investment trust (REIT). As of December 31, 2025, including properties owned by joint ventures, BXP’s portfolio totals 52.6 million square feet and 179 properties, including 8 properties under construction/redevelopment. BXP’s properties include 157 office properties, 14 retail properties (including one retail property under construction), seven residential properties (including three residential properties under construction) and one hotel. BXP is well-known for its in-house building management expertise and responsiveness to clients’ needs. BXP holds a superior track record of developing premium Central Business District (CBD) office buildings, successful mixed-use complexes, suburban office centers and build-to-suit projects for a diverse array of creditworthy clients. BXP actively works to promote its growth and operations in a sustainable and responsible manner.  BXP has earned a thirteenth consecutive GRESB “Green Star” recognition and the highest GRESB 5-star Rating and was named one of the world’s most sustainable companies by TIME Magazine. BXP, an S&P 500 company, was founded in 1970 by Mortimer B. Zuckerman and Edward H. Linde and became a public company in 1997.


FORWARD-LOOKING STATEMENTS
This Supplemental package 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, and prolonged government shutdowns or disruptions, the impact of geopolitical conflicts, the uncertainties of investing in new markets, the costs and availability of financing, the effectiveness of our 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 the Company’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 the Company’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.


NON-GAAP FINANCIAL MEASURES
This Supplemental package includes non-GAAP financial measures, which are accompanied by what the Company considers the most directly comparable financial measures calculated and presented in accordance with GAAP. Quantitative reconciliations of the differences between the most directly comparable GAAP financial measures and the non-GAAP financial measures presented are provided within this Supplemental package. Definitions of these non-GAAP financial measures and statements of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company’s financial condition and results of operations, and, if applicable, the other purposes for which management uses the measures, can be found in the Definitions section of this Supplemental starting on page 57.

The Company also presents “BXP’s Share” of certain of these measures, which are non-GAAP financial measures that are calculated as the consolidated amount calculated in accordance with GAAP, plus the Company’s share of the amount from the Company’s unconsolidated joint ventures (calculated based upon the Company’s percentage ownership interest and, in some cases, after priority allocations), minus the Company’s partners’ share of the amount from the Company’s consolidated joint ventures (calculated based upon the partners’ percentage ownership interests and, in some cases, after income allocation to private REIT shareholders and their share of fees due to the Company).  Management believes that presenting “BXP’s Share” of these measures provides useful information to investors regarding the Company’s financial condition and/or results of operations because the Company has several significant joint ventures and, in some cases, the Company exercises significant influence over, but does not control, the joint venture, in which case GAAP requires that the Company account for the joint venture entity using the equity method of accounting and the Company does not consolidate it for financial reporting purposes. In other cases, GAAP requires that the Company consolidate the venture even though the Company’s partner(s) owns a significant percentage interest. As a result, management believes that presenting BXP’s Share of various financial measures in this manner can help investors better understand the Company’s financial condition and/or results of operations after taking into account its true economic interest in these joint ventures.  The Company cautions investors that the ownership percentages used in calculating “BXP’s Share” of these measures may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners’ interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both routine and major decisions), distributions, transferability of interests, financings and guarantees, liquidations and other matters. As a result, presentations of “BXP’s Share” of a financial measure should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP. Unless noted otherwise, reconciliations of “BXP’s Share” of these financial measures can be found in the Reconciliations section of this Supplemental package starting on page 61.




GENERAL INFORMATION
Corporate Headquarters Trading Symbol Investor Relations Inquiries
800 Boylston Street BXP BXP, Inc. Inquiries should be directed to
Suite 1900 800 Boylston Street, Suite 1900 Helen Han
Boston, MA 02199 Stock Exchange Listing Boston, MA 02199 Vice President, Investor Relations
www.bxp.com New York Stock Exchange investors.bxp.com at 617.236.3429 or
(t) 617.236.3300 investorrelations@bxp.com hhan@bxp.com
(t) 617.236.3429
Michael E. LaBelle
Executive Vice President, Chief Financial Officer
at 617.236.3352 or
mlabelle@bxp.com
(Cover photo: 100 Causeway Street, Boston, MA)




 bxp-colorb.gif
Q4 2025
Table of contents
Page
OVERVIEW
Company Profile
Guidance and assumptions
FINANCIAL INFORMATION
Financial Highlights
Consolidated Balance Sheets
Consolidated Income Statements
Funds From Operations (FFO)
Funds Available for Distribution (FAD)
Net Operating Income (NOI)
Same Property Net Operating Income (NOI) by Reportable Segment
Capital Expenditures, Tenant Improvement Costs and Leasing Commissions
Acquisitions and Dispositions
DEVELOPMENT ACTIVITY
Construction in Progress
Land Parcels and Purchase Options
LEASING ACTIVITY
Leasing Activity
PROPERTY STATISTICS

Portfolio Overview
Residential and Hotel Performance
In-Service Property Listing
Top 20 Clients Listing and Portfolio Client Diversification
Occupancy by Location
DEBT AND CAPITALIZATION
Capital Structure
Debt Analysis
Senior Unsecured Debt Covenant Compliance Ratios
Net Debt to EBITDAre
Debt Ratios
JOINT VENTURES
Consolidated Joint Ventures
Unconsolidated Joint Ventures
LEASE EXPIRATION ROLL-OUT
Total In-Service Properties
Boston
Los Angeles
New York
San Francisco
Seattle
Washington, DC
CBD
Suburban
RESEARCH COVERAGE, DEFINITIONS AND RECONCILIATIONS
Research Coverage
Definitions
Reconciliations
Consolidated Income Statement - Prior Year


 bxp-colorb.gif
Q4 2025
Company profile
SNAPSHOT
(as of December 31, 2025)
Fiscal Year-End December 31
Total Properties (includes unconsolidated joint ventures and properties under development/redevelopment) 179
Total Square Feet (includes unconsolidated joint ventures and properties under development/redevelopment) 52.6 million
Common shares outstanding, plus common units and LTIP units (other than unearned Multi-Year Long-Term Incentive Program (MYLTIP) Units and Outperformance Plan (OPP) units) on an as-converted basis 1, 2
176.8 million
Closing Price, at the end of the quarter $67.48 per share
Dividend - Quarter/Annualized $0.70/$2.80 per share
Dividend Yield 4.1%
Consolidated Market Capitalization 2
$28.5 billion
BXP’s Share of Market Capitalization 2, 3
$28.4 billion
Unsecured Senior Debt Ratings BBB (S&P); Baa2 (Moody’s)
STRATEGY
BXP’s primary business objective is to maximize return on investment in an effort to provide its investors with the greatest possible total return in all points of the economic cycle. To achieve this objective, the key tenets of our business strategy are to:
•continue to embrace our leadership position in the premier workplace segment and leverage our strength in portfolio quality, client relationships, development skills, market penetration, and sustainability to profitably build market share;
•maintain a keen focus on select dynamic gateway markets that exhibit the strongest economic growth and investment characteristics over time - currently Boston, Los Angeles, New York, San Francisco, Seattle, and Washington, DC;
•invest in the highest quality buildings (primarily premier workplaces) with unique amenities and desirable locations that are able to maintain high occupancy rates and achieve premium rental rates through economic cycles;
•maintain scale and a full-service real estate capability (leasing, development, construction, marketing, legal, and property management) in our markets to ensure we (1) see all relevant investment deal flow, (2) maintain an ability to execute on all types of real estate opportunities, such as acquisitions, dispositions, repositioning and development, throughout the real estate investment cycle, (3) provide superior service to our clients and (4) develop and manage our assets in the most sustainable manner possible;
•ensure a strong balance sheet to maintain consistent access to capital and the ability to make new investments at opportune times;
•pursue attractive asset class adjacencies where we have a track record of success, such as life sciences and residential development;
•recycle capital for future investment through disposing of assets that no longer meet our investment profile or provide an opportunity for an attractive sale price relative to reinvestment;
•maintain a leadership position in sustainability innovation to minimize emissions from BXP’s development and in-service portfolio, as well as to provide clients sustainable solutions for their space use needs; and
•foster a culture and reputation of integrity, excellence and purposefulness, making us the employer of choice for talented real estate professionals, the landlord and developer of choice for our clients, as well as the counterparty of choice for real estate industry participants.
MANAGEMENT

Board of Directors
Owen D. Thomas Chairman of the Board Owen D. Thomas Chief Executive Officer
Douglas T. Linde Douglas T. Linde President
Joel I. Klein Lead Independent Director Raymond A. Ritchey Senior Executive Vice President
Bruce W. Duncan Chair of Audit Committee Michael E. LaBelle Executive Vice President, Chief Financial Officer and Treasurer
Diane J. Hoskins Chair of Sustainability Committee
Rodney C. Diehl
Executive Vice President, West Coast Regions
Mary E. Kipp Donna D. Garesche Executive Vice President, Chief Human Resources Officer
Matthew J. Lustig Chair of Nominating & Corporate Bryan J. Koop Executive Vice President, Boston Region
Governance Committee Peter V. Otteni Executive Vice President, Co-Head of the Washington, DC
Timothy J. Naughton
Chair of Compensation Committee Region
Julie G. Richardson Hilary J. Spann Executive Vice President, New York Region
William H. Walton, III John J. Stroman Executive Vice President, Co-Head of the Washington, DC
Derek A. (Tony) West Region
Colin D. Joynt
Senior Vice President, Chief Information Officer
Eric G. Kevorkian Senior Vice President, Chief Legal Officer and Secretary
Michael R. Walsh Senior Vice President, Chief Accounting Officer
James J. Whalen
Senior Vice President, Chief Technology Officer
___________________
1Common units and LTIP units are units of limited partnership interest in Boston Properties Limited Partnership, the entity through which the Company conducts substantially all of its business.
2For additional detail, see page 28.
3For the Company’s definitions and related disclosures, see the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
1

 bxp-colorb.gif
Q4 2025
Guidance and assumptions
GUIDANCE
BXP’s guidance for first quarter and full year 2026 for diluted earnings per common share attributable to BXP, Inc. (EPS) and diluted funds from operations (FFO) per common share attributable to BXP, Inc. 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 the Company’s earnings release issued on January 27, 2026 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 not under contract as of the date hereof, (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. For a complete definition of FFO and statements of the reasons why management believes it provides useful information to investors, see page 60. There can be no assurance that BXP’s actual results will not differ materially from the estimates set forth below.
First Quarter 2026 Full Year 2026
Low High Low High
Projected EPS (diluted) $ 0.32  $ 0.34  $ 2.08  $ 2.29 
Add:
Projected Company share of real estate depreciation and amortization 1.27  1.27  5.10  5.10 
Projected Company share of (gains)/losses on sales of real estate, gain on investment from unconsolidated joint venture and impairments (0.03) (0.03) (0.30) (0.35)
Projected FFO per share (diluted) $ 1.56  $ 1.58  $ 6.88  $ 7.04 





ASSUMPTIONS
(dollars in thousands)
Full Year 2026
Low High
Operating property activity:
Average In-service portfolio occupancy 1
87.50  % 88.50  %
Change in BXP’s Share of Same Property net operating income (excluding termination income) 1.25  % 2.25  %
Change in BXP’s Share of Same Property net operating income - cash (excluding termination income) —  % 0.50  %
BXP’s Share of Non Same Properties’ incremental contribution to net operating income over prior year (excluding asset sales)
$ 44,000  $ 52,000 
Taking Buildings Out-of-Service $ (13,000) $ (13,000)
BXP’s Share of incremental net operating income related to asset sales over prior year 2
$ (74,000) $ (70,000)
BXP’s Share of straight-line rent and fair value lease revenue (non-cash revenue)
$ 130,000  $ 150,000 
Termination income $ 11,000  $ 15,000 
Other revenue (expense):
Development, management services and other revenue $ 30,000  $ 34,000 
General and administrative expense 2
$ (183,000) $ (176,000)
Consolidated net interest expense $ (593,000) $ (581,000)
Unconsolidated joint venture interest expense $ (63,000) $ (60,000)
Noncontrolling interest:
Noncontrolling interest in property partnerships’ share of FFO $ (194,000) $ (186,000)
_______________
1 Excludes development properties placed into service in 2026.
2 Excludes estimated changes in the market value of the Company’s deferred compensation plan and gains (losses) from investments in securities.
2

 bxp-colorb.gif
Q4 2025
Financial highlights
(unaudited and in thousands, except ratios and per share amounts)
Three Months Ended
31-Dec-25 30-Sep-25
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (121,712)
Net income (loss) attributable to BXP, Inc. per share - diluted $ 1.56  $ (0.77)
FFO attributable to BXP, Inc. 1
$ 280,155  $ 276,674 
Diluted FFO per share 1
$ 1.76  $ 1.74 
Dividends per common share $ 0.70  $ 0.70 
Funds available for distribution to common shareholders and common unitholders (FAD) 2
$ 134,515  $ 201,772 
Selected items:
Revenue $ 877,097  $ 871,510 
Recoveries from clients $ 140,571  $ 146,082 
Service income from clients $ 2,756  $ 2,786 
BXP’s Share of revenue 3
$ 843,736  $ 839,345 
BXP’s Share of straight-line rent 3
$ 21,586  $ 23,859 
BXP’s Share of fair value lease revenue 3, 4
$ 3,030  $ 3,019 
BXP’s Share of termination income 3
$ 8,732  $ 1,382 
Ground rent expense $ 3,579  $ 3,777 
Capitalized interest $ 14,670  $ 13,491 
Capitalized wages $ 4,155  $ 3,657 
Income (loss) from unconsolidated joint ventures 5
$ 50,232  $ (148,329)
BXP’s share of FFO from unconsolidated joint ventures 6
$ 12,956  $ 11,840 
Net income attributable to noncontrolling interests in property partnerships $ 18,479  $ 17,853 
FFO attributable to noncontrolling interests in property partnerships 7
$ 40,564  $ 40,468 
Balance Sheet items:
Above-market rents (included within Prepaid Expenses and Other Assets) $ 5,108  $ 5,619 
Below-market rents (included within Other Liabilities) $ 18,796  $ 21,290 
Accrued rental income liability (included within Other Liabilities) $ 97,370  $ 101,001 
Ratios:
Interest Coverage Ratio (excluding capitalized interest) 8
2.91  2.78 
Interest Coverage Ratio (including capitalized interest) 8
2.66  2.56 
Fixed Charge Coverage Ratio 8
2.41  2.25 
BXP’s Share of Net Debt to BXP’s Share of EBITDAre (Annualized) 9
7.86  8.21 
Change in BXP’s Share of Same Property Net Operating Income (NOI) (excluding termination income) 10
(0.7) % 1.7  %
Change in BXP’s Share of Same Property NOI (excluding termination income) - cash 10
1.3  % 2.6  %
FAD Payout Ratio 2
92.09  % 61.37  %
Operating Margins [(rental revenue - rental expense)/rental revenue] 60.1  % 60.8  %
Occupancy % of In-Service Properties 11
86.7  % 86.0  %
Leased % of In-Service Properties 12
89.4  % 88.8  %
Capitalization:
Consolidated Debt $ 16,609,483  $ 16,604,696 
BXP’s Share of Debt 13
$ 16,466,789  $ 16,613,274 
Consolidated Market Capitalization $ 28,539,947  $ 29,747,934 
Consolidated Debt/Consolidated Market Capitalization 58.20  % 55.82  %
BXP’s Share of Market Capitalization 13
$ 28,397,253  $ 29,756,512 
BXP’s Share of Debt/BXP’s Share of Market Capitalization 13
57.99  % 55.83  %
_____________
1For a quantitative reconciliation of FFO attributable to BXP, Inc. and Diluted FFO per share, see page 7.
2For a quantitative reconciliation of FAD, see page 8. FAD Payout Ratio equals distributions to common shareholders and unitholders (excluding any special distributions) divided by FAD.
3See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
4Represents the net adjustment for above- and below-market leases that are amortized over the terms of the respective leases in place at the property acquisition dates.
5For the three months ended December 31, 2025, includes gains on sales of approximately $51.4 million. For the three months ended September 30, 2025, includes a non-cash impairment charge of approximately $145.1 million.
6For a quantitative reconciliation for the three months ended December 31, 2025, see page 37.
7For a quantitative reconciliation for the three months ended December 31, 2025, see page 34.
8For a quantitative reconciliation for the three months ended December 31, 2025 and September 30, 2025, see page 32.
9For a quantitative reconciliation for the three months ended December 31, 2025 and September 30, 2025, see page 31.
10For a quantitative reconciliation for the three months ended December 31, 2025 and September 30, 2025, see pages 11, 67 and 68.
3

 bxp-colorb.gif
Q4 2025
Financial highlights (continued)
11Represents signed leases for which revenue recognition has commenced in accordance with GAAP. Excludes hotel and residential properties.
12Represents signed leases for which revenue recognition has commenced in accordance with GAAP and signed leases for vacant space with future commencement dates. Excludes hotel and residential properties.
13For a quantitative reconciliation for December 31, 2025, see page 28.
4

 bxp-colorb.gif
Q4 2025
Consolidated Balance Sheets
(unaudited and in thousands)
31-Dec-25 30-Sep-25
ASSETS
Real estate $ 26,248,130  $ 26,724,267 
Construction in progress 1,475,257  1,322,608 
Land held for future development 518,492  562,909 
Right of use assets - finance leases 372,470  372,747 
Right of use assets - operating leases 325,841  321,063 
Less accumulated depreciation (8,040,311) (8,008,908)
Total real estate 20,899,879  21,294,686 
Cash and cash equivalents 1,478,206  861,066 
Cash held in escrows 79,060  77,663 
Investments in securities 44,614  43,604 
Tenant and other receivables, net 92,625  136,743 
Note receivable, net 9,373  8,898 
Related party note receivables, net 28,346  88,879 
Sales-type lease receivable, net 15,672  15,430 
Accrued rental income, net 1,538,515  1,532,403 
Deferred charges, net 847,690  802,785 
Prepaid expenses and other assets 108,105  137,561 
Investments in unconsolidated joint ventures 999,309  999,764 
Assets held for sale 24,770  — 
Total assets $ 26,166,164  $ 25,999,482 
LIABILITIES AND EQUITY
Liabilities:
Mortgage notes payable, net $ 4,280,067  $ 4,279,482 
Unsecured senior notes, net 9,806,100  9,803,336 
Unsecured exchangeable senior notes, net 976,263  975,080 
Unsecured line of credit —  — 
Unsecured term loans, net 797,053  796,798 
Unsecured commercial paper 750,000  750,000 
Lease liabilities - finance leases 360,039  363,207 
Lease liabilities - operating leases 389,213  379,792 
Accounts payable and accrued expenses 480,017  484,798 
Dividends and distributions payable 123,753  123,259 
Accrued interest payable 125,345  120,128 
Other liabilities 386,074  406,820 
Liabilities held for sale —  — 
Total liabilities 18,473,924  18,482,700 
Commitments and contingencies —  — 
Redeemable deferred stock units 7,538  8,006 
Equity:
Stockholders’ equity attributable to BXP, Inc.:
Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding —  — 
Common stock, $0.01 par value, 250,000,000 shares authorized, 158,627,198 and 158,479,314 issued and 158,548,298 and 158,400,414 outstanding at December 31, 2025 and September 30, 2025, respectively
1,585  1,584 
Additional paid-in capital 6,836,243  6,827,889 
Dividends in excess of earnings (1,674,995) (1,812,361)
Treasury common stock at cost, 78,900 shares at December 31, 2025 and September 30, 2025
(2,722) (2,722)
Accumulated other comprehensive loss (12,921) (14,831)
Total stockholders’ equity attributable to BXP, Inc. 5,147,190  4,999,559 
Noncontrolling interests:
Common units of the Operating Partnership 566,563  554,440 
Property partnerships 1,970,949  1,954,777 
Total equity 7,684,702  7,508,776 
Total liabilities and equity $ 26,166,164  $ 25,999,482 
5

 bxp-colorb.gif
Q4 2025
Consolidated Income Statements
(unaudited and in thousands, except per share amounts)
Three Months Ended
31-Dec-25 30-Sep-25
Revenue
Lease $ 809,150  $ 809,820 
Parking and other 35,393  34,404 
Insurance proceeds 7,490  986 
Hotel revenue 12,464  13,162 
Development and management services 8,641  9,317 
Direct reimbursements of payroll and related costs from management services contracts 3,959  3,821 
Total revenue 877,097  871,510 
Expenses
Operating 182,761  187,820 
Real estate taxes 149,611  142,992 
Restoration expenses related to insurance claims 7,321  924 
Hotel operating 9,041  9,628 
General and administrative 1
37,801  36,188 
Payroll and related costs from management services contracts 3,959  3,821 
Transaction costs 122  1,431 
Depreciation and amortization 232,015  236,147 
Total expenses 622,631  618,951 
Other income (expense)
Income (loss) from unconsolidated joint ventures 2
50,232  (148,329)
Gains on sales of real estate 3
156,410  1,932 
Gains from investments in securities 1
846  2,400 
Unrealized gain (loss) on non-real estate investments (2) 178 
Interest and other income (loss) 12,351  7,620 
Impairment losses 4
(16,902) (68,901)
Interest expense (162,612) (164,299)
Net income (loss) 294,789  (116,840)
Net (income) loss attributable to noncontrolling interests
Noncontrolling interest in property partnerships (18,479) (17,853)
Noncontrolling interest - common units of the Operating Partnership 5
(27,824) 12,981 
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (121,712)
INCOME PER SHARE OF COMMON STOCK (EPS)
Net income (loss) attributable to BXP, Inc. per share - basic $ 1.56  $ (0.77)
Net income (loss) attributable to BXP, Inc. per share - diluted $ 1.56  $ (0.77)











_____________
1Includes $0.8 million and $2.4 million for the three months ended December 31, 2025 and September 30, 2025, respectively, related to the Company’s deferred compensation plan.
2For the three months ended December 31, 2025, includes gains on sales of approximately $51.4 million. For the three months ended September 30, 2025, includes a non-cash impairment charge of approximately $145.1 million.
3For additional detail, see page 14.
4Primarily related to impairment losses recognized in the relevant periods for properties / land that were sold or expected to be sold.
5For additional detail, see page 7.
6

 bxp-colorb.gif
Q4 2025
Funds from operations (FFO) 1
(unaudited and dollars in thousands, except per share amounts)
Three Months Ended
31-Dec-25 30-Sep-25
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (121,712)
Add:
Noncontrolling interest - common units of the Operating Partnership 27,824  (12,981)
Noncontrolling interests in property partnerships 18,479  17,853 
Net income (loss) 294,789  (116,840)
Add:
Depreciation and amortization expense 232,015  236,147 
Noncontrolling interests in property partnerships' share of depreciation and amortization 2
(22,085) (22,615)
BXP's share of depreciation and amortization from unconsolidated joint ventures 3
14,173  17,272 
Corporate-related depreciation and amortization (581) (582)
Non-real estate related amortization 2,130  2,130 
Impairment losses 16,902  68,901 
Impairment loss included within income (loss) from unconsolidated joint ventures
—  145,133 
Less:
Gains on sales of real estate 156,410  1,932 
Gains on sale / consolidation included within income (loss) from unconsolidated joint ventures 3
51,449  2,236 
Unrealized gain (loss) on non-real estate investments (2) 178 
Noncontrolling interests in property partnerships 18,479  17,853 
FFO attributable to the Operating Partnership (including BXP, Inc.) (Basic FFO) 311,007  307,347 
Less:
Noncontrolling interest - common units of the Operating Partnership’s share of FFO 30,852  30,673 
FFO attributable to BXP, Inc. $ 280,155  $ 276,674 
BXP, Inc.’s percentage share of Basic FFO 90.08  % 90.02  %
Noncontrolling interest’s - common unitholders percentage share of Basic FFO 9.92  % 9.98  %
Basic FFO per share $ 1.77  $ 1.75 
Weighted average shares outstanding - basic 158,457  158,345 
Diluted FFO per share $ 1.76  $ 1.74 
Weighted average shares outstanding - diluted 159,115  158,928 

RECONCILIATION TO DILUTED FFO
Three Months Ended
31-Dec-25 30-Sep-25
Basic FFO $ 311,007  $ 307,347 
Add:
Effect of dilutive securities - stock-based compensation —  — 
Diluted FFO 311,007  307,347 
Less:
Noncontrolling interest - common units of the Operating Partnership’s share of diluted FFO 30,727  30,581 
BXP, Inc.’s share of Diluted FFO $ 280,280  $ 276,766 

RECONCILIATION OF SHARES/UNITS FOR DILUTED FFO
Three Months Ended
31-Dec-25 30-Sep-25
Shares/units for Basic FFO 175,905  175,901 
Add:
Effect of dilutive securities - stock-based compensation (shares/units) 658  583 
Shares/units for Diluted FFO 176,563  176,484 
Less:
Noncontrolling interest - common units of the Operating Partnership’s share of Diluted FFO (shares/units) 17,448  17,556 
BXP, Inc.’s share of shares/units for Diluted FFO 159,115  158,928 
BXP, Inc.’s percentage share of Diluted FFO 90.12  % 90.05  %
_____________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2For a quantitative reconciliation for the three months ended December 31, 2025, see page 34.
3For a quantitative reconciliation for the three months ended December 31, 2025, see page 37.
7

 bxp-colorb.gif
Q4 2025
Funds available for distributions (FAD) 1
(dollars in thousands)
Three Months Ended
31-Dec-25 30-Sep-25
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (121,712)
Add:
Noncontrolling interest - common units of the Operating Partnership 27,824  (12,981)
Noncontrolling interests in property partnerships 18,479  17,853 
Net income (loss) 294,789  (116,840)
Add:
Depreciation and amortization expense 232,015  236,147 
Noncontrolling interests in property partnerships’ share of depreciation and amortization 2
(22,085) (22,615)
BXP’s share of depreciation and amortization from unconsolidated joint ventures 3
14,173  17,272 
Corporate-related depreciation and amortization (581) (582)
Non-real estate related amortization 2,130  2,130 
Impairment losses 16,902  68,901 
Impairment loss included within income (loss) from unconsolidated joint ventures
—  145,133 
Less:
Gains on sales of real estate 156,410  1,932 
Gains on sale / consolidation included within loss from unconsolidated joint ventures 3
51,449  2,236 
Unrealized gain (loss) on non-real estate investments (2) 178 
Noncontrolling interests in property partnerships 18,479  17,853 
Basic FFO 311,007  307,347 
Add:
BXP’s Share of lease transaction costs that qualify as rent inducements 1, 4
4,488  4,999 
BXP’s Share of hedge amortization, net of costs 1
1,712  1,781 
BXP’s Share of fair value interest adjustment 1
509  638 
BXP’s Share of straight-line ground rent expense adjustment 1, 5
(3,118) (407)
Stock-based compensation 4,497  4,404 
Non-real estate depreciation and amortization (1,549) (1,548)
Unearned portion of capitalized fees from consolidated joint ventures 6
829  938 
BXP’s Share of non-cash loss from early extinguishments of debt 1
54  — 
Less:
BXP’s Share of straight-line rent 1
21,586  23,859 
BXP’s Share of fair value lease revenue 1, 7
3,030  3,019 
BXP’s Share of non-cash termination income adjustment 1
(4,121) — 
BXP’s Share of 2nd generation tenant improvements and leasing commissions 1
145,389  64,715 
BXP’s Share of maintenance capital expenditures 1, 8
17,171  23,341 
BXP’s Share of amortization and accretion related to sales type lease 1
268  265 
Hotel improvements, equipment upgrades and replacements 591  1,181 
Funds available for distribution to common shareholders and common unitholders (FAD) (A)
$ 134,515  $ 201,772 
Distributions to common shareholders and unitholders (excluding any special distributions) (B)
123,881  123,830 
FAD Payout Ratio1 (B÷A)
92.09  % 61.37  %

_____________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2For a quantitative reconciliation for the three months ended December 31, 2025, see page 34.
3For additional information for the three months ended December 31, 2025, see page 37.
4Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the period the lease commences.
5Includes the straight-line impact of the Company’s 99-year ground and air rights lease related to the Company’s 100 Clarendon Street garage and Back Bay Transit Station. The Company has allocated contractual ground lease payments aggregating approximately $39.0 million, which it expects to incur by the end of 2027 with no payments thereafter. The Company is recognizing this expense on a straight-line basis over the 99-year term of the ground and air rights lease, see page 3.
6See page 63 for additional information.
7Represents the net adjustment for above- and below-market leases that are amortized over the terms of the respective leases in place at the property acquisition dates.
8Maintenance capital expenditures do not include capital expenditures that are planned at the time of acquisition or capital expenditures incurred in connection with repositioning activities.


8

 bxp-colorb.gif
Q4 2025
Reconciliation of net income (loss) attributable to BXP, Inc. to BXP’s Share of same property net operating income (NOI)

(in thousands)
Three Months Ended
31-Dec-25 31-Dec-24
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (230,019)
Net (income) loss attributable to noncontrolling interests
Noncontrolling interest - common units of the Operating Partnership 27,824  (25,031)
Noncontrolling interest in property partnerships 18,479  17,233 
Net income (loss) 294,789  (237,817)
Add:
Interest expense 162,612  170,390 
Impairment losses 16,902  — 
Unrealized loss on non-real estate investments
Depreciation and amortization expense 232,015  226,043 
Transaction costs 122  707 
Payroll and related costs from management services contracts 3,959  4,398 
General and administrative expense 37,801  32,504 
Less:
Interest and other income (loss) 12,351  20,452 
Gains (losses) from investments in securities 846  (369)
Gains on sales of real estate 156,410  85 
Income (loss) from unconsolidated joint ventures 50,232  (349,553)
Direct reimbursements of payroll and related costs from management services contracts 3,959  4,398 
Development and management services revenue 8,641  8,784 
Net Operating Income (NOI) 515,763  512,430 
Add:
BXP’s share of NOI from unconsolidated joint ventures 1
28,183  30,782 
Less:
Partners’ share of NOI from consolidated joint ventures (after income allocation to private REIT shareholders) 2
51,665  48,259 
BXP’s Share of NOI 492,281  494,953 
Less:
Termination income 8,947  914 
BXP’s share of termination income from unconsolidated joint ventures 1
72  521 
Add:
Partners’ share of termination income from consolidated joint ventures 2
287  11 
BXP’s Share of NOI (excluding termination income) $ 483,549  $ 493,529 
Net Operating Income (NOI) $ 515,763  $ 512,430 
Less:
Termination income 8,947  914 
NOI from non Same Properties (excluding termination income) 3
13,872  17,950 
Same Property NOI (excluding termination income) 492,944  493,566 
Less:
Partners’ share of NOI from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 2
51,378  48,248 
Add:
Partners’ share of NOI from non Same Properties from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 3
4,460  2,865 
BXP’s share of NOI from unconsolidated joint ventures (excluding termination income) 1
28,111  30,261 
Less:
BXP’s share of NOI from non Same Properties from unconsolidated joint ventures (excluding termination income) 3
2,959  3,983 
BXP’s Share of Same Property NOI (excluding termination income) $ 471,178  $ 474,461 

_____________
1For a quantitative reconciliation for the three months ended December 31, 2025, see page 66.
2For a quantitative reconciliation for the three months ended December 31, 2025, see pages 63-64.
3Pages 21-24 indicate by footnote the properties that are not included as part of Same Property NOI. In addition, Same Properties exclude properties that were sold prior to December 31, 2025 and therefore are no longer a part of the Company’s property portfolio.
9

 bxp-colorb.gif
Q4 2025
Reconciliation of net income (loss) attributable to BXP, Inc. to BXP’s Share of same property net operating income (NOI) - cash
(in thousands)
Three Months Ended
31-Dec-25 31-Dec-24
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (230,019)
Net (income) loss attributable to noncontrolling interests
Noncontrolling interest - common units of the Operating Partnership 27,824  (25,031)
Noncontrolling interest in property partnerships 18,479  17,233 
Net income (loss) 294,789  (237,817)
Add:
Interest expense 162,612  170,390 
Impairment losses 16,902  — 
Unrealized loss on non-real estate investments
Depreciation and amortization expense 232,015  226,043 
Transaction costs 122  707 
Payroll and related costs from management services contracts 3,959  4,398 
General and administrative expense 37,801  32,504 
Less:
Interest and other income (loss) 12,351  20,452 
Gains (losses) from investments in securities 846  (369)
Gains on sales of real estate 156,410  85 
Income (loss) from unconsolidated joint ventures 50,232  (349,553)
Direct reimbursements of payroll and related costs from management services contracts 3,959  4,398 
Development and management services revenue 8,641  8,784 
Net Operating Income (NOI) 515,763  512,430 
Less:
Straight-line rent 25,710  19,732 
Fair value lease revenue 1,983  1,277 
Amortization and accretion related to sales type lease 240  254 
Termination income 8,947  914 
Add:
Straight-line ground rent expense adjustment 1
531  586 
Lease transaction costs that qualify as rent inducements 2
4,615  3,512 
NOI - cash (excluding termination income) 484,029  494,351 
Less:
NOI - cash from non Same Properties (excluding termination income) 3
10,672  32,432 
Same Property NOI - cash (excluding termination income) 473,357  461,919 
Less:
Partners’ share of NOI - cash from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 4
47,115  49,077 
Add:
Partners’ share of NOI - cash from non Same Properties from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 3
3,382  9,121 
BXP’s share of NOI - cash from unconsolidated joint ventures (excluding termination income) 5
26,891  29,808 
Less:
BXP’s share of NOI - cash from non Same Properties from unconsolidated joint ventures (excluding termination income) 3
2,308  3,285 
BXP’s Share of Same Property NOI - cash (excluding termination income) $ 454,207  $ 448,486 
_____________
1In light of the front-ended, uneven rental payments required by the Company’s 99-year ground and air rights lease for the 100 Clarendon Street garage and Back Bay Transit Station in Boston, MA, and to make period-to-period comparisons more meaningful to investors, the adjustment does not include the straight-line impact of approximately $(3,770) and $146 for the three months ended December 31, 2025 and 2024, respectively. As of December 31, 2025, the Company has remaining lease payments aggregating approximately $25.3 million, all of which it expects to incur by the end of 2027 with no payments thereafter. Under GAAP, the Company recognizes expense of $(111) per quarter on a straight-line basis over the term of the lease. However, unlike more traditional ground and air rights leases, the timing and amounts of the rental payments by the Company correlate to the uneven timing and funding by the Company of capital expenditures related to improvements at Back Bay Transit Station. As a result, the amounts excluded from the adjustment each quarter through 2027 may vary significantly.
2Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the Company’s FAD calculation on page 8.
3Pages 21-24 indicate by footnote the properties that are not included as part of Same Property NOI. In addition, Same Properties exclude properties that were sold prior to December 31, 2025 and therefore are no longer a part of the Company’s property portfolio.
4For a quantitative reconciliation for the three months ended December 31, 2025, see page 64.
5For a quantitative reconciliation for the three months ended December 31, 2025, see page 66.
10

 bxp-colorb.gif
Q4 2025
Same property net operating income (NOI) by reportable segment
(dollars in thousands)
Office 1
Hotel & Residential
Three Months Ended $ % Three Months Ended $ %
31-Dec-25 31-Dec-24 Change Change 31-Dec-25 31-Dec-24 Change Change
Rental Revenue 2
$ 819,205  $ 797,512  $ 17,615  $ 17,861 
Less: Termination income 8,947  824  —  — 
Rental revenue (excluding termination income) 2
810,258  796,688  $ 13,570  1.7  % 17,615  17,861  $ (246) (1.4) %
Less: Operating expenses and real estate taxes 322,998  308,521  14,477  4.7  % 11,931  12,462  (531) (4.3) %
NOI (excluding termination income) 2, 3
$ 487,260  $ 488,167  $ (907) (0.2) % $ 5,684  $ 5,399  $ 285  5.3  %
Rental revenue (excluding termination income) 2
$ 810,258  $ 796,688  $ 13,570  1.7  % $ 17,615  $ 17,861  $ (246) (1.4) %
Less: Straight-line rent and fair value lease revenue and amortization and accretion from sales-type lease 24,684  35,595  (10,911) (30.7) % (1) (2) (200.0) %
Add: Lease transaction costs that qualify as rent inducements 4
4,565  3,363  1,202  35.7  % —  —  —  —  %
Subtotal 790,139  764,456  25,683  3.4  % 17,616  17,860  (244) (1.4) %
Less: Operating expenses and real estate taxes 322,998  308,521  14,477  4.7  % 11,931  12,462  (531) (4.3) %
Add: Straight-line ground rent expense 5
531  586  (55) (9.4) % —  —  —  —  %
NOI - cash (excluding termination income) 2, 3
$ 467,672  $ 456,521  $ 11,151  2.4  % $ 5,685  $ 5,398  $ 287  5.3  %
Consolidated Total 1 (A)
BXP’s share of Unconsolidated Joint Ventures (B)
Three Months Ended $ % Three Months Ended $ %
31-Dec-25 31-Dec-24 Change Change 31-Dec-25 31-Dec-24 Change Change
Rental Revenue 2
$ 836,820  $ 815,373  $ 45,382  $ 47,347 
Less: Termination income 8,947  824  72  521 
Rental revenue (excluding termination income) 2
827,873  814,549  $ 13,324  1.6  % 45,310  46,826  $ (1,516) (3.2) %
Less: Operating expenses and real estate taxes 334,929  320,983  13,946  4.3  % 20,158  20,548  (390) (1.9) %
NOI (excluding termination income) 2, 3
$ 492,944  $ 493,566  $ (622) (0.1) % $ 25,152  $ 26,278  $ (1,126) (4.3) %
Rental revenue (excluding termination income) 2
$ 827,873  $ 814,549  $ 13,324  1.6  % $ 45,310  $ 46,826  $ (1,516) (3.2) %
Less: Straight-line rent and fair value lease revenue and amortization and accretion from sales-type lease 24,683  35,596  (10,913) (30.7) % 690  199  491  246.7  %
Add: Lease transaction costs that qualify as rent inducements 4
4,565  3,363  1,202  35.7  % —  308  (308) (100.0) %
Subtotal 807,755  782,316  25,439  3.3  % 44,620  46,935  (2,315) (4.9) %
Less: Operating expenses and real estate taxes 334,929  320,983  13,946  4.3  % 20,158  20,548  (390) (1.9) %
Add: Straight-line ground rent expense 5
531  586  (55) (9.4) % 121  136  (15) (11.0) %
NOI - cash (excluding termination income) 2, 3
$ 473,357  $ 461,919  $ 11,438  2.5  % $ 24,583  $ 26,523  $ (1,940) (7.3) %
Partners’ share of Consolidated Joint Ventures (C)
BXP’s Share 2, 6
Three Months Ended $ % Three Months Ended $ %
31-Dec-25 31-Dec-24 Change Change 31-Dec-25 31-Dec-24 Change Change
Rental Revenue 2
$ 82,202  $ 79,669  $ 800,000  $ 783,051 
Less: Termination income 287  11  8,732  1,334 
Rental revenue (excluding termination income) 2
81,915  79,658  $ 2,257  2.8  % 791,268  781,717  $ 9,551  1.2  %
Less: Operating expenses and real estate taxes 34,997  34,275  722  2.1  % 320,090  307,256  12,834  4.2  %
NOI (excluding termination income) 2, 3
$ 46,918  $ 45,383  $ 1,535  3.4  % $ 471,178  $ 474,461  $ (3,283) (0.7) %
Rental revenue (excluding termination income) 2
$ 81,915  $ 79,658  $ 2,257  2.8  % $ 791,268  $ 781,717  $ 9,551  1.2  %
Less: Straight-line rent and fair value lease revenue and amortization and accretion from sales-type lease 3,312  5,216  (1,904) (36.5) % 22,061  30,579  (8,518) (27.9) %
Add: Lease transaction costs that qualify as rent inducements 4
127  (211) 338  160.2  % 4,438  3,882  556  14.3  %
Subtotal 78,730  74,231  4,499  6.1  % 773,645  755,020  18,625  2.5  %
Less: Operating expenses and real estate taxes 34,997  34,275  722  2.1  % 320,090  307,256  12,834  4.2  %
Add: Straight-line ground rent expense 5
—  —  —  —  % 652  722  (70) (9.7) %
NOI - cash (excluding termination income) 2, 3
$ 43,733  $ 39,956  $ 3,777  9.5  % $ 454,207  $ 448,486  $ 5,721  1.3  %
___________________
1Includes 100% share of consolidated joint ventures that are a Same Property.
2See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
3For a quantitative reconciliation of net income (loss) attributable to BXP, Inc. to net operating income (NOI) (excluding termination income) and NOI - cash (excluding termination income), see pages 9-10.
11

 bxp-colorb.gif
Q4 2025
Same property net operating income (NOI) by reportable segment (continued)
4Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the Company’s FAD calculation on page 8.
5Excludes the straight-line impact of approximately $(3,770) and $146 for the three months ended December 31, 2025 and 2024, respectively, in connection with the Company’s 99-year ground and air rights lease at 100 Clarendon Street garage and Back Bay Transit Station.
6BXP’s Share equals (A) + (B) - (C).
12

 bxp-colorb.gif
Q4 2025
Capital expenditures, tenant improvement costs and leasing commissions
(dollars in thousands, except PSF amounts)


CAPITAL EXPENDITURES
Three Months Ended
31-Dec-25 30-Sep-25
Maintenance capital expenditures $ 18,157  $ 25,996 
Planned capital expenditures associated with acquisition properties 8,247  5,020 
Repositioning capital expenditures 2,399  10,084 
Hotel improvements, equipment upgrades and replacements 591  1,181 
Subtotal 29,394  42,281 
Add:
BXP’s share of maintenance capital expenditures from unconsolidated joint ventures (JVs) 629  349 
BXP’s share of planned capital expenditures associated with acquisition properties from unconsolidated JVs 10  116 
BXP’s share of repositioning capital expenditures from unconsolidated JVs —  — 
Less:
Partners’ share of maintenance capital expenditures from consolidated JVs 1,615  3,004 
Partners’ share of planned capital expenditures associated with acquisition properties from consolidated JVs —  — 
Partners’ share of repositioning capital expenditures from consolidated JVs
BXP’s Share of Capital Expenditures 1
$ 28,415  $ 39,740 





2nd GENERATION TENANT IMPROVEMENTS AND LEASING COMMISSIONS 2
Three Months Ended
31-Dec-25 30-Sep-25
Square feet 1,219,771  957,858 
Tenant improvements and lease commissions PSF $ 128.74  $ 77.47 





















___________________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2Includes 100% of unconsolidated joint ventures.

13

 bxp-colorb.gif
Q4 2025
Acquisitions and dispositions
For the period from January 1, 2025 through December 31, 2025
(dollars in thousands)

ACQUISITIONS
BXP’s Share of Investment
Property Location Date Acquired Square Feet Initial Anticipated Future Total In-service Leased (%)
290 Coles Street (670 Units) (19.46% ownership) 1
Jersey City, NJ March 5, 2025 560,000  $ 20,000  $ 68,700  $ 88,700  N/A
343 Madison Avenue 2
New York, NY August 27, 2025 930,000  43,532  843,418  886,950  N/A
2100 M Street 3
Washington, D.C. December 15, 2025 320,000  55,000  328,500  383,500  N/A
Total Acquisitions 1,810,000  $ 118,532  $ 1,240,618  $ 1,359,150  —  %
DISPOSITIONS
Property Location Date Disposed Square Feet BXP’s Share of Gross Sales Price BXP’s Share of Net Cash Proceeds
BXP’s Share of Book Gain (Loss) 4
Land:
17 Hartwell Avenue 5
Lexington, MA June 27, 2025 30,000  $ 21,840  $ 21,840  $ 18,390 
Beach Cities Media Campus (50% ownership) El Segundo, CA September 17, 2025 N/A 28,188  26,753  2,416 
Land Parcels at New Dominion Technology Park Fairfax County, VA October 15, 2025 N/A 250  248  248 
Almaden Boulevard San Jose, CA October 17, 2025 N/A 13,500  12,659  124 
Land Parcels at Broad Run Loudoun County, VA December 1, 2025 N/A 37,500  36,613  35,418 
3625 Peterson Way San Jose, CA December 11, 2025 N/A 90,000  79,908  10,662 
30,000  191,278  178,021  67,258 
Residential:
Proto Kendall Square Cambridge, MA December 18, 2025 166,717  171,500  169,413  53,276 
Signature at Reston Town Center Reston, VA December 19, 2025 517,783  236,000  234,327  49,584 
684,500  407,500  403,740  102,860 
Non-Strategic Office Sales:
Market Square North (50% ownership) Washington, DC November 10, 2025 417,298  62,500  —  24,261 
140 Kendrick Street Needham, MA December 17, 2025 409,197  132,000  122,860  7,306 
751 Gateway Boulevard (49% ownership) South San Francisco, CA December 30, 2025 230,592  147,000  143,451  27,008 
1,057,087  341,500  266,311  58,575 
Total Dispositions 1,771,587  $ 940,278  $ 848,072  $ 228,693 

___________________
1The Company has agreed to fund up to $65.0 million in preferred equity. The joint venture has also entered into a $225.0 million construction loan, of which the Company’s share is approximately $43.8 million. As of December 31, 2025, $29.9 million of preferred equity has been contributed and no amounts have been drawn under the construction loan.
2The Company acquired its partner’s 45% ownership interest at cost, resulting in the Company owning 100% of the project. See page 15 for additional details.
3This property is held for future development and therefore, reflected in the Company’s owned land parcels on page 17.
4Excludes approximately $1.7 million of gain related to a sale that occurred in a prior period.
5The Company entered into a joint venture with a third party to redevelop, own and operate 17 Hartwell Avenue. The Company sold 17 Hartwell Avenue to the joint venture for approximately $21.8 million in cash. The Company also contributed development costs of approximately $5.6 million for its 20% ownership interest. The Company will be the development manager for the project. Upon formation of the joint venture, the Company ceased accounting for the property on a consolidated basis and is accounting for the joint venture entity on an unconsolidated basis using the equity method of accounting, as it does not have a controlling financial or operating interest in the joint venture entity. The Company recognized a gain upon sale of the real estate of approximately $18.4 million, as the fair value of the real estate exceeded its carrying value.
14

 bxp-colorb.gif
Q4 2025
Construction in progress
(dollars in thousands)
CONSTRUCTION IN PROGRESS AT DECEMBER 31, 2025 1
Actual/Estimated BXP’s share
Initial Occupancy Stabilization Date Square Feet
Investment to Date 2
Estimated Total Investment 2
Total Financing Amount Drawn
Estimated Future Equity Requirement 2
Percentage Leased 3
Percentage placed in-service 4
Net Operating Income (Loss) 5 (BXP’s share)
Location
Office
725 12th Street Q1 2029 Q4 2030 Washington, DC 320,000  $ 84,459  $ 349,600  $ —  $ —  $ 265,141  87  % —  % N/A
343 Madison Avenue Q3 2029 Q2 2031 New York, NY 930,000  304,640  1,971,000  —  —  1,666,360  29  % —  % N/A
Total Office Properties under Construction 1,250,000  389,099  2,320,600  —  —  1,931,501  44  % —  % N/A
Lab/Life Sciences
290 Binney Street (55% ownership) 6
Q2 2026 Q2 2026 Cambridge, MA 573,000  354,590  508,000  —  —  153,410  100  % —  %  N/A
651 Gateway (50% ownership) 7
Q1 2024 Q3 2027 South San Francisco, CA 327,000  134,754  167,100  —  —  32,346  N/A 27  % $ 16 
Total Lab/Life Sciences Properties under Construction 900,000  489,344  675,100  —  —  185,756  100  % 10  % 16 
Residential
17 Hartwell Avenue (312 units) (20% ownership) Q2 2027 Q2 2028 Lexington, MA 288,000  11,494  35,900  19,747  —  4,659  —  % —  % N/A
17 Hartwell Avenue - Retail 2,100  —  —  —  —  —  —  % —  % N/A
121 Broadway Street (439 units) Q3 2027 Q2 2029 Cambridge, MA 492,000  274,681  597,800  —  —  323,119  —  % —  % N/A
290 Coles Street (670 units) (19.46% ownership) 8
Q2 2028 Q3 2029 Jersey City, NJ 547,000  20,707  88,700  56,400  —  11,593  —  % —  % N/A
290 Coles Street - Retail 13,000  —  —  —  —  —  —  % —  % N/A
Total Residential Properties under Construction 1,342,100  306,882  722,400  76,147  —  339,371  —  % —  % N/A
Retail
Reston Next Retail Q1 2026 Q4 2026 Reston, VA 30,000  27,477  31,600  —  —  4,123  70  % —  % (28)
Total Retail Property under Construction 30,000  27,477  31,600  —  —  4,123  70  % —  % (28)
Total Properties Under Construction 3,522,100  $ 1,212,802  $ 3,749,700  $ 76,147  $ —  $ 2,460,751  61  %
9
% $ (12)
PROJECTS FULLY PLACED IN-SERVICE DURING 2025
Actual/Estimated BXP’s share
Estimated Total Investment 2
Amount Drawn at 12/31/2025
Estimated Future Equity Requirement 2
Net Operating Income (Loss) 5 (BXP’s share)
Initial Occupancy Stabilization Date
Investment to Date 2
Total Financing Percentage
Location Square Feet
Leased 3
1050 Winter Street Q2 2025 Q3 2025 Waltham, MA 162,274  $ 8,453  $ 38,700  $ —  $ —  $ 30,247  100  % $ 610 
Reston Next Office Phase II Q1 2025 Q1 2027 Reston, VA 86,629  51,045  61,000  —  —  9,955  92  % (12)
360 Park Avenue South (71% ownership) Q4 2024 Q4 2026 New York, NY 448,112  395,073  418,300  156,470  156,470  23,227  59  % (628)
Total Projects Fully Placed In-Service 697,015  $ 454,571  $ 518,000  $ 156,470  $ 156,470  $ 63,429  73  % $ (30)
________________
1A project is classified as Construction in Progress when (1) construction or supply contracts have been signed, physical improvements have commenced or a lease has been signed and (2) capitalized interest has commenced.
2Includes income (loss) and interest carry on debt and equity investment.
3Represents percentage leased as of January 23, 2026, including leases with future commencement dates.
4Represents the portion of the project that no longer qualifies for capitalization of interest in accordance with GAAP.
15

 bxp-colorb.gif
Q4 2025
Construction in progress (continued)
5Amounts represent Net Operating Income (Loss) for the three months ended December 31, 2025. For partially owned properties, amount represents BXP’s share based on its ownership percentage. See the Definitions and Reconciliations sections of this supplemental package starting on page 57.
6The project budget reflects the Company’s 55% share of joint venture costs related to 290 Binney Street. The Company has the sole obligation to construct an underground electrical vault for an estimated gross cost of $183.9 million. Upon completion, the Company has entered into a contract to sell the electrical vault to a third party for a fixed price of $84.1 million. The net investment of $99.8 million will be included in the Company’s outside basis in 290 Binney Street. The Company has invested $125.0 million for the vault as of December 31, 2025.
7On January 1, 2025, in accordance with the Company’s accounting policy, the Company ceased interest capitalization of its equity method investment. As of December 31, 2025, the joint venture partner, which is also the managing partner, classifies the project as under construction. As such, the Company continues to reflect the project as under construction. On January 2, 2026, this property was sold.
8On March 5, 2025 we acquired a 19.46% interest in 290 Coles Street. The budget represents the Company’s 19.46% ownership of the project budget and financings which includes the Company’s share of preferred equity. The Company has contributed $20.0 million of common equity at closing. In addition, the Company has committed to provide up to $65.0 million in preferred equity accruing at a 13% internal rate of return. As of December 31, 2025, $29.9 million of preferred equity has been contributed.
9 Total percentage leased excludes Residential.
16

 bxp-colorb.gif
Q4 2025
Land parcels and purchase options
as of December 31, 2025


OWNED LAND PARCELS AND PROPERTIES HELD FOR REDEVELOPMENT 1
Location
Approximate Developable Square Feet 2
Office
New York, NY (25% ownership) 2,000,000 
Princeton, NJ 1,723,000 
San Jose, CA 3
1,360,000 
Reston, VA 1,278,000 
San Jose, CA (55% ownership) 1,088,000 
Waltham, MA 899,000 
San Francisco, CA 850,000 
Springfield, VA 576,000 
South San Francisco, CA (50% ownership) 4
451,000 
Lexington, MA 420,000 
Washington, DC 320,000 
Rockville, MD 150,000 
Boston, MA 25,000 
       Total Office 11,140,000 
Residential
Reston, VA 1,193,000 
Rockville, MD 894,000 
Herndon, VA (50% ownership) 611,000 
Weston, MA 600,000 
Washington, DC (50% ownership) 520,000 
Waltham, MA 274,000 
        Total Residential 4,092,000 
         Total Owned Land Parcels 15,232,000 


VALUE CREATION PIPELINE - LAND PURCHASE OPTIONS
Location
Approximate Developable Square Feet 2
Office
Waltham, MA 5
1,200,000 
Boston, MA 668,000 
Cambridge, MA 573,000 
        Total Office 2,441,000 
Residential
Boston, MA 632,000 
         Total Residential 632,000 
         Total Land Purchase Options 3,073,000 

__________________
1Includes properties that are no longer considered “in-service” because the occupancy percentage is below 50% and the Company anticipates a future development / redevelopment of the property. During the year ended December 31, 2025, approximately 921,000 net rentable square feet were removed from the Company’s in-service properties portfolio in anticipation of future redevelopment. There can be no assurance that the Company will develop or redevelop these land parcels and properties for office, residential or other uses, if at all. Actual uses may differ from those shown depending on, among other things, the outcome of the permitting and/or entitlement processes for each land parcel/property.
2Represents 100% of consolidated and unconsolidated projects.
3On January 14, 2026, the land parcel was sold.
4On January 2, 2026, the land parcel was sold.
5The Company expects to be a 50% partner in the future development of these sites.
17

 bxp-colorb.gif
Q4 2025
Leasing activity
for the three months ended December 31, 2025

ALL IN-SERVICE PROPERTIES
Net (increase)/decrease in available space (SF) Total
Vacant space available at the beginning of the period 6,891,687 
Less:
Property dispositions/properties taken out of service 1
404,671 
Add:
Leases expiring or terminated during the period 1,152,272 
Total space available for lease 7,639,288 
1st generation leases 77,390 
2nd generation leases with new clients 672,061 
2nd generation lease renewals 547,710 
Total leases commenced during the period 1,297,161 
Vacant space available for lease at the end of the period 6,342,127 
Net (increase)/decrease in available space 549,560 
2nd generation leasing information: 2
Leases commencing during the period (SF) 1,219,771 
Weighted average lease term (months) 108 
Weighted average free rent period (days) 242 
Total transaction costs per square foot 3
$128.74 
Increase (decrease) in gross rents 4
(3.46) %
Increase (decrease) in net rents 5
(5.46) %




All leases commencing occupancy (SF) Incr (decr) in 2nd generation cash rents
Total square feet of leases executed in the quarter 7
1st generation 2nd generation
total 6
gross 4,6
net 5,6
Boston 53,003  277,375  330,378  9.37  % 15.35  % 363,248 
Los Angeles —  9,117  9,117  (4.67) % (6.27) % 2,971 
New York 23,038  463,333  486,371  (2.33) % (3.91) % 563,236 
San Francisco —  148,903  148,903  (22.15) % (30.47) % 368,189 
Seattle —  26,039  26,039  (6.91) % (9.51) % 4,393 
Washington, DC 1,349  295,004  296,353  (11.21) % (15.91) % 509,103 
Total / Weighted Average 77,390  1,219,771  1,297,161  (3.46) % (5.46) % 1,811,140 



_____________
1Total vacant square feet of properties taken out of service in Q4 2025 consists of 102,980 at Market Square North, 89,851 at 140 Kendrick Street and 211,840 at 1000 Winter Street.
2 2nd generation leases are defined as leases for space that has previously been leased. Of the 1,219,771 square feet of 2nd generation leases that commenced in Q4 2025, leases for 944,351 square feet were signed in prior periods.
3 Total transaction costs include tenant improvements and leasing commissions, but exclude free rent concessions.
4 Represents the increase/(decrease) in gross rent (base rent plus expense reimbursements) on the new vs. expired leases on the 898,799 square feet of 2nd generation leases that had been occupied within the prior 12 months; excludes leases that management considers temporary because the client is not expected to occupy the space on a long-term basis.
5 Represents the increase/(decrease) in net rent (gross rent less operating expenses) on the new vs. expired leases on the 898,799 square feet of 2nd generation leases that had been occupied within the prior 12 months; excludes leases that management considers temporary because the client is not expected to occupy the space on a long-term basis.
6 Represents leases for which rental revenue recognition commenced in accordance with GAAP during the quarter.
7 Represents leases executed in the quarter for which the Company either (1) commenced rental revenue recognition in such quarter or (2) will commence rental revenue recognition in subsequent quarters, in accordance with GAAP, and includes leases at properties currently under development. The total square feet of leases executed in the current quarter for which the Company recognized rental revenue in the current quarter is 275,420.
18

 bxp-colorb.gif
Q4 2025
Portfolio overview
for the three months ended December 31, 2025
(dollars in thousands)

Rentable square footage of in-service properties by location and unit type 1, 2, 3
Office Retail Residential Hotel Total
Boston 13,994,327  1,086,320  397,924  330,000  15,808,571 
Los Angeles 2,183,915  123,534  —  —  2,307,449 
New York 12,538,840  488,017  —  —  13,026,857 
San Francisco 7,008,970  349,648  318,171  —  7,676,789 
Seattle 1,503,381  13,171  —  —  1,516,552 
Washington, DC 7,741,424  593,604  417,036  —  8,752,064 
Total 44,970,857  2,654,294  1,133,131  330,000  49,088,282 
% of Total 91.61  % 5.41  % 2.31  % 0.67  % 100.00  %

Rentable square footage of in-service properties, excluding hotel and residential properties 1, 3
Total
Rentable square feet of in-service properties 2
49,088,282 
Less:
Rentable square feet from residential and hotel properties 2
1,489,832 
Partners’ share of rentable square feet from unconsolidated joint venture properties, excluding residential properties 4
3,649,644 
Partners’ share of rentable square feet from consolidated joint venture properties 5
3,117,910 
BXP’s Share of rentable square feet, excluding residential and hotel properties 1
40,830,896 

Rental revenue of in-service properties by unit type 1, 3
Office Retail Residential
Hotel 6
Total
Consolidated $ 778,507  $ 61,393  $ 12,235  $ 12,362  $ 864,497 
Less:
Partners’ share from consolidated joint ventures 7
79,235  8,381  —  —  87,616 
Add:
BXP’s share from unconsolidated joint ventures 8
47,792  2,566  3,650  —  54,008 
BXP’s Share of Rental revenue 1
$ 747,064  $ 55,578  $ 15,885  $ 12,362  $ 830,889 
% of Total 89.91  % 6.69  % 1.91  % 1.49  % 100.00  %

Percentage of BXP’s Share of net operating income (NOI) (excluding termination income) by location 1, 9
CBD Suburban Total
Boston 33.67  % 5.12  % 38.79  %
Los Angeles 3.73  % —  % 3.73  %
New York 21.79  % 1.79  % 23.58  %
San Francisco 15.09  % 2.23  % 17.32  %
Seattle 1.97  % —  % 1.97  %
Washington, DC 14.52  % 0.09  % 14.61  %
Total 90.77  % 9.23  % 100.00  %
_____________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2Includes 100% of the rentable square footage of the Company’s In-Service Properties.
3For additional detail relating to the Company’s In-Service Properties, see pages 21-24.
4Represents the partners’ share of the rentable square feet from unconsolidated joint venture properties (calculated based upon the partners’ percentage ownership interest).
5Represents the partners’ share of the rentable square feet from consolidated joint venture properties (calculated based upon the partners’ percentage ownership interests).
6Excludes approximately $102 of revenue from retail clients that is included in Retail.
7See page 64 for additional information.
8See page 66 for additional information.
9BXP’s Share of NOI (excluding termination income) is a non-GAAP financial measure. For a quantitative reconciliation of net income (loss) attributable to BXP, Inc. to BXP’s Share of NOI (excluding termination income), see page 9.
19

 bxp-colorb.gif
Q4 2025
Residential and hotel performance
(dollars in thousands, except rental rates)

RESULTS OF OPERATIONS
Residential 1
Hotel
Three Months Ended Three Months Ended
31-Dec-25 30-Sep-25 31-Dec-25 30-Sep-25
Rental Revenue 2
$ 12,818  $ 12,845  $ 12,464  $ 13,162 
Less: Operating expenses and real estate taxes 7,618  6,095  9,041  9,628 
Net Operating Income (NOI) 2
5,200  6,750  3,423  3,534 
Add: BXP’s share of NOI from unconsolidated joint ventures 2,337  2,211  N/A N/A
BXP’s Share of NOI 2
$ 7,537  $ 8,961  $ 3,423  $ 3,534 
Rental Revenue 2
$ 12,818  $ 12,845  $ 12,464  $ 13,162 
Less: Straight line rent and fair value lease revenue 40  139  (2) (2)
Add: Lease transaction costs that qualify as rent inducements 50  149  —  — 
Subtotal 12,828  12,855  12,466  13,164 
Less: Operating expenses and real estate taxes 7,618  6,095  9,041  9,628 
NOI - cash basis 2
5,210  6,760  3,425  3,536 
Add: BXP’s share of NOI-cash from unconsolidated joint ventures 2,337  2,211  N/A N/A
BXP’s Share of NOI - cash basis 2
$ 7,547  $ 8,971  $ 3,425  $ 3,536 


RESIDENTIAL RENTAL RATES AND OCCUPANCY 2, 3 - Year-over-Year
Residential Units Three Months Ended Percent Change
31-Dec-25 31-Dec-24
Boston 526 
Average Monthly Rental Rate $ 4,549  $ 4,466  1.86  %
Average Rental Rate Per Occupied Square Foot $ 6.00  $ 5.91  1.52  %
Average Physical Occupancy 93.85  % 94.74  % (0.94) %
Average Economic Occupancy 93.66  % 94.57  % (0.96) %
San Francisco 402 
Average Monthly Rental Rate $ 2,985  $ 2,860  4.37  %
Average Rental Rate Per Occupied Square Foot $ 3.79  $ 3.63  4.41  %
Average Physical Occupancy 92.29  % 91.29  % 1.10  %
Average Economic Occupancy 90.34  % 88.86  % 1.67  %
Washington, DC 4
508 
Average Monthly Rental Rate $ 2,871  $ 1,913  50.08  %
Average Rental Rate Per Occupied Square Foot $ 3.53  $ 2.44  44.67  %
Average Physical Occupancy 93.96  % 32.48  % 189.29  %
Average Economic Occupancy 92.05  % 23.70  % 288.40  %
Total residential units 1,436 


HOTEL RENTAL RATES AND OCCUPANCY 3 - Year-over-Year
Hotel Rooms Three Months Ended Percent Change
31-Dec-25 31-Dec-24
Boston Marriott Cambridge 437
Average Occupancy 74.50  %

74.30  % 0.27  %
Average Daily Rate $ 322.91 

$ 332.10  (2.77) %
Revenue Per Available Room $ 240.69 

$ 246.76  (2.46) %

_____________
1Includes retail space.
2See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
3Excludes retail space. For comparative purposes, rental rates and occupancy information do not include Proto Kendall Square, which was sold on December 18, 2025, and Signature at Reston, which was sold on December 19, 2025. For additional detail, see page 14.
4Represents Skymark, which was completed and fully placed in-service on December 13, 2024.
20

 bxp-colorb.gif
Q4 2025
In-service property listing
as of December 31, 2025
Sub Market Number of Buildings Square Feet
Occupied % 1
Leased % 2
Annualized Rental Obligations Per Occupied SF 3
CBD
BOSTON
Office
200 Clarendon Street CBD Boston MA 1 1,700,914  99.9  % 100.0  % $ 89.66 
800 Boylston Street - The Prudential Center CBD Boston MA 1 1,274,213  95.7  % 97.2  % 74.02
100 Federal Street (55% ownership) CBD Boston MA 1 1,233,943  92.5  % 98.5  % 77.82
111 Huntington Avenue - The Prudential Center CBD Boston MA 1 860,446  100.0  % 100.0  % 81.29
Atlantic Wharf Office (55% ownership) CBD Boston MA 1 793,024  100.0  % 100.0  % 88.40
100 Causeway Street (50% ownership) 4
CBD Boston MA 1 633,818  100.0  % 100.0  % 75.72
Prudential Center (retail shops) 5
CBD Boston MA 1 590,080  95.7  % 96.0  % 94.49
101 Huntington Avenue - The Prudential Center CBD Boston MA 1 506,476  100.0  % 100.0  % 62.34
The Hub on Causeway - Podium (50% ownership) 4
CBD Boston MA 1 382,988  94.8  % 94.8  % 65.89
888 Boylston Street - The Prudential Center CBD Boston MA 1 377,574  96.2  % 96.2  % 83.84
Star Market at the Prudential Center 5
CBD Boston MA 1 60,015  100.0  % 100.0  % 63.11
Subtotal 11 8,413,491  97.5  % 98.7  % $ 80.84 
145 Broadway East Cambridge MA 1 490,086  99.6  % 99.6  % $ 94.41 
325 Main Street East Cambridge MA 1 406,824  96.5  % 99.3  % 115.16
125 Broadway 6
East Cambridge MA 1 271,000  100.0  % 100.0  % 152.64
355 Main Street East Cambridge MA 1 256,966  100.0  % 100.0  % 86.33
300 Binney Street (55% ownership) 6, 7
East Cambridge MA 1 239,908  100.0  % 100.0  % 163.02
90 Broadway East Cambridge MA 1 223,771  100.0  % 100.0  % 81.08
255 Main Street East Cambridge MA 1 215,394  82.5  % 82.5  % 92.24
150 Broadway East Cambridge MA 1 177,226  100.0  % 100.0  % 103.51
105 Broadway East Cambridge MA 1 152,664  100.0  % 100.0  % 78.35
250 Binney Street 6
East Cambridge MA 1 67,362  100.0  % 100.0  % 94.35
University Place Mid-Cambridge MA 1 195,282  100.0  % 100.0  % 62.20
Subtotal 11 2,696,483  98.0  % 98.4  % $ 104.98 
Subtotal Boston CBD 22 11,109,974  97.6  % 98.6  % $ 86.77 
Residential
Hub50House (440 units) (50% ownership) 4
CBD Boston MA 1 320,444 
The Lofts at Atlantic Wharf (86 units) CBD Boston MA 1 87,096 
Subtotal 2 407,540 
Hotel
Boston Marriott Cambridge (437 rooms) East Cambridge MA 1 334,260 
Subtotal 1 334,260 
LOS ANGELES
Office
Colorado Center (50% ownership) 4
West Los Angeles CA 6 1,130,066  89.6  % 90.3  % $ 79.58 
Santa Monica Business Park West Los Angeles CA 14 1,104,377  83.4  % 83.8  % 73.63 
Santa Monica Business Park Retail 5
West Los Angeles CA 7 73,006  86.8  % 86.8  % 77.70 
Subtotal 27 2,307,449  86.5  % 87.0  % $ 76.79 
NEW YORK
Office
767 Fifth Avenue (The GM Building) (60% ownership) Plaza District NY 1 1,970,335  98.8  % 99.8  % $ 169.80 
601 Lexington Avenue (55% ownership) Park Avenue NY 1 1,671,682  99.9  % 99.9  % 100.90 
399 Park Avenue Park Avenue NY 1 1,567,470  100.0  % 100.0  % 109.68 
599 Lexington Avenue Park Avenue NY 1 1,104,276  89.8  % 97.0  % 86.27 
21

 bxp-colorb.gif
Q4 2025
In-service property listing (continued)
as of December 31, 2025
Sub Market Number of Buildings Square Feet
Occupied % 1
Leased % 2
Annualized Rental Obligations Per Occupied SF 3
7 Times Square (formerly Times Square Tower) (55% ownership) Times Square NY 1 1,238,724  80.2  % 86.2  % 77.40 
250 West 55th Street Times Square / West Side NY 1 966,976  98.3  % 98.7  % 103.01 
200 Fifth Avenue (26.69% ownership) 4
Midtown South NY 1 846,506  59.0  % 91.7  % 98.80 
360 Park Avenue South (71.11% ownership) 4, 7
Midtown South NY 1 448,112  33.2  % 58.9  % 99.17 
Dock 72 (50% ownership) 4
Brooklyn NY 1 668,521  42.7  % 42.7  % 37.60 
510 Madison Avenue Fifth/Madison Avenue NY 1 352,589  80.3  % 99.9  % 124.79 
Subtotal 10 10,835,191  86.2  % 92.1  % $ 111.63 
SAN FRANCISCO
Office
Salesforce Tower CBD San Francisco CA 1 1,420,682  98.0  % 98.0  % $ 114.90 
Embarcadero Center Four CBD San Francisco CA 1 945,594  87.9  % 95.3  % 106.58 
Embarcadero Center One CBD San Francisco CA 1 838,051  70.1  % 71.9  % 96.18 
Embarcadero Center Two CBD San Francisco CA 1 804,891  73.4  % 73.4  % 84.56 
Embarcadero Center Three CBD San Francisco CA 1 786,411  75.6  % 79.9  % 93.19 
680 Folsom Street CBD San Francisco CA 2 522,406  65.8  % 65.8  % 83.09 
535 Mission Street CBD San Francisco CA 1 303,322  86.3  % 92.6  % 96.15 
690 Folsom Street CBD San Francisco CA 1 26,080  100.0  % 100.0  % 76.45 
Subtotal 9 5,647,437  81.9  % 84.4  % $ 100.83 
Residential
The Skylyne (402 units) CBD Oakland CA 1 330,996 
Subtotal 1 330,996 
SEATTLE
Office
Safeco Plaza (33.67% ownership) 4
CBD Seattle WA 1 762,541  77.5  % 79.1  % $ 49.77 
Madison Centre CBD Seattle WA 1 754,011  82.1  % 83.6  % 60.66 
Subtotal 2 1,516,552  79.8  % 81.3  % $ 55.33 
WASHINGTON, DC
Office
901 New York Avenue East End Washington DC 1 524,021  82.4  % 82.4  % $ 69.54 
2100 Pennsylvania Avenue CBD Washington DC 1 475,849  95.0  % 95.0  % 83.12 
2200 Pennsylvania Avenue CBD Washington DC 1 460,039  89.3  % 92.4  % 72.10 
1330 Connecticut Avenue CBD Washington DC 1 253,375  95.9  % 95.9  % 71.42 
Sumner Square CBD Washington DC 1 208,797  92.9  % 92.9  % 50.67 
500 North Capitol Street, N.W. (30% ownership) 4
Capitol Hill Washington DC 1 230,900  96.8  % 96.8  % 87.49 
Capital Gallery Southwest Washington DC 1 176,909  77.3  % 89.1  % 58.37 
Subtotal 7 2,329,890  89.8  % 91.3  % $ 72.64 
Reston Next Reston VA 2 1,063,299  97.9  % 99.6  % $ 63.21 
South of Market Reston VA 3 624,387  100.0  % 100.0  % 57.48 
Fountain Square Reston VA 2 524,113  95.0  % 98.5  % 54.58 
One Freedom Square Reston VA 1 427,646  87.8  % 87.8  % 55.00 
Two Freedom Square Reston VA 1 423,222  100.0  % 100.0  % 55.65 
One and Two Discovery Square Reston VA 2 366,989  89.7  % 89.7  % 54.13 
One Reston Overlook Reston VA 1 319,519  100.0  % 100.0  % 50.90 
17Fifty Presidents Street Reston VA 1 275,809  100.0  % 100.0  % 74.81 
Democracy Tower Reston VA 1 259,441  99.3  % 99.3  % 69.25 
Fountain Square Retail 5
Reston VA 1 196,421  90.9  % 90.9  % 52.46 
Two Reston Overlook Reston VA 1 134,615  100.0  % 100.0  % 56.54 
Reston Next Office Phase II 7
Reston VA 1 86,629  6.0  % 92.2  % 55.60 
22

 bxp-colorb.gif
Q4 2025
In-service property listing (continued)
as of December 31, 2025
Sub Market Number of Buildings Square Feet
Occupied % 1
Leased % 2
Annualized Rental Obligations Per Occupied SF 3
Avant Retail 5
Reston VA 1 26,179  100.0  % 100.0  % 67.23 
Subtotal 18 4,728,269  94.9  % 97.3  % $ 58.97 
7750 Wisconsin Avenue (50% ownership) 4
Bethesda/Chevy Chase MD 1 735,573  100.0  % 100.0  % $ 38.99 
Wisconsin Place Office Montgomery County MD 1 295,845  52.6  % 52.6  % 53.45 
Subtotal 2 1,031,418  86.4  % 86.4  % $ 41.94 
Subtotal Washington, DC CBD 27 8,089,577  92.4  % 94.2  % $ 60.73 
Residential
Skymark (508 units) (20% ownership) 4, 7
Reston VA 1 417,036 
Subtotal 1 417,036 
CBD Total 102 40,996,012  89.8  %
8
92.5  %
8
$ 88.03 
8
BXP’s Share of CBD 90.6  %
8
92.8  %
8
SUBURBAN
BOSTON
Office
Bay Colony Corporate Center 9
Route 128 Mass Turnpike MA 2 435,917  79.7  % 79.7  % $ 42.20 
Weston Corporate Center Route 128 Mass Turnpike MA 1 356,995  12.6  % 12.6  % 48.08 
180 CityPoint 6
Route 128 Mass Turnpike MA 1 329,195  55.2  % 78.3  % 92.51 
Waltham Weston Corporate Center Route 128 Mass Turnpike MA 1 301,611  73.0  % 73.0  % 45.34 
230 CityPoint Route 128 Mass Turnpike MA 1 299,304  97.0  % 97.0  % 49.20 
200 West Street 6
Route 128 Mass Turnpike MA 1 273,361  86.1  % 86.1  % 93.54 
880 Winter Street 6
Route 128 Mass Turnpike MA 1 243,614  92.3  % 92.3  % 101.41 
10 CityPoint Route 128 Mass Turnpike MA 1 236,570  98.6  % 98.6  % 60.78 
20 CityPoint Route 128 Mass Turnpike MA 1 211,476  98.1  % 98.1  % 62.39 
77 CityPoint Route 128 Mass Turnpike MA 1 209,382  90.2  % 90.2  % 56.92 
890 Winter Street Route 128 Mass Turnpike MA 1 180,155  88.6  % 88.6  % 46.25 
Reservoir Place 10
Route 128 Mass Turnpike MA 1 164,993  55.0  % 55.0  % 42.68 
153 & 211 Second Avenue 11
Route 128 Mass Turnpike MA 2 154,093  84.2  % 84.2  % 52.45 
1265 Main Street (50% ownership) 4
Route 128 Mass Turnpike MA 1 120,681  100.0  % 100.0  % 58.99 
103 CityPoint 6, 7
Route 128 Mass Turnpike MA 1 112,842  —  % —  % — 
Reservoir Place North Route 128 Mass Turnpike MA 1 73,258  100.0  % 100.0  % 52.86 
The Point 5
Route 128 Mass Turnpike MA 1 16,300  100.0  % 100.0  % 66.81 
33 Hayden Avenue 6
Route 128 Northwest MA 1 80,872  100.0  % 100.0  % 81.72 
32 Hartwell Avenue Route 128 Northwest MA 1 69,154  100.0  % 100.0  % 27.50 
100 Hayden Avenue 6
Route 128 Northwest MA 1 55,924  100.0  % 100.0  % 66.22 
92 Hayden Avenue Route 128 Northwest MA 1 31,100  100.0  % 100.0  % 46.83 
Subtotal 23 3,956,797  75.9  % 77.8  % $ 61.47 
NEW YORK
Office
510 Carnegie Center Princeton NJ 1 234,160  72.4  % 78.4  % $ 40.13 
206 Carnegie Center Princeton NJ 1 161,763  —  % —  % — 
210 Carnegie Center Princeton NJ 1 159,468  27.5  % 66.3  % 44.06 
212 Carnegie Center Princeton NJ 1 148,942  69.9  % 72.5  % 36.02 
214 Carnegie Center Princeton NJ 1 146,799  62.8  % 62.8  % 38.57 
506 Carnegie Center Princeton NJ 1 139,050  95.1  % 95.1  % 40.93 
508 Carnegie Center Princeton NJ 1 134,433  100.0  % 100.0  % 43.84 
202 Carnegie Center Princeton NJ 1 134,068  73.7  % 73.7  % 40.91 
804 Carnegie Center Princeton NJ 1 130,000  100.0  % 100.0  % 42.13 
101 Carnegie Center Princeton NJ 1 122,791  81.8  % 98.7  % 40.53 
23

 bxp-colorb.gif
Q4 2025
In-service property listing (continued)
as of December 31, 2025
Sub Market Number of Buildings Square Feet
Occupied % 1
Leased % 2
Annualized Rental Obligations Per Occupied SF 3
504 Carnegie Center Princeton NJ 1 121,990  100.0  % 100.0  % 36.88 
502 Carnegie Center Princeton NJ 1 121,460  94.8  % 94.8  % 39.49 
701 Carnegie Center Princeton NJ 1 120,000  100.0  % 100.0  % 34.78 
104 Carnegie Center Princeton NJ 1 101,969  72.2  % 73.4  % 38.42 
103 Carnegie Center Princeton NJ 1 96,322  69.1  % 69.1  % 37.59 
302 Carnegie Center Princeton NJ 1 64,926  100.0  % 100.0  % 36.78 
211 Carnegie Center Princeton NJ 1 47,025  —  % —  % — 
201 Carnegie Center Princeton NJ 6,500  100.0  % 100.0  % 34.09 
Subtotal 17 2,191,666  71.8  % 76.5  % $ 39.44 
SAN FRANCISCO
Office
Gateway Commons (50% ownership) 4, 12
South San Francisco CA 5 792,728  67.1  % 67.1  % $ 74.53 
Mountain View Research Park 13
Mountain View CA 16 571,884  53.9  % 57.6  % 63.94 
2440 West El Camino Real Mountain View CA 1 142,711  56.3  % 56.3  % 77.30 
North First Business Park 14
San Jose CA 5 191,033  58.4  % 58.4  % 27.95 
Subtotal 27 1,698,356  60.8  % 62.0  % $ 66.55 
WASHINGTON, DC
Office
Kingstowne Two Springfield VA 1 157,163  53.5  % 70.5  % $ 38.39 
Kingstowne Retail 5
Springfield VA 1 88,288  100.0  % 100.0  % 31.41 
Subtotal 2 245,451  70.2  % 81.1  % $ 34.82 
Suburban Total 69 8,092,270  71.4  % 74.2  % $ 55.60 
BXP’s Share of Suburban 71.4  % 74.4  %
Total In-Service Properties: 171 49,088,282  86.7  %
8
89.4  %
8
$ 83.47 
8
BXP’s Share of Total In-Service Properties: 3
87.0  %
8
89.3  %
8

_____________
1Represents signed leases for which revenue recognition has commenced in accordance with GAAP.
2Represents signed leases for which revenue recognition has commenced in accordance with GAAP and signed leases for vacant space with future commencement dates. For additional detail, see pages 39-55.
3See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
4This is an unconsolidated joint venture property.
5This is a retail property.
6Classified as a laboratory/life sciences property.
7Not included in the Same Property analysis.
8Excludes hotel and residential properties. For additional detail, see page 20.
9Bay Colony Corporate Center includes 1050 Winter Street, an approximately 162,274 net rentable square feet redevelopment that was fully placed in-service during the third quarter of 2025. 1050 Winter Street is not included in the Same Property analysis. 1000 Winter Street was removed from the in-service property listing during the fourth quarter of 2025.
10During the first quarter of 2025, approximately 361,000 net rentable square feet was taken out of service to be held for future redevelopment.
11211 Second Avenue is classified as a laboratory/life sciences property.
12Includes 681 Gateway, which is a laboratory/life sciences property. Gateway Commons was sold on January 2, 2026.
13Includes 453 Ravendale Drive.
14The property was sold on January 14, 2026.
24

 bxp-colorb.gif
Q4 2025
Top 20 clients listing and portfolio client diversification
as of December 31, 2025
TOP 20 CLIENTS
No. Client
BXP’s Share of Annualized Rental Obligations 1
Weighted Average Remaining Lease Term (years) 2
Salesforce 3.42  % 6.2
Google 2.94  % 11.3
Akamai Technologies 2.22  % 8.8
Kirkland & Ellis 1.94  % 12.1
Biogen 1.86  % 2.4
Snap 1.64  % 7.9
Fannie Mae 1.55  % 11.6
Millennium Management 1.46  % 10.3
Ropes & Gray 1.37  % 12.6
10  Weil Gotshal & Manges 1.25  % 8.2
11  Microsoft 1.16  % 7.7
12  Arnold & Porter Kaye Scholer 1.11  % 6.5
13  Allen Overy Shearman Sterling 0.99  % 16.5
14  Wellington Management 0.96  % 10.0
15  Bain Capital 0.95  % 6.1
16  Morrison & Foerster 0.93  % 4.8
17  Wilmer Cutler Pickering Hale 0.88  % 12.9
18  Starr (formerly C.V. Starr & Co) 0.86  % 8.3
19  Leidos 0.86  % 7.6
20  Accenture 0.84  % 2.0
BXP’s Share of Annualized Rental Obligations 29.20  %
BXP’s Share of Square Feet 1
22.54  %
Weighted Average Remaining Lease Term (years) 8.9

NOTABLE SIGNED DEALS 3
Client Property Square Feet
AstraZeneca 290 Binney Street 573,000 
Starr 343 Madison Avenue 274,000 
Sidley Austin 4
2100 M Street 234,000 
McDermott Will & Schulte 725 12th Street, NW 152,000 
Cooley 725 12th Street, NW 126,000 

CLIENT DIVERSIFICATION 2
chart-1c8fc4bead4f41d9a24.jpg

_____________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2Based on BXP’s Share of Annualized Rental Obligations.
3Represents leases signed with occupancy commencing in the future. The number of square feet is an estimate.
4The lease and the commencement of the development are subject to various conditions.

25

 bxp-colorb.gif
Q4 2025
Occupancy by location
as of December 31, 2025

TOTAL IN-SERVICE OFFICE PROPERTIES 1 - Quarter-over-Quarter
CBD Suburban Total
Location 31-Dec-25 30-Sep-25 31-Dec-25 30-Sep-25 31-Dec-25 30-Sep-25
Boston 97.6  % 97.3  % 75.9  % 71.6  % 91.9  % 89.7  %
Los Angeles 86.5  % 86.7  % —  % —  % 86.5  % 86.7  %
New York 86.2  % 84.9  % 71.8  % 72.6  % 83.8  % 82.8  %
San Francisco 81.9  % 80.7  % 60.8  % 69.2  % 77.0  % 77.8  %
Seattle 79.8  % 82.6  % —  % —  % 79.8  % 82.6  %
Washington, DC 92.4  % 91.9  % 70.2  % 68.5  % 91.7  % 91.3  %
   Total Portfolio 89.8  % 89.3  % 71.4  % 71.2  % 86.7  % 86.0  %
chart-6314371adda5469ca62.jpg

SAME PROPERTY OFFICE PROPERTIES 1, 2 - Year-over-Year
CBD Suburban Total
Location 31-Dec-25 31-Dec-24 31-Dec-25 31-Dec-24 31-Dec-25 31-Dec-24
Boston 97.6  % 95.9  % 77.1  % 79.6  % 92.4  % 91.8  %
Los Angeles 86.5  % 84.9  % —  % —  % 86.5  % 84.9  %
New York 88.5  % 90.8  % 71.8  % 69.5  % 85.6  % 87.1  %
San Francisco 81.9  % 84.3  % 60.8  % 66.6  % 77.0  % 80.2  %
Seattle 79.8  % 81.6  % —  % —  % 79.8  % 81.6  %
Washington, DC 93.3  % 92.5  % 70.2  % 71.8  % 92.6  % 91.9  %
   Total Portfolio 90.6  % 90.9  % 71.9  % 73.7  % 87.5  % 88.0  %
chart-127118e21ed140aebfc.jpg
_____________
1Represents signed leases for which revenue recognition has commenced in accordance with GAAP. Includes 100% of joint venture properties. Does not include residential units and hotel.
2See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.

26

 bxp-colorb.gif
Q4 2025
Capital structure
(in thousands, except percentages)

CONSOLIDATED DEBT
Aggregate Principal
Mortgage Notes Payable $ 4,298,063 
Unsecured Line of Credit — 
Unsecured Term Loans 800,000 
Unsecured Commercial Paper 750,000 
Unsecured Senior Notes, at face value 9,850,000 
Unsecured Exchangeable Senior Notes, at face value 1,000,000 
Outstanding Principal 16,698,063 
Discount on Unsecured Senior Notes (8,371)
Deferred Financing Costs, Net (80,209)
Consolidated Debt $ 16,609,483 
MORTGAGE NOTES PAYABLE
Interest Rate
Property Maturity Date
GAAP 1
Stated 2
Outstanding Principal
767 Fifth Avenue (The GM Building) (60% ownership) June 9, 2027 3.64% 3.43% $ 2,300,000 
Santa Monica Business Park October 8, 2028 5.40% 5.28% 200,000 
90 Broadway, 325 Main Street, 355 Main Street and Kendall Center Green Garage October 26, 2028 6.27% 6.04% 600,000 
901 New York Avenue January 5, 2029 5.06% 5.00% 198,063 
601 Lexington Avenue (55% ownership) January 9, 2032 2.93% 2.79% 1,000,000 
Total $ 4,298,063 
BOSTON PROPERTIES LIMITED PARTNERSHIP UNSECURED SENIOR NOTES 3
Interest Rate
Maturity Date
GAAP 1
Stated Outstanding Principal
Unsecured Senior Notes February 1, 2026 3.77% 3.65% $ 1,000,000 
Unsecured Senior Notes October 1, 2026 3.50% 2.75% 1,000,000 
Unsecured Senior Notes (“green bonds”) December 1, 2027 6.92% 6.75% 750,000 
Unsecured Senior Notes (“green bonds”) December 1, 2028 4.63% 4.50% 1,000,000 
Unsecured Senior Notes (“green bonds”) June 21, 2029 3.51% 3.40% 850,000 
Unsecured Senior Notes March 15, 2030 2.98% 2.90% 700,000 
Unsecured Senior Notes January 30, 2031 3.34% 3.25% 1,250,000 
Unsecured Senior Notes (“green bonds”) April 1, 2032 2.67% 2.55% 850,000 
Unsecured Senior Notes (“green bonds”) October 1, 2033 2.52% 2.45% 850,000 
Unsecured Senior Notes (“green bonds”) January 15, 2034 6.62% 6.50% 750,000 
Unsecured Senior Notes January 15, 2035 5.84% 5.75% 850,000 
$ 9,850,000 
BOSTON PROPERTIES LIMITED PARTNERSHIP UNSECURED EXCHANGEABLE SENIOR NOTES 3, 4
Interest Rate
Maturity Date
GAAP 1
Stated Outstanding Principal
Unsecured Exchangeable Senior Notes October 1, 2030 2.50% 2.00% $ 1,000,000 
$ 1,000,000 
27

 bxp-colorb.gif
Q4 2025
Capital structure (continued)
CAPITALIZATION
Shares/Units Common Stock
Outstanding Equivalents
Equivalent Value 5
Common Stock 158,548  158,548  $ 10,698,819 
Common Operating Partnership Units 18,252  18,252  1,231,645 
Total Equity 176,800  $ 11,930,464 
Consolidated Debt (A)
$ 16,609,483 
Add: BXP’s share of unconsolidated joint venture debt 6
1,221,666 
Less: Partners’ share of consolidated debt 7
1,364,360 
BXP’s Share of Debt 8 (B)
$ 16,466,789 
Consolidated Market Capitalization (C)
$ 28,539,947 
BXP’s Share of Market Capitalization 8 (D)
$ 28,397,253 
Consolidated Debt/Consolidated Market Capitalization (A÷C)
58.20  %
BXP’s Share of Debt/BXP’s Share of Market Capitalization 8 (B÷D)
57.99  %



_____________
1The GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, the effects of hedging transactions (excluding capped calls classified as equity) and adjustments required to reflect loans and swaps at their fair values upon consolidation.
2The stated interest rate includes the effects of hedging transactions.
3All unsecured senior notes and unsecured exchangeable senior notes are rated BBB (negative), and Baa2 (stable) by S&P and Moody’s, respectively.
4The GAAP interest rate excludes capped call transactions that are classified as equity. The initial exchange rate of the unsecured exchangeable senior notes is 10.8180 shares of BXP’s common stock per $1,000 principal amount of notes, which represents an initial exchange price of approximately $92.44 per share of BXP’s common stock. In conjunction with the issuance of the unsecured exchangeable senior notes, the Company entered into capped call transactions to cover, subject to customary adjustments, the number of shares of BXP’s common stock initially underlying the unsecured exchangeable senior notes. The capped call transactions are expected generally to reduce the potential dilution to BXP’s common stock upon any exchange of notes and/or offset any cash payments BPLP is required to make in excess of the principal amount of exchanged notes, as the case may be, with such reduction and/or offset subject to a cap. The cap price of the capped call transactions is initially $105.64 per share, which represents a premium of 40% over the last reported sale price of $75.46 per share of BXP’s common stock on September 24, 2025, and is subject to certain adjustments under the terms of the capped call transactions. The capped call transactions will expire upon the maturity of the unsecured exchangeable senior notes, if not earlier exercised or terminated, and the premiums associated with the purchase were classified as equity.
5Values are based on the December 31, 2025 closing price of $67.48 per share of BXP common stock.
6Amount is calculated based on the Company’s percentage ownership interest in the unconsolidated joint venture entities. For additional detail, see page 35.
7Amount is calculated based on the outside partners’ percentage ownership interest in the consolidated joint venture entities. For additional detail, see page 33.
8See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
28

 bxp-colorb.gif
Q4 2025
Debt analysis 1
as of December 31, 2025
(dollars in thousands)
chart-401d9b72023b481a963.jpg


UNSECURED REVOLVING CREDIT FACILITY - MATURES MARCH 29, 2030
 Facility Outstanding at December 31, 2025 Remaining Capacity at December 31, 2025
Unsecured Line of Credit $ 2,250,000  $ —  $ 2,250,000 
Less:
Unsecured Commercial Paper 2
750,000 
Letters of Credit 5,086 
Total Remaining Capacity $ 1,494,914 

UNSECURED TERM LOANS
Maturity Date  Facility Outstanding Principal
2024 Unsecured Term Loan 3
September 26, 2026 $ 100,000  $ 100,000 
Unsecured Term Loan Facility 4
March 30, 2029 $ 700,000  700,000 
$ 800,000 

UNSECURED AND SECURED DEBT ANALYSIS
Weighted Average
 % of Total Debt  Stated Rates
 GAAP Rates 5
 Maturity (years)
Unsecured Debt 74.23  % 3.94  % 4.06  % 4.0 
Secured Debt 25.77  % 3.80  % 3.99  % 2.8 
Consolidated Debt 100.00  % 3.91  % 4.04  % 3.7 

FLOATING AND FIXED RATE DEBT ANALYSIS
Weighted Average
 % of Total Debt  Stated Rates
 GAAP Rates 5
 Maturity (years)
Floating Rate Debt 2
8.71  % 4.52  % 4.58  % 1.6 
Fixed Rate Debt 3, 6
91.29  % 3.85  % 3.99  % 3.9 
Consolidated Debt 100.00  % 3.91  % 4.04  % 3.7 

_____________
1Excludes unconsolidated joint ventures. For information on BXP’s share of unconsolidated joint venture debt, see page 35.
2The unsecured commercial paper program is backstopped by available capacity under the unsecured line of credit. As such, the Company intends to maintain, at a minimum, availability under its unsecured line of credit in an amount equal to the amount of commercial paper notes outstanding. The term of the notes issued under the unsecured commercial paper program vary but may not exceed one year from the date of issuance. The commercial paper notes are included in the Company’s floating rate debt statistics. At December 31, 2025, the weighted average interest rate of the commercial paper notes outstanding was approximately 3.99% per annum and had a weighted-average maturity of 45 days from the date of issuance and therefore, the balance is reflected in the period 2026 within the Principal due at Maturity chart.
3The $100.0 million 2024 Unsecured Term Loan is subject to an interest rate swap contract that effectively fixes Daily Simple SOFR, the reference rate for the 2024 Unsecured Term Loan, at a fixed interest rate of 3.6775% per annum for the period commencing on April 7, 2025 and ending on April 6, 2026. The term loan has two one-year extension options (subject to customary conditions).
4The Unsecured Term Loan Facility has two six-month extension options, each subject to customary conditions.
5The GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, the effects of hedging transactions (excluding capped calls classified as equity) and adjustments required to reflect loans and swaps at their fair values upon consolidation.
6The Fixed Rate Debt includes the effects of hedging transactions, excluding capped calls treated as equity.
29

 bxp-colorb.gif
Q4 2025
Senior unsecured debt covenant compliance ratios
In the fourth quarter of 2002, the Company’s Operating Partnership (Boston Properties Limited Partnership) received investment grade ratings on its senior unsecured debt securities and thereafter issued unsecured notes. The notes were issued under an indenture, dated as of December 13, 2002, by and between Boston Properties Limited Partnership and The Bank of New York Mellon Trust Company, N.A., as trustee, as supplemented from time to time (the “Indenture”), which, among other things, requires us to comply with the following limitations on incurrence of debt: Limitation on Outstanding Debt; Limitation on Secured Debt; Ratio of Annualized Consolidated EBITDA to Annualized Interest Expense; and Maintenance of Unencumbered Assets. Compliance with these restrictive covenants requires us to apply specialized terms the meanings of which are described in detail in our filings with the SEC, and to calculate ratios in the manner prescribed by the Indenture.
This section presents such ratios as of December 31, 2025 to show that the Company’s Operating Partnership was in compliance with the terms of the Indenture, which has been filed with the SEC. Management is not presenting these ratios for any other purpose or for any other period, and is not intending for these measures to otherwise provide information to investors about the Company’s financial condition or results of operations. Investors should not rely on these measures other than for purposes of testing our compliance with the Indenture.


COVENANT RATIOS AND RELATED DATA
Senior Notes Issued Prior to December 4, 2017 Senior Notes Issued On or After December 4, 2017
Test Actual
Total Outstanding Debt/Total Assets 1
Less than 60% 48.9  % 45.9  %
Secured Debt/Total Assets Less than 50% 15.4  % 14.4  %
Interest Coverage (Annualized Consolidated EBITDA to Annualized Interest Expense) Greater than 1.50x 3.05  3.05 
Unencumbered Assets/ Unsecured Debt Greater than 150% 222.8  % 239.2  %

































_____________
1Capitalized Property Value for senior notes issued prior to December 4, 2017 is determined for each property and is the greater of (A) annualized EBITDA capitalized at an 8.0% rate for CBD properties and a 9.0% rate for non-CBD properties, and (B) the undepreciated book value as determined under GAAP. Capitalized property value for senior notes issued on or after December 4, 2017 is determined for each property and is the greater of (x) annualized EBITDA capitalized at 7.0% and (y) the undepreciated book value as determined under GAAP.
30

 bxp-colorb.gif
Q4 2025
Net Debt to EBITDAre
(dollars in thousands)

Reconciliation of BXP’s Share of EBITDAre and BXP’s Share of EBITDAre – cash 1
Three Months Ended
31-Dec-25 30-Sep-25
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (121,712)
Add:
Noncontrolling interest - common units of the Operating Partnership 27,824  (12,981)
Noncontrolling interest in property partnerships 18,479  17,853 
Net income (loss) 294,789  (116,840)
Add:
Interest expense 162,612  164,299 
Loss from early extinguishments of debt —  — 
Depreciation and amortization expense 232,015  236,147 
Impairment losses 16,902  68,901 
Less:
Gains on sales of real estate 156,410  1,932 
Income (loss) from unconsolidated joint ventures 2
50,232  (148,329)
Add:
BXP’s share of EBITDAre from unconsolidated joint ventures 3
29,496  32,054 
EBITDAre 1
529,172  530,958 
Less:
Partners’ share of EBITDAre from consolidated joint ventures 4
52,588  52,484 
BXP’s Share of EBITDAre 1 (A)
476,584  478,474 
Add:
Stock-based compensation expense 4,497  4,404 
BXP’s Share of straight-line ground rent expense adjustment 1
(3,118) (407)
BXP’s Share of lease transaction costs that qualify as rent inducements 1
4,488  4,999 
Less:
BXP’s Share of non-cash termination income adjustment 1
(4,121) — 
BXP’s Share of straight-line rent 1
21,586  23,859 
BXP’s Share of fair value lease revenue 1
3,030  3,019 
BXP’s Share of amortization and accretion related to sales type lease 1
268  265 
BXP’s Share of non-cash loss from early extinguishments of debt 1
54  — 
BXP’s Share of EBITDAre – cash 1
$ 461,634  $ 460,327 
BXP’s Share of EBITDAre (Annualized) 5 (A x 4)
$ 1,906,336  $ 1,913,896 
Reconciliation of BXP’s Share of Net Debt 1
31-Dec-25 30-Sep-25
Consolidated debt $ 16,609,483  $ 16,604,696 
Less:
Cash and cash equivalents 1,478,206  861,066 
Cash held in escrow for 1031 exchange —  — 
Net debt 1
15,131,277  15,743,630 
Add:
BXP’s share of unconsolidated joint venture debt 3
1,221,666  1,372,439 
Partners’ share of cash and cash equivalents from consolidated joint ventures 115,917  88,172 
Less:
BXP’s share of cash and cash equivalents from unconsolidated joint ventures 108,177  98,449 
Partners’ share of consolidated joint venture debt 4
1,364,360  1,363,861 
BXP’s share of related party note receivables 15,000  30,500 
BXP’s Share of Net Debt 1 (B)
$ 14,981,323  $ 15,711,431 
BXP’s Share of Net Debt to BXP’s Share of EBITDAre (Annualized) [B ÷ (A x 4)]
7.86  8.21 
_____________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2For the three months ended December 31, 2025, includes gains on sales of approximately $51.4 million. For the three months ended September 30, 2025, includes a non-cash impairment charge of approximately $145.1 million.
3For disclosures related to the calculation of BXP’s share from unconsolidated joint ventures for the three months ended December 31, 2025, see pages 35 and 65.
4For disclosures related to the calculation of Partners’ share from consolidated joint ventures for the three months ended December 31, 2025, see pages 33 and 63.
5BXP’s Share of EBITDAre (Annualized) is calculated as the product of such amount for the quarter multiplied by four (4).
31

 bxp-colorb.gif
Q4 2025
Debt ratios
(in thousands, except for ratio amounts)

INTEREST COVERAGE RATIO 1
Three Months Ended
31-Dec-25 30-Sep-25
BXP’s Share of interest expense 1
$ 167,074  $ 172,497 
Less:
BXP’s Share of hedge amortization, net of costs 1
1,712  1,781 
BXP’s share of fair value interest adjustment 1
509  638 
BXP’s Share of amortization of financing costs 1
5,995  4,700 
Adjusted interest expense excluding capitalized interest (A)
158,858  165,378 
Add:
BXP’s Share of capitalized interest 1
14,657  14,239 
Adjusted interest expense including capitalized interest (B)
$ 173,515  $ 179,617 
BXP’s Share of EBITDAre – cash 1, 2 (C)
$ 461,634  $ 460,327 
Interest Coverage Ratio (excluding capitalized interest) (C÷A)
2.91  2.78 
Interest Coverage Ratio (including capitalized interest) (C÷B)
2.66  2.56 


FIXED CHARGE COVERAGE RATIO 1
Three Months Ended
31-Dec-25 30-Sep-25
BXP’s Share of interest expense 1
$ 167,074  $ 172,497 
Less:
BXP’s Share of hedge amortization, net of costs 1
1,712  1,781 
BXP’s Share of fair value interest adjustment 1
509  638 
BXP’s Share of amortization of financing costs 1
5,995  4,700 
Add:
BXP’s Share of capitalized interest 1
14,657  14,239 
BXP’s Share of maintenance capital expenditures 1
17,171  23,341 
Hotel improvements, equipment upgrades and replacements 591  1,181 
Total Fixed Charges (A)
$ 191,277  $ 204,139 
BXP’s Share of EBITDAre – cash 1, 2 (B)
$ 461,634  $ 460,327 
Fixed Charge Coverage Ratio (B÷A)
2.41  2.25 





















_____________
1See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
2For a quantitative reconciliation of BXP’s Share of EBITDAre – cash, see page 31.
32

 bxp-colorb.gif
Q4 2025
Consolidated joint ventures
d
as of December 31, 2025
(unaudited and in thousands)

BALANCE SHEET INFORMATION
767 Fifth Avenue Total Consolidated
ASSETS
(The GM Building) 1
Norges Joint Ventures 1, 2
Joint Ventures
Real estate, net $ 3,153,156  $ 3,162,636  $ 6,315,792 
Cash and cash equivalents 74,333  191,521  265,854 
Other assets 327,884  477,294  805,178 
Total assets $ 3,555,373  $ 3,831,451  $ 7,386,824 
LIABILITIES AND EQUITY
Liabilities:
Mortgage notes payable, net $ 2,294,984  $ 991,878  $ 3,286,862 
Other liabilities
64,433  152,620  217,053 
Total liabilities 2,359,417  1,144,498  3,503,915 
Equity:
   BXP, Inc. 719,035  1,193,032  1,912,067 
   Noncontrolling interests 476,921  1,493,921  1,970,842 
3
Total equity 1,195,956  2,686,953  3,882,909 
Total liabilities and equity $ 3,555,373  $ 3,831,451  $ 7,386,824 
BXP’s nominal ownership percentage 60% 55%
Partners’ share of cash and cash equivalents 4
$ 29,733  $ 86,184  $ 115,917 
Partners’ share of consolidated debt 4
$ 918,015 
5
$ 446,345  $ 1,364,360 

















_____________
1Certain balances contain amounts that eliminate in consolidation.
2Norges Joint Ventures include 7 Times Square (formerly Times Square Tower), 601 Lexington Avenue/One Five Nine East 53rd Street, 100 Federal Street, Atlantic Wharf Office, 300 Binney Street, and 290 Binney Street.
3Amount excludes certain preferred shareholders’ capital.
4Amounts represent the partners’ share based on their respective ownership percentages.
5Amount adjusted for basis differentials.
33

 bxp-colorb.gif
Q4 2025
Consolidated joint ventures (continued)
for the three months ended December 31, 2025
(unaudited and in thousands)

RESULTS OF OPERATIONS
767 Fifth Avenue Total Consolidated
(The GM Building)
Norges Joint Ventures 1
Joint Ventures
Revenue
Lease 2
$ 76,677  $ 109,195  $ 185,872 
Straight-line rent 3,600  6,580  10,180 
Fair value lease revenue (27) —  (27)
Termination income 716  719 
Total lease revenue 80,966  115,778  196,744 
Parking and other —  1,639  1,639 
Insurance proceeds 5,980  —  5,980 
Total rental revenue 3
86,946  117,417  204,363 
Expenses
Operating 29,454  45,069  74,523 
Restoration costs related to insurance claim 5,390  —  5,390 
Net Operating Income (NOI) 52,102  72,348  124,450 
Other income (expense)
Development and management services revenue — 
Losses from investments in securities
—  (7) (7)
Interest and other income 743  1,706  2,449 
Interest expense (21,395) (7,712) (29,107)
Depreciation and amortization expense (18,661) (30,780) (49,441)
General and administrative expense (64) (174) (238)
Total other income (expense) (39,377) (36,960) (76,337)
Net income $ 12,725  $ 35,388  $ 48,113 


FUNDS FROM OPERATIONS (FFO)
BXP’s nominal ownership percentage 60% 55%
767 Fifth Avenue Total Consolidated
Reconciliation of Partners’ share of FFO (The GM Building)
Norges Joint Ventures 1
Joint Ventures
Net income $ 12,725  $ 35,388  $ 48,113 
Add: Depreciation and amortization expense 18,661  30,780  49,441 
Entity FFO $ 31,386  $ 66,168  $ 97,554 
Noncontrolling interest in property partnerships (Partners’ NCI) 4
$ 4,010  $ 14,469  $ 18,479 
Partners’ share of depreciation and amortization expense after BXP’s basis differential 4
7,875  14,210  22,085 
Partners’ share FFO 4
$ 11,885  $ 28,679  $ 40,564 
Reconciliation of BXP’s share of FFO
BXP’s share of net income adjusted for partners’ NCI
$ 8,715  $ 20,919  $ 29,634 
Depreciation and amortization expense - BXP’s basis difference
63  405  468 
BXP’s share of depreciation and amortization expense
10,723  16,165  26,888 
BXP’s share of FFO $ 19,501  $ 37,489  $ 56,990 
_____________
1 Norges Joint Ventures include 7 Times Square (formerly Times Square Tower), 601 Lexington Avenue/One Five Nine East 53rd Street, 100 Federal Street, Atlantic Wharf Office, 300 Binney Street, and 290 Binney Street.
2 Lease revenue includes recoveries from clients and service income from clients.
3 See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
4 Amounts represent the partners’ share based on their respective ownership percentages and are adjusted for basis differentials and the allocations of management and other fees and depreciation and amortization related to capitalized fees.
34

 bxp-colorb.gif
Q4 2025
Unconsolidated joint ventures 1


as of December 31, 2025
(unaudited and dollars in thousands)

BALANCE SHEET INFORMATION
BXP’s Nominal Ownership Mortgage/Mezzanine/Construction Loans Payable, Net Interest Rate
Property  Net Equity Maturity Date Stated
GAAP 2
Boston
The Hub on Causeway - Podium 50.00  % $ 54,742  $ 61,827  April 9, 2031 5.73  % 5.94  %
100 Causeway Street
50.00  % 48,924  168,168  April 9, 2031 5.73  % 5.94  %
Hub50House 50.00  % 33,942  92,059  June 17, 2032 4.43  % 4.51  %
Hotel Air Rights 50.00  % 12,021  —  —  —  —  %
1265 Main Street 50.00  % 3,091  16,268  January 1, 2032 3.77  % 3.84  %
17 Hartwell Avenue 3
20.00  % 10,567  —  July 10, 2030 N/A N/A
Los Angeles
Colorado Center 50.00  % 69,959  274,857  August 9, 2027 3.56  % 3.59  %
Beach Cities Media Campus 4
50.00  % 272  —  —  —  % —  %
New York
360 Park Avenue South 71.11  % 104,778  155,586  December 13, 2027 6.25  % 6.56  %
Dock 72 5
50.00  % 83,547  —  —  —  % —  %
200 Fifth Avenue 26.69  % 74,747  154,502  November 24, 2028 4.34  % 5.60  %
3 Hudson Boulevard 6
25.00  % 109,451  30,685  November 9, 2027 9.31  % 10.54  %
290 Coles Street - Common Equity 7
19.46  % 19,928  —  March 5, 2029 N/A N/A
290 Coles Street - Preferred Equity 8
—  % 30,362  —  —  —  % —  %
San Francisco
Platform 16 55.00  % 58,561  —  —  —  % —  %
Gateway Commons 9
50.00  % 125,576  —  —  —  % —  %
Seattle
Safeco Plaza 33.67  % (2,557) 84,098  September 1, 2026 4.82  % 6.21  %
Washington, DC
7750 Wisconsin Avenue (Marriott International Headquarters) 50.00  % 47,144  124,213  February 27, 2035 5.49  % 5.54  %
1001 6th Street 50.00  % 45,724  —  —  —  % —  %
13100 & 13150 Worldgate Drive 50.00  % 21,995  —  —  —  % —  %
Wisconsin Place Parking Facility 33.33  % 29,085  —  —  —  % —  %
500 North Capitol Street, N.W. 10
30.00  % (12,655) 31,436  June 5, 2026 6.83  % 7.16  %
Skymark - Reston Next Residential 20.00  % 14,506  27,967  May 13, 2026 5.87  % 6.19  %
983,710 
Investments with deficit balances reflected within Other Liabilities
15,599 
Investments in Unconsolidated Joint Ventures $ 999,309 
Mortgage/Mezzanine/Construction Loans Payable, Net $ 1,221,666 
chart-ee70cab4cbf14607a2b.jpg

35

 bxp-colorb.gif
Q4 2025
Unconsolidated joint ventures (continued) 1

FLOATING AND FIXED RATE DEBT ANALYSIS
Weighted Average
 % of Total Debt Stated Rates
GAAP Rates 2
Maturity (years)
Floating Rate Debt 24.78  % 6.10  % 6.68  % 1.5 
Fixed Rate Debt 75.22  % 4.69  % 4.99  % 5.6 
Total Debt 100.00  % 5.04  % 5.41  % 4.6 

_____________
1Amounts represent BXP’s share based on its ownership percentage.
2The GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, which includes mortgage recording fees, the effects of hedging transactions (if any) and adjustments required under Accounting Standards Codification 805 “Business Combinations” to reflect loans at their fair values (if any).
3No amounts have been drawn under the $98.7 million construction facility.
4On September 17, 2025, the joint venture completed the sale of Beach Cities Media Campus, a land parcel located in El Segundo, California. For further information, see page 14.
5This investment includes a net deficit balance from the amenity joint venture.
6The indebtedness consists of (x) a senior loan with a third-party lender with a principal amount of $108.0 million that bears interest at a variable rate equal to Term SOFR plus 5.25% per annum and (y) a mezzanine loan provided by the Company with a maximum commitment of $50.0 million that bears interest at a variable rate equal to Term SOFR plus 7.25% per annum. As of December 31, 2025, the Company has funded approximately $18.4 million of the mezzanine loan. The loan is reflected as Related Party Note Receivables, Net on the Company’s Consolidated Balance Sheets.
7No amounts have been drawn under the $225.0 million construction facility.
8The Company will fund the first $65.0 million of required capital through its preferred equity investment. The Company’s preferred equity investment will earn and accrue a 13% internal rate of return and is to be redeemed, in full, upon the earlier of two years after stabilization or March 5, 2030.
9On January 2, 2026, the Company completed the sale of its interest in Gateway Commons, located in South San Francisco, California.
10 The indebtedness consists of (x) a $70.0 million mortgage loan payable (Note A) which bears interest at a fixed rate of 6.23% per annum, and (y) a $35.0 million mortgage loan payable (Note B) which bears interest at a fixed rate of 8.03% per annum. The Company provided $10.5 million (or 30%) of the Note B mortgage financing to the joint venture. The loan is reflected as Related Party Note Receivables, Net on the Company’s Consolidated Balance Sheets.





36

 bxp-colorb.gif
Q4 2025
Unconsolidated joint ventures (continued)
for the three months ended December 31, 2025
(unaudited and in thousands)

RESULTS OF OPERATIONS 1
Boston Los Angeles New York San Francisco Seattle Washington, DC Total Unconsolidated Joint Ventures
Revenue
Lease 2
$ 27,722  $ 20,543  $ 17,094  $ 18,761  $ 8,010  $ 21,302  $ 113,432 
Straight-line rent 318  (1,507) 2,097  (539) 263  117  749 
Fair value lease revenue —  —  1,300  —  1,095  —  2,395 
Termination income —  —  —  144  —  —  144 
 Amortization and accretion related to sales-type lease 56  —  —  —  —  —  56 
Total lease revenue 28,096  19,036  20,491  18,366  9,368  21,419  116,776 
Parking and other (5) 2,038  137  312  620  910  4,012 
Total rental revenue 3
28,091  21,074  20,628  18,678  9,988  22,329  120,788 
Expenses
Operating 10,390  7,664  17,020  11,208  4,233  6,748  57,263 
Net operating income 17,701  13,410  3,608  7,470  5,755  15,581  63,525 
Other income (expense)
Development and management services revenue —  —  406  96  —  (1) 501 
Interest and other income (loss) 272  1,052  784  26  123  124  2,381 
Interest expense (9,496) (5,052) (9,032) —  (3,952) (8,645) (36,177)
Unrealized gain/loss on derivative instruments —  —  281 
4
—  —  —  281 
Transaction costs (47) —  (10) —  (3) —  (60)
Depreciation and amortization expense (8,486) (5,329) (11,030) (6,282) (4,999) (5,244) (41,370)
General and administrative expense —  (33) (262) (9) (3) —  (307)
Gain on sale —  359  —  67,697  —  —  68,056 
Loss from early extinguishment of debt —  —  (109) —  —  —  (109)
Impairment losses on real estate 5
—  —  —  (425,750) (319,474) —  (745,224)
Total other income (expense) (17,757) (9,003) (18,972) (364,222) (328,308) (13,766) (752,028)
Net income (loss) $ (56) $ 4,407  $ (15,364) $ (356,752) $ (322,553) $ 1,815  $ (688,503)
Reconciliation of BXP’s share of Funds from Operations (FFO)
BXP’s share of net income (loss) $ (31) $ 2,200  $ (8,697) $ (179,166) $ (108,601) $ 1,190  $ (293,105)
Basis differential
Straight-line rent $ —  $ 91 
6
$ 106 
6
$ —  $ —  $ —  $ 197 
Fair value lease revenue —  305 
6
15 
6
—  —  —  320 
Fair value interest adjustment —  —  (509) —  —  —  (509)
Amortization of financing costs —  —  111  —  —  —  111 
Unrealized gain/loss on derivative instruments —  —  (75)
4
—  —  —  (75)
Depreciation and amortization expense (4) 520 
6
675 
6
2,566 
6
759  (96) 4,420 
Gain on sale —  —  —  (6,165) —  24,261  18,096 
Impairment losses on real estate 7
—  —  —  212,875  107,567  —  320,442 
Preferred interest 8
—  —  335  —  —  —  335 
Total basis differential 9
(4) 916 
6
658 
6
209,276 
6
108,326  24,165  343,337 
Income (loss) from unconsolidated joint ventures (35) 3,116  (8,039) 30,110  (275) 25,355  50,232 
Add:
BXP’s share of depreciation and amortization expense 4,245  2,144 
6
4,354 
6
559 
6
926  1,945  14,173 
Less:
BXP’s share of gains on sale 10
—  180  —  27,008  —  24,261  51,449 
BXP’s share of FFO $ 4,210  $ 5,080  $ (3,685) $ 3,661  $ 651  $ 3,039  $ 12,956 
_____________
1 For information on the properties included for each region and the Company’s percentage ownership in each property, see pages 21-24.
2 Lease revenue includes recoveries from clients and service income from clients.
3 See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
4 The previous owner of 200 Fifth Avenue had not elected hedge accounting. Upon the Company acquiring an ownership interest in the property, it elected hedge accounting and any changes in value is recognized as a basis differential to the Company. As of December 10, 2025, in connection with the termination of the historical swaps, the Company entered into new swaps and elected hedge accounting for them and therefore no longer needs to recognize the basis differential related to derivative instruments.
5 Represents current period impairment losses in accordance with ASC 360.
6 The Company’s purchase price allocation under ASC 805 for certain joint ventures differs from the historical basis of the venture.
37

 bxp-colorb.gif
Q4 2025
Unconsolidated joint ventures (continued)
7 Basis differential of current period impairment losses. In prior quarters, the Company impaired its equity method of investment to the estimated fair value.
8 Represents interest earned on the Company’s preferred equity investment in 290 Coles Street, see page 36.
9 Represents adjustments related to the carrying values and depreciation of certain of the Company’s investment in unconsolidated joint ventures.
10 For additional information, see page 14.
38

 bxp-colorb.gif
Q4 2025
Lease expirations - All in-service properties1, 2, 3

as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
Percentage of Total Square Feet
$ $/PSF $ $/PSF
2026 1,147,014  1,085,742  80,859,580  74.47  83,203,613  76.63  2.83  %
2027 1,716,010  1,661,003  123,723,784  74.49  124,556,252  74.99  4.33  %

2028 2,866,543  2,255,110  200,961,008  89.11  209,979,201  93.11  5.88  %
2029 3,492,503  2,950,275  223,286,884  75.68  235,458,178  79.81  7.69  %
2030 2,459,645  2,361,506  182,322,704  77.21  193,078,085  81.76  6.16  %
2031 2,627,911  2,450,789  212,950,652  86.89  228,506,724  93.24  6.39  %
2032 2,649,951  2,427,361  186,805,011  76.96  219,278,972  90.34  6.33  %
2033 2,843,154  2,676,884  225,839,466  84.37  260,005,643  97.13  6.98  %
2034 3,193,989  2,764,246  254,170,730  91.95  282,997,367  102.38  7.21  %
2035 2,382,994  1,923,626  155,011,145  80.58  184,540,432  95.93  5.01  %
Thereafter 12,521,937  10,133,829  822,003,209  81.11  1,008,094,081  99.48  26.41  %

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
Percentage of Total Square Feet
$ $/PSF $ $/PSF
2026 79,579  67,049  13,919,872  207.61  13,904,762  207.38  2.83  %
2027 116,203  106,216  9,423,077  88.72  9,535,759  89.78  4.48  %

2028 91,933  90,156  9,516,516  105.56  9,663,095  107.18  3.80  %
2029 170,943  165,618  17,196,779  103.83  18,809,829  113.57  6.99  %
2030 171,690  135,282  13,328,725  98.53  14,146,739  104.57  5.71  %
2031 111,213  102,452  11,527,346  112.51  12,516,390  122.17  4.32  %
2032 103,313  101,604  8,028,036  79.01  8,951,975  88.11  4.29  %
2033 412,734  379,331  30,276,171  79.81  33,861,144  89.27  16.01  %
2034 359,056  262,584  34,854,316  132.74  40,405,791  153.88  11.08  %
2035 334,520  291,425  16,353,375  56.12  19,701,188  67.60  12.30  %
Thereafter 256,025  209,027  37,833,321  181.00  32,321,244  154.63  8.82  %

IN-SERVICE PROPERTIES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
Percentage of Total Square Feet
$ $/PSF $ $/PSF
2026 1,226,593  1,152,791  94,779,452  82.22  97,108,375  84.24  2.83  %
2027 1,832,213  1,767,219  133,146,861  75.34  134,092,011  75.88  4.34  %

2028 2,958,476  2,345,266  210,477,524  89.75  219,642,296  93.65  5.76  %
2029 3,663,446  3,115,893  240,483,663  77.18  254,268,007  81.60  7.65  %
2030 2,631,335  2,496,788  195,651,429  78.36  207,224,824  83.00  6.13  %
2031 2,739,124  2,553,241  224,477,998  87.92  241,023,114  94.40  6.27  %
2032 2,753,264  2,528,965  194,833,047  77.04  228,230,947  90.25  6.21  %
2033 3,255,888  3,056,215  256,115,637  83.80  293,866,787  96.15  7.50  %
2034 3,553,045  3,026,830  289,025,046  95.49  323,403,158  106.85  7.43  %
2035 2,717,514  2,215,051  171,364,520  77.36  204,241,620  92.21  5.44  %
Thereafter 12,777,962  10,342,856  859,836,530  83.13  1,040,415,325  100.59  25.39  %
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units and hotel. Excludes Gateway Commons and North First Business Park, which were sold on January 2, 2026 and January 14, 2026, respectively.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.

39

 bxp-colorb.gif
Q4 2025
Lease expirations - Boston region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 355,123  308,230  21,306,321  69.12  21,471,233  69.66 
2027 409,527  407,353  29,918,115  73.45  30,332,727  74.46 
2028 894,620  866,627  84,795,886  97.85  88,200,674  101.77 
2029 1,195,676  1,062,190  72,651,008  68.40  77,005,995  72.50 
2030 1,203,360  1,187,481  82,712,270  69.65  87,233,304  73.46 
2031 676,899  609,006  41,912,210  68.82  44,863,129  73.67 
2032 1,060,681  1,060,681  82,607,633  77.88  100,575,208  94.82 
2033 449,562  420,839  39,738,227  94.43  46,086,664  109.51 
2034 1,444,356  1,287,759  112,795,426  87.59  125,632,787  97.56 
2035 699,098  628,815  53,965,235  85.82  70,775,404  112.55 
Thereafter 4,295,147  3,433,888  287,534,933  83.73  357,611,783  104.14 

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 24,905  24,590  3,370,000  137.05  3,347,524  136.13 
2027 48,727  42,413  5,649,025  133.19  5,712,753  134.69 

2028 38,824  38,824  5,708,974  147.05  5,798,112  149.34 
2029 61,901  61,226  8,637,552  141.08  8,781,277  143.42 
2030 98,923  62,948  6,439,566  102.30  6,593,704  104.75 
2031 14,668  14,668  1,196,760  81.59  1,292,196  88.10 
2032 57,916  57,325  4,558,018  79.51  4,988,975  87.03 
2033 287,788  254,385  21,337,445  83.88  24,047,446  94.53 
2034 164,155  131,856  10,971,762  83.21  12,040,392  91.32 
2035 119,685  119,685  8,545,370  71.40  8,940,259  74.70 
Thereafter 106,486  95,975  10,192,914  106.20  12,399,517  129.19 

TOTAL PROPERTY TYPES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 380,028  332,820  24,676,321  74.14  24,818,757  74.57 
2027 458,254  449,766  35,567,140  79.08  36,045,480  80.14 

2028 933,444  905,451  90,504,860  99.96  93,998,786  103.81 
2029 1,257,577  1,123,416  81,288,560  72.36  85,787,272  76.36 
2030 1,302,283  1,250,429  89,151,836  71.30  93,827,008  75.04 
2031 691,567  623,674  43,108,970  69.12  46,155,325  74.01 
2032 1,118,597  1,118,006  87,165,651  77.97  105,564,183  94.42 
2033 737,350  675,224  61,075,672  90.45  70,134,110  103.87 
2034 1,608,511  1,419,615  123,767,188  87.18  137,673,179  96.98 
2035 818,783  748,500  62,510,605  83.51  79,715,663  106.50 
Thereafter 4,401,633  3,529,863  297,727,847  84.35  370,011,300  104.82 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units and hotel.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
40

 bxp-colorb.gif
Q4 2025
Quarterly lease expirations - Boston region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 73,407  69,683  4,712,036  67.62  4,712,036  67.62 
Q2 2026 60,457  38,125  2,564,188  67.26  2,729,109  71.58 
Q3 2026 93,980  79,639  5,379,664  67.55  5,379,655  67.55 
Q4 2026 127,279  120,783  8,650,434  71.62  8,650,434  71.62 
Total 2026 355,123  308,230  21,306,321  69.12  21,471,233  69.66 
Q1 2027 36,389  36,389  2,599,733  71.44  2,649,844  72.82 
Q2 2027 65,671  63,497  4,948,165  77.93  5,035,441  79.30 
Q3 2027 117,274  117,274  9,301,615  79.32  9,358,767  79.80 
Q4 2027 190,193  190,193  13,068,602  68.71  13,288,674  69.87 
Total 2027 409,527  407,353  29,918,115  73.45  30,332,727  74.46 

RETAIL
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 3,224 

3,224 

725,429  225.01  725,429  225.01 
Q2 2026 11,216  10,901  1,481,672  135.92  1,481,672  135.92 
Q3 2026 959  959  15,000  15.64  15,000  15.64 
Q4 2026 9,506  9,506  1,147,900  120.76  1,125,424  118.39 
Total 2026 24,905  24,590  3,370,000  137.05  3,347,524  136.13 
Q1 2027 19,196  19,196  2,909,536  151.57  2,948,670  153.61 

Q2 2027 2,875  2,875  732,022  254.62  741,480  257.91 
Q3 2027 10,503  10,503  974,192  92.75  980,801  93.38 
Q4 2027 16,153  9,839  1,033,276  105.02  1,041,802  105.88 
Total 2027 48,727  42,413  5,649,025  133.19  5,712,753  134.69 

TOTAL PROPERTY TYPES
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 76,631  72,907  5,437,465  74.58  5,437,465  74.58 
Q2 2026 71,673  49,026  4,045,860  82.52  4,210,781  85.89 
Q3 2026 94,939  80,598  5,394,664  66.93  5,394,655  66.93 
Q4 2026 136,785  130,289  9,798,334  75.20  9,775,858  75.03 
Total 2026 380,028  332,820  24,676,321  74.14  24,818,757  74.57 
Q1 2027 55,585  55,585  5,509,269  99.11  5,598,514  100.72 

Q2 2027 68,546  66,372  5,680,187  85.58  5,776,921  87.04 
Q3 2027 127,777  127,777  10,275,807  80.42  10,339,568  80.92 
Q4 2027 206,346  200,032  14,101,878  70.50  14,330,476  71.64 
Total 2027 458,254  449,766  35,567,140  79.08  36,045,480  80.14 
`
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units and hotel.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
41

 bxp-colorb.gif
Q4 2025
Lease expirations - Los Angeles region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 160,386  160,386  11,506,583  71.74  11,513,311  71.79 
2027 8,133  8,133  352,932  43.40  366,637  45.08 
2028 299,852  202,055  16,041,475  79.39  17,135,800  84.81 
2029 417,056  242,100  17,908,698  73.97  19,514,626  80.61 
2030 54,433  54,433  3,364,671  61.81  3,873,202  71.16 
2031 7,752  7,752  540,350  69.70  638,831  82.41 
2032 246,667  127,701  10,983,851  86.01  13,253,593  103.79 
2033 186,894  93,447  6,578,697  70.40  11,108,262  118.87 
2034 3,739  3,739  236,697  63.30  299,537  80.11 
2035 —  —  —  —  —  — 
Thereafter 494,641  494,641  38,649,280  78.14  45,954,721  92.91 

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 19,188  9,594  135,600  14.13  135,600  14.13 
2027 —  —  —  —  —  — 
2028 —  —  —  —  —  — 
2029 38,118  38,118  2,313,480  60.69  2,504,232  65.70 
2030 11,364  11,364  2,046,076  180.05  2,192,977  192.98 
2031 —  —  —  —  —  — 
2032 —  —  —  —  —  — 
2033 —  —  —  —  —  — 
2034 19,993  9,997  248,448  24.85  248,448  24.85 
2035 8,043  8,043  502,290  62.45  664,161  82.58 
Thereafter 5,827  5,827  690,081  118.43  639,835  109.81 

TOTAL PROPERTY TYPES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 179,574  169,980  11,642,183  68.49  11,648,911  68.53 
2027 8,133  8,133  352,932  43.40  366,637  45.08 
2028 299,852  202,055  16,041,475  79.39  17,135,800  84.81 
2029 455,174  280,218  20,222,178  72.17  22,018,858  78.58 
2030 65,797  65,797  5,410,747  82.23  6,066,179  92.20 
2031 7,752  7,752  540,350  69.70  638,831  82.41 
2032 246,667  127,701  10,983,851  86.01  13,253,593  103.79 
2033 186,894  93,447  6,578,697  70.40  11,108,262  118.87 
2034 23,732  13,736  485,145  35.32  547,985  39.89 
2035 8,043  8,043  502,290  62.45  664,161  82.58 
Thereafter 500,468  500,468  39,339,361  78.61  46,594,556  93.10 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.

42

 bxp-colorb.gif
Q4 2025
Quarterly lease expirations - Los Angeles region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 153,742  153,742  11,191,534  72.79  11,191,534  72.79 
Q2 2026 3,708  3,708  129,389  34.89  132,362  35.70 
Q3 2026 —  —  —  —  —  — 
Q4 2026 2,936  2,936  185,660  63.24  189,416  64.51 
Total 2026 160,386  160,386  11,506,583  71.74  11,513,311  71.79 
Q1 2027 —  —  —  —  —  — 
Q2 2027 1,860  1,860  135,258  72.72  139,099  74.78 
Q3 2027 1,770  1,770  112,694  63.67  119,460  67.49 
Q4 2027 4,503  4,503  104,981  23.31  108,078  24.00 
Total 2027 8,133  8,133  352,932  43.40  366,637  45.08 

RETAIL
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 —  —  —  —  —  — 
Q2 2026 —  —  —  —  —  — 
Q3 2026 19,188  9,594  135,600  14.13  135,600  14.13 
Q4 2026 —  —  —  —  —  — 
Total 2026 19,188  9,594  135,600  14.13  135,600  14.13 
Q1 2027 —  —  —  —  —  — 
Q2 2027 —  —  —  —  —  — 
Q3 2027 —  —  —  —  —  — 
Q4 2027 —  —  —  —  —  — 
Total 2027 —  —  —  —  —  — 

TOTAL PROPERTY TYPES
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 153,742  153,742  11,191,534  72.79  11,191,534  72.79 
Q2 2026 3,708  3,708  129,389  34.89  132,362  35.70 
Q3 2026 19,188  9,594  135,600  14.13  135,600  14.13 
Q4 2026 2,936  2,936  185,660  63.24  189,416  64.51 
Total 2026 179,574  169,980  11,642,183  68.49  11,648,911  68.53 
Q1 2027 —  —  —  —  —  — 
Q2 2027 1,860  1,860  135,258  72.72  139,099  74.78 
Q3 2027 1,770  1,770  112,694  63.67  119,460  67.49 
Q4 2027 4,503  4,503  104,981  23.31  108,078  24.00 
Total 2027 8,133  8,133  352,932  43.40  366,637  45.08 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.

43

 bxp-colorb.gif
Q4 2025
Lease expirations - New York region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 128,687  120,886  7,271,075  60.15  7,274,892  60.18 
2027 427,093  377,821  23,282,589  61.62  23,825,963  63.06 
2028 328,519  273,849  24,069,554  87.89  24,039,533  87.78 
2029 955,993  743,650  63,386,029  85.24  65,031,842  87.45 
2030 594,153  521,126  49,924,632  95.80  50,363,828  96.64 
2031 654,483  558,839  46,913,130  83.95  49,238,712  88.11 
2032 352,472  262,197  18,846,238  71.88  19,502,109  74.38 
2033 406,297  364,769  39,198,603  107.46  42,295,005  115.95 
2034 1,307,124  1,033,978  111,798,801  108.12  121,615,481  117.62 
2035 1,035,766  686,992  67,843,034  98.75  74,383,203  108.27 
Thereafter 4,141,966  2,982,903  279,134,720  93.58  325,123,263  109.00 

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 15,044  12,423  9,468,098  762.13  9,468,098  762.13 
2027 8,162  4,489  33,000  7.35  33,000  7.35 

2028 2,424  647  211,395  326.75  211,395  326.75 
2029 9,577  5,671  1,805,467  318.37  1,956,628  345.02 
2030 3,439  3,439  510,270  148.38  620,962  180.56 
2031 20,784  14,468  5,213,956  360.39  5,747,106  397.24 
2032 16,361  15,243  1,554,466  101.98  1,776,959  116.57 
2033 20,928  20,928  4,542,680  217.06  5,132,010  245.22 
2034 139,214  85,037  21,234,002  249.70  25,500,984  299.88 
2035 114,671  74,697  4,716,204  63.14  6,302,790  84.38 
Thereafter 105,007  68,520  23,795,421  347.28  15,354,312  224.08 


TOTAL PROPERTY TYPES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 143,731  133,309  16,739,173  125.57  16,742,990  125.60 
2027 435,255  382,310  23,315,589  60.99  23,858,963  62.41 
2028 330,943  274,496  24,280,949  88.46  24,250,928  88.35 
2029 965,570  749,321  65,191,496  87.00  66,988,470  89.40 
2030 597,592  524,565  50,434,902  96.15  50,984,790  97.19 
2031 675,267  573,307  52,127,086  90.92  54,985,818  95.91 
2032 368,833  277,440  20,400,704  73.53  21,279,068  76.70 
2033 427,225  385,697  43,741,283  113.41  47,427,015  122.96 
2034 1,446,338  1,119,015  133,032,803  118.88  147,116,465  131.47 
2035 1,150,437  761,689  72,559,238  95.26  80,685,993  105.93 
Thereafter 4,246,973  3,051,423  302,930,141  99.28  340,477,575  111.58 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
44

 bxp-colorb.gif
Q4 2025
Quarterly lease expirations - New York region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 60,985  57,023  4,165,115  73.04  4,165,115  73.04 
Q2 2026 10,822  9,975  366,447  36.74  367,467  36.84 
Q3 2026 28,061  25,069  1,233,635  49.21  1,235,172  49.27 
Q4 2026 28,819  28,819  1,505,880  52.25  1,507,139  52.30 
Total 2026 128,687  120,886  7,271,075  60.15  7,274,892  60.18 
Q1 2027 94,754  75,385  5,540,708  73.50  6,068,918  80.51 

Q2 2027 175,713  175,713  8,082,213  46.00  8,161,446  46.45 
Q3 2027 66,455  64,828  2,934,939  45.27  2,985,379  46.05 
Q4 2027 90,171  61,895  6,724,729  108.65  6,610,220  106.80 
Total 2027 427,093  377,821  23,282,589  61.62  23,825,963  63.06 

RETAIL
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 6,552  3,931  5,700,000  1,449.94  5,700,000  1,449.94 
Q2 2026 715  715  30,000  41.96  30,000  41.96 
Q3 2026 3,244  3,244  2,711,835  835.95  2,711,835  835.95 
Q4 2026 4,533  4,533  1,026,263  226.40  1,026,263  226.40 
Total 2026 15,044  12,423  9,468,098  762.13  9,468,098  762.13 
Q1 2027 8,162  4,489  33,000  7.35  33,000  7.35 
Q2 2027 —  —  —  —  —  — 
Q3 2027 —  —  —  —  —  — 
Q4 2027 —  —  —  —  —  — 
Total 2027 8,162  4,489  33,000  7.35  33,000  7.35 

TOTAL PROPERTY TYPES
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 67,537  60,954  9,865,115  161.85  9,865,115  161.85 
Q2 2026 11,537  10,690  396,447  37.09  397,467  37.18 
Q3 2026 31,305  28,313  3,945,470  139.35  3,947,007  139.41 
Q4 2026 33,352  33,352  2,532,143  75.92  2,533,402  75.96 
Total 2026 143,731  133,309  16,739,173  125.57  16,742,990  125.60 
Q1 2027 102,916  79,874  5,573,708  69.78  6,101,918  76.39 

Q2 2027 175,713  175,713  8,082,213  46.00  8,161,446  46.45 
Q3 2027 66,455  64,828  2,934,939  45.27  2,985,379  46.05 
Q4 2027 90,171  61,895  6,724,729  108.65  6,610,220  106.80 
Total 2027 435,255  382,310  23,315,589  60.99  23,858,963  62.41 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
45

 bxp-colorb.gif
Q4 2025
Lease expirations - San Francisco region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 353,052  353,052  32,600,434  92.34  34,628,279  98.08 
2027 478,518  478,518  47,195,949  98.63  47,553,238  99.38 

2028 393,369  393,369  43,113,894  109.60  45,360,237  115.31 
2029 528,345  528,345  48,765,212  92.30  52,206,840  98.81 
2030 374,718  374,718  32,945,790  87.92  36,872,704  98.40 
2031 984,303  984,303  107,217,904  108.93  115,470,079  117.31 
2032 332,665  332,665  29,435,824  88.48  34,858,927  104.79 
2033 625,313  625,313  68,292,168  109.21  75,587,284  120.88 
2034 132,269  132,269  11,392,747  86.13  14,218,877  107.50 
2035 21,961  21,961  2,462,432  112.13  3,379,652  153.89 
Thereafter 518,856  518,856  51,346,716  98.96  67,971,087  131.00 

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 13,146  13,146  531,711  40.45  539,077  41.01 
2027 14,385  14,385  744,862  51.78  797,991  55.47 
2028 17,049  17,049  1,300,076  76.26  1,326,747  77.82 
2029 5,810  5,810  394,460  67.89  506,392  87.16 
2030 19,021  19,021  1,495,661  78.63  1,784,441  93.81 
2031 28,791  28,791  2,112,059  73.36  2,218,692  77.06 
2032 6,357  6,357  445,253  70.04  491,452  77.31 
2033 9,383  9,383  1,056,784  112.63  1,117,442  119.09 
2034 —  —  —  —  —  — 
2035 —  —  —  —  —  — 
Thereafter —  —  —  —  —  — 

TOTAL PROPERTY TYPES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 366,198  366,198  33,132,145  $ 90.48  35,167,356  96.03 
2027 492,903  492,903  47,940,811  97.26  48,351,229  98.09 

2028 410,418  410,418  44,413,970  108.22  46,686,984  113.75 
2029 534,155  534,155  49,159,672  92.03  52,713,232  98.69 
2030 393,739  393,739  34,441,451  87.47  38,657,145  98.18 
2031 1,013,094  1,013,094  109,329,963  107.92  117,688,771  116.17 
2032 339,022  339,022  29,881,077  88.14  35,350,379  104.27 
2033 634,696  634,696  69,348,952  109.26  76,704,726  120.85 
2034 132,269  132,269  11,392,747  86.13  14,218,877  107.50 
2035 21,961  21,961  2,462,432  112.13  3,379,652  153.89 
Thereafter 518,856  518,856  51,346,716  98.96  67,971,087  131.00 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Excludes Gateway Commons and North First Business Park, which were sold on January 2, 2025 and January 14, 2025, respectively.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
46

 bxp-colorb.gif
Q4 2025
Quarterly lease expirations - San Francisco region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 83,579  83,579  7,245,429  86.69  7,511,490  89.87 
Q2 2026 182,071  182,071  17,032,359  93.55  19,218,914  105.56 
Q3 2026 65,637  65,637  6,781,521  103.32  6,338,592  96.57 
Q4 2026 21,765  21,765  1,541,125  70.81  1,559,283  71.64 
Total 2026 353,052  353,052  32,600,434  92.34  34,628,279  98.08 
Q1 2027 151,808  151,808  13,161,268  86.70  12,731,987  83.87 
Q2 2027 26,245  26,245  2,882,512  109.83  2,962,525  112.88 
Q3 2027 55,320  55,320  4,839,897  87.49  4,986,406  90.14 
Q4 2027 245,145  245,145  26,312,273  107.33  26,872,321  109.62 
Total 2027 478,518  478,518  47,195,949  98.63  47,553,238  99.38 


RETAIL
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 —  —  —  —  —  — 
Q2 2026 1,821  1,821  37,056  20.35  37,056  20.35 
Q3 2026 60  60  21,814  363.57  21,814  363.57 
Q4 2026 11,265  11,265  472,841  41.97  480,207  42.63 
Total 2026 13,146  13,146  531,711  40.45  539,077  41.01 
Q1 2027 —  —  —  —  —  — 
Q2 2027 7,246  7,246  152,766  21.08  194,985  26.91 
Q3 2027 5,733  5,733  464,547  81.03  473,320  82.56 
Q4 2027 1,406  1,406  127,549  90.72  129,686  92.24 
Total 2027 14,385  14,385  744,862  51.78  797,991  55.47 

TOTAL PROPERTY TYPES
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 83,579  83,579  7,245,429  86.69  7,511,490  89.87 
Q2 2026 183,892  183,892  17,069,415  92.82  19,255,970  104.71 
Q3 2026 65,697  65,697  6,803,335  103.56  6,360,406  96.81 
Q4 2026 33,030  33,030  2,013,966  60.97  2,039,490  61.75 
Total 2026 366,198  366,198  33,132,145  90.48  35,167,356  96.03 
Q1 2027 151,808  151,808  13,161,268  86.70  12,731,987  83.87 
Q2 2027 33,491  33,491  3,035,278  90.63  3,157,510  94.28 
Q3 2027 61,053  61,053  5,304,444  86.88  5,459,726  89.43 
Q4 2027 246,551  246,551  26,439,822  107.24  27,002,007  109.52 
Total 2027 492,903  492,903  47,940,811  97.26  48,351,229  98.09 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Excludes Gateway Commons and North First Business Park, which were sold on January 2, 2026 and January 14, 2026, respectively.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
47

 bxp-colorb.gif
Q4 2025
Lease expirations - Seattle region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 71,003  67,221  4,066,114  60.49  4,118,206  61.26 
2027 83,714  80,153  4,806,546  59.97  4,919,470  61.38 
2028 601,382  302,445  17,180,628  56.81  17,863,556  59.06 
2029 234,469  213,026  11,588,392  54.40  12,011,170  56.38 
2030 34,778  34,778  2,005,208  57.66  2,175,712  62.56 
2031 23,485  16,646  898,162  53.96  996,832  59.89 
2032 81,126  67,777  4,741,857  69.96  5,460,054  80.56 
2033 —  —  —  —  —  — 
2034 —  —  —  —  —  — 
2035 60,774  20,463  1,474,670  72.07  1,812,099  88.56 
Thereafter 3,151  3,151  163,925  52.02  194,814  61.83 

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 —  —  —  —  —  — 
2027 —  —  —  —  —  — 
2028 945  945  55,873  59.12  55,873  59.12 
2029 1,121  377  7,306  19.36  7,306  19.36 
2030 653  220  5,322  24.21  5,598  25.46 
2031 6,734  4,289  288,475  67.26  322,123  75.10 
2032 —  —  —  —  —  — 
2033 —  —  —  —  —  — 
2034 —  —  —  —  —  — 
2035 —  —  —  —  —  — 
Thereafter —  —  —  —  —  — 

TOTAL PROPERTY TYPES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 71,003  67,221  4,066,114  60.49  4,118,206  61.26 
2027 83,714  80,153  4,806,546  59.97  4,919,470  61.38 
2028 602,327  303,390  17,236,501  56.81  17,919,429  59.06 
2029 235,590  213,403  11,595,698  54.34  12,018,476  56.32 
2030 35,431  34,998  2,010,530  57.45  2,181,310  62.33 
2031 30,219  20,935  1,186,637  56.68  1,318,955  63.00 
2032 81,126  67,777  4,741,857  69.96  5,460,054  80.56 
2033 —  —  —  #DIV/0! —  #DIV/0!
2034 —  —  —  —  —  — 
2035 60,774  20,463  1,474,670  72.07  1,812,099  88.55 
Thereafter 3,151  3,151  163,925  52.02  194,814  61.83 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.

48

 bxp-colorb.gif
Q4 2025
Quarterly lease expirations - Seattle region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 1,309  441  30,009  68.05  30,009  68.05 
Q2 2026 39,138  39,138  2,313,668  59.12  2,330,096  59.54 
Q3 2026 —  —  —  —  —  — 
Q4 2026 30,556  27,642  1,722,437  62.31  1,758,102  63.60 
Total 2026 71,003  67,221  4,066,114  60.49  4,118,206  61.26 
Q1 2027 5,929  5,929  437,914  73.86  447,994  75.56 
Q2 2027 12,713  12,713  761,501  59.90  777,900  61.19 
Q3 2027 12,172  12,172  707,004  58.08  737,433  60.58 
Q4 2027 52,900  49,339  2,900,128  58.78  2,956,142  59.91 
Total 2027 83,714  80,153  4,806,546  59.97  4,919,470  61.38 

RETAIL
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 —  —  —  —  —  — 
Q2 2026 —  —  —  —  —  — 
Q3 2026 —  —  —  —  —  — 
Q4 2026 —  —  —  —  —  — 
Total 2026 —  —  —  —  —  — 
Q1 2027 —  —  —  —  —  — 
Q2 2027 —  —  —  —  —  — 
Q3 2027 —  —  —  —  —  — 
Q4 2027 —  —  —  —  —  — 
Total 2027 —  —  —  —  —  — 

TOTAL PROPERTY TYPES
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 1,309  441  30,009  68.05  30,009  68.05 
Q2 2026 39,138  39,138  2,313,668  59.12  2,330,096  59.54 
Q3 2026 —  —  —  —  —  — 
Q4 2026 30,556  27,642  1,722,437  62.31  1,758,102  63.60 
Total 2026 71,003  67,221  4,066,114  60.49  4,118,206  61.26 
Q1 2027 5,929  5,929  437,914  73.86  447,994  75.56 
Q2 2027 12,713  12,713  761,501  59.90  777,900  61.19 
Q3 2027 12,172  12,172  707,004  58.08  737,433  60.58 
Q4 2027 52,900  49,339  2,900,128  58.78  2,956,142  59.91 
Total 2027 83,714  80,153  4,806,546  59.97  4,919,470  61.38 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
49

 bxp-colorb.gif
Q4 2025
Lease expirations - Washington, DC region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 78,763  75,967  4,109,053  54.09  4,197,692  55.26 
2027 309,025  309,025  18,167,653  58.79  17,558,217  56.82 
2028 348,801  216,765  15,759,571  72.70  17,379,401  80.18 
2029 160,964  160,964  8,987,545  55.84  9,687,705  60.19 
2030 198,203  188,970  11,370,133  60.17  12,559,335  66.46 
2031 280,989  274,243  15,468,896  56.41  17,299,141  63.08 
2032 576,340  576,340  40,189,608  69.73  45,629,081  79.17 
2033 1,175,088  1,172,516  72,031,771  61.43  84,928,428  72.43 
2034 306,501  306,501  17,947,059  58.55  21,230,685  69.27 
2035 565,395  565,395  29,265,774  51.76  34,190,074  60.47 
Thereafter 3,068,176  2,700,390  165,173,635  61.17  211,238,413  78.23 

RETAIL
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 7,296  7,296  414,463  56.81  414,463  56.81 
2027 44,929  44,929  2,996,190  66.69  2,992,015  66.59 
2028 32,691  32,691  2,240,198  68.53  2,270,968  69.47 
2029 54,416  54,416  4,038,514  74.22  5,053,994  92.88 
2030 38,290  38,290  2,831,830  73.96  2,949,057  77.02 
2031 40,236  40,236  2,716,096  67.50  2,936,273  72.98 
2032 22,679  22,679  1,470,299  64.83  1,694,589  74.72 
2033 94,635  94,635  3,339,262  35.29  3,564,246  37.66 
2034 35,694  35,694  2,400,104  67.24  2,615,967  73.29 
2035 92,121  89,000  2,589,511  29.10  3,793,978  42.63 
Thereafter 38,705  38,705  3,154,905  81.51  3,927,580  101.47 

TOTAL PROPERTY TYPES
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 86,059  83,263  4,523,516  54.33  4,612,155  55.39 
2027 353,954  353,954  21,163,843  59.79  20,550,232  58.06 
2028 381,492  249,456  17,999,769  72.16  19,650,369  78.77 
2029 215,380  215,380  13,026,059  60.48  14,741,699  68.45 
2030 236,493  227,260  14,201,963  62.49  15,508,392  68.24 
2031 321,225  314,479  18,184,992  57.83  20,235,414  64.35 
2032 599,019  599,019  41,659,907  69.55  47,323,670  79.00 
2033 1,269,723  1,267,151  75,371,033  59.48  88,492,674  69.84 
2034 342,195  342,195  20,347,163  59.46  23,846,652  69.69 
2035 657,516  654,395  31,855,285  48.68  37,984,052  58.04 
Thereafter 3,106,881  2,739,095  168,328,540  61.45  215,165,993  78.55 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.

50

 bxp-colorb.gif
Q4 2025
Quarterly lease expirations - Washington, DC region in-service properties 1, 2, 3
as of December 31, 2025


OFFICE
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 12,853  10,057  601,813  59.84  606,685  60.33 
Q2 2026 25,998  25,998  1,201,947  46.23  1,236,460  47.56 
Q3 2026 6,223  6,223  355,481  57.12  359,743  57.81 
Q4 2026 33,689  33,689  1,949,811  57.88  1,994,804  59.21 
Total 2026 78,763  75,967  4,109,053  54.09  4,197,692  55.26 
Q1 2027 55,629  55,629  3,314,675  59.59  2,176,911  39.13 
Q2 2027 69,152  69,152  3,529,206  51.04  3,630,138  52.50 
Q3 2027 143,034  143,034  8,886,900  62.13  9,198,255  64.31 
Q4 2027 41,210  41,210  2,436,872  59.13  2,552,913  61.95 
Total 2027 309,025  309,025  18,167,653  58.79  17,558,217  56.82 

RETAIL
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 1,739  1,739  69,560  40.00  69,560  40.00 
Q2 2026 —  —  —  —  —  — 
Q3 2026 3,074  3,074  183,399  59.66  183,399  59.66 
Q4 2026 2,483  2,483  161,504  65.04  161,504  65.04 
Total 2026 7,296  7,296  414,463  56.81  414,463  56.81 
Q1 2027 15,902  15,902  1,199,464  75.43  1,182,160  74.34 
Q2 2027 10,423  10,423  822,028  78.87  824,347  79.09 
Q3 2027 15,460  15,460  745,682  48.23  752,258  48.66 
Q4 2027 3,144  3,144  229,017  72.84  233,251  74.19 
Total 2027 44,929  44,929  2,996,190  66.69  2,992,015  66.59 

TOTAL PROPERTY TYPES
BXP’s Share
Quarter
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
Q1 2026 14,592  11,796  671,373  56.92  676,245  57.33 
Q2 2026 25,998  25,998  1,201,947  46.23  1,236,460  47.56 
Q3 2026 9,297  9,297  538,880  57.96  543,142  58.42 
Q4 2026 36,172  36,172  2,111,315  58.37  2,156,308  59.61 
Total 2026 86,059  83,263  4,523,516  54.33  4,612,155  55.39 
Q1 2027 71,531  71,531  4,514,139  63.11  3,359,071  46.96 
Q2 2027 79,575  79,575  4,351,234  54.68  4,454,485  55.98 
Q3 2027 158,494  158,494  9,632,582  60.78  9,950,513  62.78 
Q4 2027 44,354  44,354  2,665,889  60.10  2,786,164  62.82 
Total 2027 353,954  353,954  21,163,843  59.79  20,550,232  58.06 
_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.
51

 bxp-colorb.gif
Q4 2025
Lease expirations - CBD properties 1, 2, 3
as of December 31, 2025


Boston
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 245,016  197,808  15,222,101  76.95  15,364,546  77.67 
2027 285,322  276,833  24,483,625  88.44  24,792,339  89.56 

2028 656,046  628,053  74,683,666  118.91  77,561,516  123.50 
2029 764,054  629,893  56,806,290  90.18  59,096,536  93.82 
2030 1,123,793  1,071,939  78,819,713  73.53  82,213,946  76.70 
2031 57,461  49,909  4,222,312  84.60  4,639,667  92.96 
2032 863,930  863,339  72,093,887  83.51  88,880,537  102.95 
2033 595,005  532,879  45,980,725  86.29  52,653,567  98.81 
2034 1,282,127  1,093,230  99,489,282  91.00  109,573,822  100.23 
2035 755,667  685,384  57,962,820  84.57  74,347,247  108.48 
Thereafter 4,033,399  3,161,629  283,444,927  89.65  350,825,234  110.96 

Los Angeles
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 179,574  169,980  11,642,183  68.49  11,648,911  68.53 
2027 8,133  8,133  352,932  43.40  366,637  45.08 
2028 299,852  202,055  16,041,475  79.39  17,135,800  84.81 
2029 455,174  280,218  20,222,178  72.17  22,018,858  78.58 
2030 65,797  65,797  5,410,747  82.23  6,066,180  92.20 
2031 7,752  7,752  540,350  69.70  638,831  82.41 
2032 246,667  127,701  10,983,851  86.01  13,253,593  103.79 
2033 186,894  93,447  6,578,697  70.4  11,108,262  118.87 
2034 23,732  13,736  485,145  35.32  547,985  39.90 
2035 8,043  8,043  502,290  62.45  664,161  82.58 
Thereafter 500,468  500,468  39,339,361  78.61  46,594,556  93.10 

New York
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 52,409  41,988  13,118,998  312.45  13,118,998  312.45 
2027 189,833  136,888  13,916,036  101.66  14,328,788  104.68 

2028 224,415  167,968  20,041,628  119.32  20,087,941  119.59 
2029 790,423  574,174  58,866,662  102.52  60,445,103  105.27 
2030 472,449  399,422  45,424,762  113.73  45,718,562  114.46 
2031 488,777  386,816  44,505,788  115.06  47,017,136  121.55 
2032 255,707  164,314  15,894,602  96.73  16,632,650  101.22 
2033 386,305  344,777  42,178,417  122.34  45,731,675  132.64 
2034 1,446,338  1,119,015  133,032,803  118.88  147,116,465  131.47 
2035 991,452  602,704  66,204,863  109.85  73,565,808  122.06 
Thereafter 3,926,614  2,731,065  289,897,798  106.15  326,293,612  119.47 
52

 bxp-colorb.gif
Q4 2025
Lease expirations - CBD properties (continued) 1, 2, 3
as of December 31, 2025


San Francisco
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 311,367  311,367  29,762,619  95.59  31,779,672  102.06 
2027 352,981  352,981  37,461,987  106.13  38,402,330  108.79 
2028 360,329  360,329  41,420,779  114.95  43,469,706  120.64 
2029 518,060  518,060  48,243,562  93.12  51,732,648  99.86 
2030 301,921  301,921  28,448,253  94.22  31,941,465  105.79 
2031 980,836  980,836  107,387,680  109.49  115,829,833  118.09 
2032 339,022  339,022  29,881,077  88.14  35,350,378  104.27 
2033 634,696  634,696  69,348,952  109.26  76,704,726  120.85 
2034 132,269  132,269  11,392,747  86.13  14,218,877  107.50 
2035 21,961  21,961  2,462,432  112.13  3,379,652  153.89 
Thereafter 518,856  518,856  51,346,716  98.96  67,971,087  131.00 

Seattle
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 71,003  67,221  4,066,114  60.49  4,118,206  61.26 
2027 83,714  80,153  4,806,546  59.97  4,919,470  61.38 
2028 602,327  303,390  17,236,501  56.81  17,919,429  59.06 
2029 235,590  213,403  11,595,698  54.34  12,018,476  56.32 
2030 35,431  34,998  2,010,530  57.45  2,181,310  62.33 
2031 30,219  20,935  1,186,637  56.68  1,318,955  63.00 
2032 81,126  67,777  4,741,857  69.96  5,460,054  80.56 
2033 —  —  —  —  —  — 
2034 —  —  —  —  —  — 
2035 60,774  20,463  1,474,670  72.07  1,812,099  88.56 
Thereafter 3,151  3,151  163,925  52.02  194,814  61.83 
Washington, DC
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 66,132  63,336  3,687,816  58.23  3,772,419  59.56 
2027 338,378  338,378  20,348,675  60.14  19,730,234  58.31 
2028 381,492  249,456  17,999,770  72.16  19,650,369  78.77 
2029 201,795  201,795  12,422,847  61.56  14,096,427  69.86 
2030 212,441  203,208  13,294,716  65.42  14,501,768  71.36 
2031 306,862  300,116  17,625,488  58.73  19,608,713  65.34 
2032 599,019  599,019  41,659,906  69.55  47,323,670  79.00 
2033 1,197,979  1,195,407  73,587,603  61.56  86,690,804  72.52 
2034 333,733  333,733  20,013,598  59.97  23,441,245  70.24 
2035 657,516  654,395  31,855,286  48.68  37,984,053  58.04 
Thereafter 3,106,881  2,739,095  168,328,540  61.45  215,165,993  78.55 

_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units and hotel.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.

53

 bxp-colorb.gif
Q4 2025
Lease expirations - Suburban properties 1, 2, 3
as of December 31, 2025


Boston
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 135,012  135,012  9,454,221  70.03  9,454,211  70.02 
2027 172,932  172,932  11,083,515  64.09  11,253,140  65.07 
2028 277,398  277,398  15,821,195  57.03  16,437,270  59.26 
2029 493,523  493,523  24,482,270  49.61  26,690,736  54.08 
2030 178,490  178,490  10,332,123  57.89  11,613,063  65.06 
2031 634,106  573,766  38,886,658  67.77  41,515,657  72.36 
2032 254,667  254,667  15,071,764  59.18  16,683,646  65.51 
2033 142,345  142,345  15,094,946  106.04  17,480,543  122.80 
2034 326,384  326,384  24,277,906  74.38  28,099,357  86.09 
2035 63,116  63,116  4,547,784  72.05  5,368,415  85.06 
Thereafter 368,234  368,234  14,282,920  38.79  19,186,066  52.10 

New York
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 91,322  91,322  3,620,175  39.64  3,623,992  39.68 
2027 245,422  245,422  9,399,553  38.30  9,530,175  38.83 
2028 106,528  106,528  4,239,321  39.80  4,162,988  39.08 
2029 175,147  175,147  6,324,834  36.11  6,543,368  37.36 
2030 125,143  125,143  5,010,140  40.04  5,266,229  42.08 
2031 186,490  186,490  7,621,299  40.87  7,968,683  42.73 
2032 113,126  113,126  4,506,103  39.83  4,646,418  41.07 
2033 40,920  40,920  1,562,865  38.19  1,695,341  41.43 
2034 —  —  —  —  —  — 
2035 158,985  158,985  6,354,375  39.97  7,120,185  44.79 
Thereafter 320,359  320,359  13,032,343  40.68  14,183,963  44.28 

San Francisco
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 54,831  54,831  3,369,526  61.45  3,387,684  61.78 
2027 139,922  139,922  10,478,824  74.89  9,948,900  71.10 
2028 50,089  50,089  2,993,191  59.76  3,217,278  64.23 
2029 16,095  16,095  916,110  56.92  980,584  60.92 
2030 91,818  91,818  5,993,199  65.27  6,715,680  73.14 
2031 32,258  32,258  1,942,282  60.21  1,858,938  57.63 
2032 —  —  —  —  —  — 
2033 —  —  —  —  —  — 
2034 —  —  —  —  —  — 
2035 —  —  —  —  —  — 
Thereafter —  —  —  —  —  — 
54

 bxp-colorb.gif
Q4 2025
Lease expirations - Suburban properties (continued) 1, 2, 3
as of December 31, 2025


Washington, DC
BXP’s Share
Year
Rentable Square Footage4
Rentable Square Footage4
Current Annualized Rental Obligations Under Expiring Leases Annualized Rental Obligations Under Expiring Leases with future step-ups
$ $/PSF $ $/PSF
2026 19,927  19,927  835,700  41.94  839,736  42.14 
2027 15,576  15,576  815,169  52.33  819,999  52.65 
2028 —  —  —  —  —  — 
2029 13,585  13,585  603,212  44.40  645,271  47.50 
2030 24,052  24,052  907,248  37.72  1,006,624  41.85 
2031 14,363  14,363  559,504  38.95  626,700  43.63 
2032 —  —  —  —  —  — 
2033 71,744  71,744  1,783,430  24.86  1,801,870  25.12 
2034 8,462  8,462  333,564  39.42  405,407  47.91 
2035 —  —  —  —  —  — 
Thereafter —  —  —  —  —  — 




































_____________
1For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 57.
2Includes partially placed in-service leased space. Does not include residential units and hotel. Excludes Gateway Commons and North First Business Park, which were sold on January 2, 2026 and January 14, 2026, respectively.
3Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement clients with future commencement dates. In those cases, the data is included in the year in which the replacement lease expires.
4Represents rentable square footage that is anticipated to become vacant in the noted period.


55

 bxp-colorb.gif
Q4 2025
Research coverage
With the exception of Green Street Advisors, an independent research firm, the equity analysts listed below are those analysts that, according to Thomson Reuters Corporation, have published research material on the Company and are listed as covering the Company. Please note that any opinions, estimates or forecasts regarding the Company’s performance made by the analysts listed below do not represent the opinions, estimates or forecasts of the Company or its management. The Company does not by its reference below imply its endorsement of or concurrence with any information, conclusions or recommendations made by any of such analysts.
Equity Research Coverage
Bank of America Merrill Lynch Jeffrey Spector / Jana Galan 646.855.1363 / 646.855.5042
Barclays Brendan Lynch 212.526.9428
BMO Capital John Kim 212.885.4115
BTIG Tom Catherwood 212.738.6140
Cantor Richard Anderson 929.441.6927
Citi Nicholas Joseph / Seth Bergey 212.816.1909 / 212.816.2066
Deutsche Bank Omotayo Okusanya 212.250.9284
Evercore ISI Steve Sakwa 212.446.9462
Goldman Sachs Caitlin Burrows 212.902.4736
Green Street Advisors Dylan Burzinski 949.640.8780
Jefferies Joel Dickstein 212.778.8771
J.P. Morgan Securities Anthony Paolone 212.622.6682
Keybanc Capital Market Todd Thomas / Upal Rana 917.368.2286 / 917.368.2316
Ladenburg Thalmann Floris van Dijkum 212.409.2075
Mizuho Securities Vikram Malhotra 212.209.9300
Morgan Stanley Ronald Kamdem 212.296.8319
Piper Sandler Companies Alexander Goldfarb 212.466.7937
Scotiabank GBM Nicholas Yulico 212.225.6904
Truist Securities Michael Lewis 212.319.5659
UBS US Equity Research
Michael Goldsmith 212.713.2951
Wells Fargo Securities Blaine Heck 410.662.2556
Wolfe Research Ally Yaseen 646.582.9253
Debt Research Coverage
Barclays Srinjoy Banerjee 212.526.3521
J.P. Morgan Securities Mark Streeter 212.834.5086
US Bank Bill Stafford 877.558.2605
Wells Fargo Kevin McClure 704.410.1100
Rating Agencies
Moody’s Investors Service Christian Azzi 212.553.7718
Standard & Poor’s Michael Souers 212.438.2508


56

 bxp-colorb.gif
Q4 2025
Definitions
This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this Supplemental report and, if applicable, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. Additional detail can be found in the Company’s most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents the Company files or furnishes to the SEC from time to time.
The Company also presents “BXP’s Share” of certain of these measures, which are non-GAAP financial measures that are calculated as the consolidated amount calculated in accordance with GAAP, plus the Company’s share of the amount from the Company’s unconsolidated joint ventures (calculated based upon the Company’s percentage ownership interest and, in some cases, after priority allocations), minus the Company’s partners’ share of the amount from the Company’s consolidated joint ventures (calculated based upon the partners’ percentage ownership interests and, in some cases, after income allocation to private REIT shareholders and their share of fees due to the Company).  Management believes that presenting “BXP’s Share” of these measures provides useful information to investors regarding the Company’s financial condition and/or results of operations because the Company has several significant joint ventures and, in some cases, the Company exercises significant influence over, but does not control, the joint venture, in which case GAAP requires that the Company account for the joint venture entity using the equity method of accounting and the Company does not consolidate it for financial reporting purposes. In other cases, GAAP requires that the Company consolidate the venture even though the Company’s partner(s) owns a significant percentage interest. As a result, management believes that presenting BXP’s Share of various financial measures in this manner can help investors better understand the Company’s financial condition and/or results of operations after taking into account its true economic interest in these joint ventures.  The Company cautions investors that the ownership percentages used in calculating “BXP’s Share” of these measures may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners’ interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both routine and major decisions), distributions, transferability of interests, financings and guarantees, liquidations and other matters. As a result, presentations of “BXP’s Share” of a financial measure should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP. Unless noted otherwise, reconciliations of “BXP’s Share” of these financial measures can be found in the Reconciliations section of this Supplemental package starting on page 61.
The Company may also present "BXP's Share" of certain operating metrics, such as occupancy and leased percentages based upon square footage. Amounts are calculated based on our consolidated portfolio square feet, plus our share of the square feet from the unconsolidated joint venture properties (calculated based on our ownership percentage), minus our partners’ share of square feet from our consolidated joint venture properties (calculated based upon the partners’ percentage ownership interests).
Annualized Rental Obligations
Annualized Rental Obligations is defined as monthly Rental Obligations, as of the last day of the reporting period, multiplied by twelve (12).
Average Economic Occupancy
Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. Total possible revenue is determined by valuing average occupied units at contract rates and average vacant units at Market Rents. Vacancy loss is determined by valuing vacant units at current Market Rents. By measuring vacant units at their Market Rents, Average Economic Occupancy takes into account the fact that units of different sizes and locations within a residential property have different economic impacts on a residential property’s total possible gross revenue.
Average Monthly Rental Rates
Average Monthly Rental Rates are calculated by the Company as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP by (B) the number of occupied units for each month within the applicable fiscal period.
Average Physical Occupancy
Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage.
Debt to Market Capitalization Ratio
Consolidated Debt to Consolidated Market Capitalization Ratio is a measure of leverage commonly used by analysts in the REIT sector that equals the quotient of (A) the Company’s Consolidated Debt divided by (B) the Company’s Consolidated Market Capitalization, presented as a percentage. Consolidated Market Capitalization is the sum of (x) the Company’s Consolidated Debt plus (y) the market value of the Company’s outstanding equity securities calculated using the closing price per share of common stock of the Company, as reported by the New York Stock Exchange, multiplied by the sum of (1) outstanding shares of common stock of the Company, (2) outstanding common units of limited partnership interest in Boston Properties Limited Partnership (excluding common units held by the Company), (3) common units issuable upon conversion of all outstanding LTIP Units, assuming all conditions have been met for the conversion of the LTIP Units, (4) common units issuable upon conversion of 2012 OPP Units that were issued in the form of LTIP Units, and (5) common units issuable upon conversion of 2013-2022 MYLTIP Units that were issued in the form of LTIP Units. The calculation of Consolidated Market Capitalization does not include LTIP Units issued in the form of MYLTIP Awards or Outperformance Awards unless and until certain performance thresholds are achieved and they are earned. Because their three-year performance periods have not yet ended, 2023, 2024 and 2025 MYLTIP Units and 2025 Outperformance Units are not included.
The Company also presents BXP’s Share of Market Capitalization, which is calculated in a similar manner, except that BXP’s Share of Debt is utilized instead of the Company’s Consolidated Debt in both the numerator and the denominator. The Company presents these ratios because its degree of leverage could affect its ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes and because different investors and lenders consider one or both of these ratios. Investors should understand that these ratios are, in part, a function of the market price of the common stock of the Company, and as such will fluctuate with changes in such price and do not necessarily reflect the Company’s capacity to incur additional debt to finance its activities or its ability to manage its existing debt obligations. However, for a company like BXP, Inc., whose assets are primarily income-producing real estate, these ratios may provide investors with an alternate indication of leverage, so long as they are evaluated along with the ratio of indebtedness to other measures of asset value used by financial analysts and other financial ratios, as well as the various components of the Company’s outstanding indebtedness.
57

 bxp-colorb.gif
Q4 2025
Definitions (continued)

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
Pursuant to the definition of Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“Nareit”), the Company calculates EBITDAre as net income (loss) attributable to BXP, Inc, the most directly comparable GAAP financial measure, plus net income (loss) attributable to noncontrolling interests, interest expense, losses (gains) from early extinguishments of debt, depreciation and amortization expense, impairment losses and adjustments to reflect the Company’s share of EBITDAre from unconsolidated joint ventures less gains (losses) on sales of real estate and sales-type leases. EBITDAre is a non-GAAP financial measure. The Company uses EBITDAre internally as a performance measure and believes EBITDAre provides useful information to investors regarding its financial condition and results of operations at the corporate level because, when compared across periods, EBITDAre reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses and acquisition and development activities on an unleveraged basis, providing perspective not immediately apparent from net income (loss) attributable to BXP, Inc.
In some cases the Company also presents (A) BXP’s Share of EBITDAre – cash, which is BXP’s Share of EBITDAre after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a client), fair value lease revenue, amortization and accretion of sales type lease receivable, non-cash termination income adjustment (fair value lease amounts) and non-cash gains (losses) from early extinguishment of debt and adding straight-line ground rent expense (excluding prepaid ground rent expense), stock-based compensation expense and lease transaction costs that qualify as rent inducements, and (B) Annualized EBITDAre, which is EBITDAre for the applicable fiscal quarter ended multiplied by four (4). Presenting BXP’s Share of EBITDAre – cash allows investors to compare EBITDAre across periods without taking into account the effect of certain non-cash rental revenues, ground rent expense and stock based compensation expense. Similar to depreciation and amortization, because of historical cost accounting, fair value lease revenue may distort operating performance measures at the property level. Additionally, presenting EBITDAre excluding the impact of straight-line rent provides investors with an alternative view of operating performance at the property level that more closely reflects rental revenue generated at the property level without regard to future contractual increases in rental rates. In addition, the Company’s management believes that the presentation of Annualized EBITDAre provides useful information to investors regarding the Company’s results of operations because it enables investors to more easily compare quarterly EBITDAre to EBITDAre from full fiscal years.
The Company’s computation of EBITDAre may not be comparable to EBITDAre 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.  The Company believes that in order to facilitate a clear understanding of its operating results, EBITDAre should be examined in conjunction with net income (loss) attributable to BXP, Inc. as presented in the Company’s consolidated financial statements. EBITDAre should not be considered a substitute to net income (loss) attributable to BXP, Inc. 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.
Fixed Charge Coverage Ratio
Fixed Charge Coverage Ratio equals BXP’s Share of EBITDAre – cash divided by Total Fixed Charges. BXP’s Share of EBITDAre – cash is a non-GAAP financial measure equal to BXP’s Share of EBITDAre after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a client), fair value lease revenue, amortization and accretion related to sales type lease receivable, non-cash termination income adjustment (fair value lease amounts) and non-cash gains (losses) from early extinguishment of debt and adding straight-line ground rent expense, stock-based compensation expense and lease transaction costs that qualify as rent inducements. Total Fixed Charges is also a non-GAAP financial measure equal to the sum of BXP’s Share of interest expense, capitalized interest, maintenance capital expenditures, hotel improvements, equipment upgrades and replacements and preferred dividends/distributions less hedge amortization and amortization of financing costs. The Company believes that the presentation of its Fixed Charge Coverage Ratio provides investors with useful information about the Company’s financial performance as it relates to overall financial flexibility and balance sheet management. Furthermore, the Company believes that the Fixed Charge Coverage Ratio is frequently used by analysts, rating agencies and other interested parties in the evaluation of the Company’s performance as a REIT and, as a result, by presenting the Fixed Charge Coverage Ratio the Company assists these parties in their evaluations.  The Company’s calculation of its Fixed Charge Coverage Ratio may not be comparable to the ratios reported by other REITs or real estate companies that define the term differently and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP. For clarification purposes, this ratio does not include gains (losses) from early extinguishments of debt.
Funds Available for Distribution (FAD) and FAD Payout Ratio
In addition to FFO, which is defined on the following page, the Company presents Funds Available for Distribution to common shareholders and common unitholders (FAD), which is a non-GAAP financial measure that is calculated by (1) adding to FFO lease transaction costs that qualify as rent inducements, non-real estate depreciation and amortization, non-cash losses (gains) from early extinguishments of debt, stock-based compensation expense, partners’ share of consolidated and unconsolidated joint venture 2nd generation tenant improvement and leasing commissions (included in the period in which the lease commences) and unearned portion of capitalized fees, (2) eliminating the effects of straight-line rent, straight-line ground rent expense adjustment (excluding prepaid ground rent expense), hedge amortization, fair value interest adjustment, fair value lease revenue and amortization and accretion related to sales type lease receivable, and (3) subtracting maintenance capital expenditures, hotel improvements, equipment upgrades and replacements, 2nd generation tenant improvement and leasing commissions (included in the period in which the lease commences), non-cash termination income adjustment (fair value lease amounts) and impairments of non-depreciable real estate. The Company believes that the presentation of FAD provides useful information to investors regarding the Company’s results of operations because FAD provides supplemental information regarding the Company’s operating performance that would not otherwise be available and may be useful to investors in assessing the Company’s operating performance. Additionally, although the Company does not consider FAD to be a liquidity measure, as it does not make adjustments to reflect changes in working capital or the actual timing of the payment of income or expense items that are accrued in the period, the Company believes that FAD may provide investors with useful supplemental information regarding the Company’s ability to generate cash from its operating performance and the impact of the Company’s operating performance on its ability to make distributions to its shareholders. Furthermore, the Company believes that FAD is frequently used by analysts, investors and other interested parties in the evaluation of its performance as a REIT and, as a result, by presenting FAD the Company is assisting these parties in their evaluation. FAD should not be considered as a substitute for net income (loss) attributable to BXP, Inc.’s co 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.
FAD Payout Ratio is defined as distributions to common shareholders and unitholders (excluding any special distributions) divided by FAD.
58

 bxp-colorb.gif
Q4 2025
Definitions (continued)

Funds from Operations (FFO)
Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of Nareit, the Company calculates Funds from Operations, or “FFO,” by adjusting net income (loss) attributable to BXP, Inc. (computed in accordance with GAAP) for gains (or losses) from sales of properties or a change in control, impairment losses on depreciable real estate consolidated on the Company’s balance sheet, impairment losses on its 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 the Company believes 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 the Company’s 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.
The Company’s computation 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.  In order to facilitate a clear understanding of the Company’s operating results, FFO should be examined in conjunction with net income (loss) attributable to BXP, Inc. as presented in the Company’s consolidated financial statements. FFO should not be considered as a substitute for net income (loss) 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.
In-Service Properties
The Company treats a property as being “in-service” upon the earlier of (1) lease-up and completion of tenant improvements or (2) one year after cessation of major construction activity as determined under GAAP. The determination as to when an entire property should be treated as “in-service” involves a degree of judgment and is made by management based on the relevant facts and circumstances of the particular property. For portfolio operating and occupancy statistics, the Company specifies a single date for treating a property as “in-service,” which is generally later than the date the property is partially placed in-service under GAAP. Under GAAP, a property may be placed in-service in stages as construction is completed and the property is held available for occupancy. In addition, under GAAP, when a portion of a property has been substantially completed and either occupied or held available for occupancy, the Company ceases capitalizing costs on that portion, even though it may not treat the property as being “in-service,” and continues to capitalize only those costs associated with the portion still under construction. In-service properties include properties held by the Company’s unconsolidated joint ventures. A property will no longer be considered “in-service” when the occupied percentage is below 50% and the Company anticipates a future development/redevelopment of the property.
Interest Coverage Ratio
Interest Coverage Ratio, calculated including and excluding capitalized interest, is a non-GAAP financial measure equal to BXP’s Share of EBITDAre – cash divided by Adjusted interest expense. BXP’s Share of EBITDAre – cash is a non-GAAP financial measure equal to BXP’s Share of EBITDAre after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a client), fair value lease revenue, amortization and accretion related to sales type lease receivable, non-cash termination income adjustment (fair value lease amounts) and non-cash gains (losses) from early extinguishment of debt and adding straight-line ground rent expense (excluding prepaid ground rent expense), stock-based compensation expense and lease transaction costs that qualify as rent inducements. Adjusted interest expense excluding capitalized interest is equal to BXP’s Share of interest expense less (1) BXP’s Share of hedge amortization, (2) BXP’s Share of fair value interest adjustment and (3) BXP’s Share of amortization of financing costs. Adjusted interest expense including capitalized interest is calculated in the same manner but adds back BXP’s Share of capitalized interest. The Company believes that the presentation of its Interest Coverage Ratio provides useful information about the Company’s financial condition because it provides investors additional information on the Company’s ability to meet its debt obligations and incur additional indebtedness. In addition, by analyzing interest coverage ratios over a period of time, trends may emerge that provide investors a better sense of whether a company’s financial condition is improving or declining. The ratios may also be used to compare the financial condition of different companies, which can help when making an investment decision. The Company presents its Interest Coverage Ratio in two ways - including capitalized interest and excluding capitalized interest. GAAP requires the capitalization of interest expense during development. Therefore, for a company like BXP, Inc. that is an active developer of real estate, presenting the Interest Coverage Ratio (excluding capitalized interest) provides an alternative measure of financial condition that may be more indicative of the Company’s ability to meet its interest expense obligations and therefore its overall financial condition. For clarification purposes, this ratio does not include gains (losses) from early extinguishments of debt.
Market Rents
Market Rents used by the Company in calculating Average Economic Occupancy are based on the current market rates set by the managers of the Company’s residential properties based on their experience in renting their residential property’s units and publicly available market data. Trends in market rents for a region as reported by others could therefore vary materially. Market Rents for a period are based on the average Market Rents during that period and do not reflect any impact for cash concessions.
Net Debt
Net Debt is equal to (A) the Company’s consolidated debt plus special dividends payable (if any) less (B) cash and cash equivalents and cash held in escrow for potential Section 1031 like kind exchange(s) (if any). The Company believes that the presentation of Net Debt provides useful information to investors because the Company reviews Net Debt as part of the management of its overall financial flexibility, capital structure and leverage. In particular, Net Debt is an important component of the Company’s ratio of BXP’s Share of Net Debt to BXP’s Share of EBITDAre.  BXP’s Share of Net Debt is calculated in a similar manner to Net Debt, except that (1) BXP’s Share of Debt is utilized instead of the Company’s consolidated debt after eliminating BXP’s Share of the related party note receivable and (2) BXP’s Share of cash is utilized instead of consolidated cash. The Company believes BXP’s Share of Net Debt to BXP’s Share of EBITDAre is useful to investors because it provides an alternative measure of the Company’s financial flexibility, capital structure and leverage based on its percentage ownership interest in all of its assets. Furthermore, certain debt rating agencies, creditors and credit analysts monitor the Company’s Net Debt as part of their assessments of its business. The Company may utilize a considerable portion of its cash and cash equivalents at any given time for purposes other than debt reduction. In addition, cash and cash equivalents and cash held in escrow for potential Section 1031 like kind exchange(s) may not be solely controlled by the Company. The deduction of these items from consolidated debt in the calculation of Net Debt therefore should not be understood to mean that these items are available exclusively for debt reduction at any given time.

59

 bxp-colorb.gif
Q4 2025
Definitions (continued)

Net Operating Income (NOI)
Net operating income (NOI) is a non-GAAP financial measure equal to net income (loss) attributable to BXP, Inc., the most directly comparable GAAP financial measure, plus (1) net income (loss) attributable to noncontrolling interests, corporate general and administrative expense, payroll and related costs from management services contracts, transaction costs, depreciation and amortization expense, impairment losses, loss from early extinguishment of debt, and interest expense, less (2) development and management services revenue, direct reimbursements of payroll and related costs from management services contracts, income (loss) from unconsolidated joint ventures, gains (losses) on sales of real estate or sales type leases, gains (losses) from investments in securities, unrealized gain (loss) on non-real estate investments, and interest and other income (loss). In some cases, the Company also presents (1) NOI – cash, which is NOI after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a client), fair value lease revenue, amortization and accretion related to sales type lease, straight-line ground rent expense adjustment (excluding prepaid ground rent), prepaid ground rent expense and lease transaction costs that qualify as rent inducements in accordance with GAAP, and (2) NOI and NOI – cash, in each case excluding termination income.
The Company uses these measures internally as performance measures and believes they provide useful information to investors regarding the Company’s results of operations and financial condition because, when compared across periods, they reflect the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income (loss). For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. Presenting NOI – cash allows investors to compare NOI performance across periods without taking into account the effect of certain non-cash rental revenues, amortization and accretion related to sales type lease receivable and ground rent expenses. Similar to depreciation and amortization expense, fair value lease revenues, because of historical cost accounting, may distort operating performance measures at the property level. Additionally, presenting NOI excluding the impact of the straight-lining of rent and amortization and accretion related to sale type lease receivable provides investors with an alternative view of operating performance at the property level that more closely reflects net cash generated at the property level on an unleveraged basis. Presenting NOI measures that exclude termination income provides investors with additional information regarding operating performance at a property level that allows them to compare operating performance between periods without taking into account termination income, which can distort the results for any given period because they generally represent multiple months or years of a client’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the client’s lease and are not reflective of the core ongoing operating performance of the Company’s properties.
Rental Obligations
Rental Obligations is defined as the contractual base rents (but excluding percentage rent) and budgeted reimbursements from clients under existing leases. These amounts exclude rent abatements.
Rental Revenue
Rental Revenue is equal to Total revenue, the most directly comparable GAAP financial measure, less development and management services revenue and direct reimbursements of payroll and related costs from management services contracts. The Company uses Rental Revenue internally as a performance measure and in calculating other non-GAAP financial measures (e.g., NOI), which provides investors with information regarding our performance that is not immediately apparent from the comparable non-GAAP measures and allows investors to compare operating performance between periods. The Company also presents Rental Revenue (excluding termination income) because termination income can distort the results for any given period because it generally represents multiple months or years of a client’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the client’s lease and does not reflect the core ongoing operating performance of the Company’s properties.
Same Properties
In the Company’s analysis of NOI, particularly to make comparisons of NOI between periods meaningful, it is important to provide information for properties that were in-service and owned by the Company throughout each period presented. The Company refers to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by the Company through the end of the latest period presented as “Same Properties.” “Same Properties” therefore exclude properties placed in-service, acquired, repositioned or in or held for development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented. Accordingly, it takes at least one year and one quarter after a property is acquired or treated as “in-service” for that property to be included in “Same Properties.” Pages 21 - 24 indicate by footnote the “In-Service Properties” that are not included in “Same Properties.”

60

 bxp-colorb.gif
Q4 2025
Reconciliations
(unaudited and in thousands)
BXP’s Share of select items
Three Months Ended
31-Dec-25 30-Sep-25
Revenue $ 877,097  $ 871,510 
Partners’ share of revenue from consolidated joint ventures (JVs) (87,619) (88,181)
BXP’s share of revenue from unconsolidated JVs 54,258  56,016 
BXP’s Share of revenue $ 843,736  $ 839,345 
Straight-line rent $ 25,710  $ 30,105 
Partners’ share of straight-line rent from consolidated JVs (4,401) (7,906)
BXP’s share of straight-line rent from unconsolidated JVs 277  1,660 
BXP’s Share of straight-line rent $ 21,586  $ 23,859 
Fair value lease revenue 1
$ 1,983  $ 1,906 
Partners’ share of fair value lease revenue from consolidated JVs 1
11  11 
BXP’s share of fair value lease revenue from unconsolidated JVs 1
1,036  1,102 
BXP’s Share of fair value lease revenue 1
$ 3,030  $ 3,019 
Lease termination income $ 8,947  $ 1,241 
Partners’ share of termination income from consolidated JVs (287) — 
BXP’s share of termination income from unconsolidated JVs 72  141 
BXP’s Share of termination income $ 8,732  $ 1,382 
Non-cash termination income adjustment $ (4,121) $ — 
Partners’ share of non-cash termination income adjustment from consolidated JVs —  — 
BXP’s share of non-cash termination income adjustment from unconsolidated JVs —  — 
BXP’s Share of non-cash termination income adjustment $ (4,121) $ — 
Hedge amortization, net of costs $ 1,590  $ 1,590 
Partners’ share of hedge amortization, net of costs from consolidated JVs (144) (144)
BXP’s share of hedge amortization, net of costs from unconsolidated JVs 266  335 
BXP’s Share of hedge amortization, net of costs $ 1,712  $ 1,781 
Straight-line ground rent expense adjustment $ (3,239) $ (530)
Partners’ share of straight-line ground rent expense adjustment from consolidated JVs —  — 
BXP’s share of straight-line ground rent expense adjustment from unconsolidated JVs 121  123 
BXP’s Share of straight-line ground rent expense adjustment $ (3,118) $ (407)
Depreciation and amortization $ 232,015  $ 236,147 
Noncontrolling interests in property partnerships’ share of depreciation and amortization (22,085) (22,615)
BXP’s share of depreciation and amortization from unconsolidated JVs 14,173  17,272 
BXP’s Share of depreciation and amortization $ 224,103  $ 230,804 
Lease transaction costs that qualify as rent inducements 2
$ 4,615  $ 5,894 
Partners’ share of lease transaction costs that qualify as rent inducements from consolidated JVs 2
(127) (895)
BXP’s share of lease transaction costs that qualify as rent inducements from unconsolidated JVs 2
—  — 
BXP’s Share of lease transaction costs that qualify as rent inducements 2
$ 4,488  $ 4,999 
2nd generation tenant improvements and leasing commissions $ 156,837  $ 72,022 
Partners’ share of 2nd generation tenant improvements and leasing commissions from consolidated JVs
(11,526) (8,374)
BXP’s share of 2nd generation tenant improvements and leasing commissions from unconsolidated JVs
78  1,067 
BXP’s Share of 2nd generation tenant improvements and leasing commissions $ 145,389  $ 64,715 
61

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
Maintenance capital expenditures 3
$ 18,157  $ 25,996 
Partners’ share of maintenance capital expenditures from consolidated JVs 3
(1,615) (3,004)
BXP’s share of maintenance capital expenditures from unconsolidated JVs 3
629  349 
BXP’s Share of maintenance capital expenditures 3
$ 17,171  $ 23,341 
Interest expense $ 162,612  $ 164,299 
Partners’ share of interest expense from consolidated JVs (12,024) (12,016)
BXP’s share of interest expense from unconsolidated JVs 16,486  20,214 
BXP’s Share of interest expense $ 167,074  $ 172,497 
Capitalized interest $ 14,670  $ 13,491 
Partners’ share of capitalized interest from consolidated JVs (13) (21)
BXP’s share of capitalized interest from unconsolidated JVs —  769 
BXP’s Share of capitalized interest $ 14,657  $ 14,239 
Amortization of financing costs $ 5,972  $ 4,764 
Partners’ share of amortization of financing costs from consolidated JVs (498) (498)
BXP’s share of amortization of financing costs from unconsolidated JVs 521  434 
BXP’s Share of amortization of financing costs $ 5,995  $ 4,700 
Fair value interest adjustment $ —  $ 139 
Partners’ share of fair value of interest adjustment from consolidated JVs —  — 
BXP’s share of fair value interest adjustment from unconsolidated JVs 509  499 
BXP’s Share of fair value interest adjustment $ 509  $ 638 
Amortization and accretion related to sales type lease $ 240  $ 236 
Partners’ share of amortization and accretion related to sales type lease from consolidated JVs —  — 
BXP’s share of amortization and accretion related to sales type lease from unconsolidated JVs 28  29 
BXP’s Share of amortization and accretion related to sales type lease $ 268  $ 265 
Non-cash loss from early extinguishment of debt $ —  $ — 
Partners’ share of non-cash loss from early extinguishment of debt from consolidated JVs —  — 
BXP’s share of non-cash loss from early extinguishment of debt from unconsolidated JVs 54  — 
BXP’s Share of non-cash loss from early extinguishment of debt $ 54  $ — 








_____________
1Represents the net adjustment for above- and below-market leases that are being amortized over the terms of the respective leases in place at the property acquisition dates.
2Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the period the lease commences.
3Maintenance capital expenditures do not include planned capital expenditures related to acquisitions and repositioning capital expenditures.

62

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
for the three months ended December 31, 2025
(unaudited and in thousands)
CONSOLIDATED JOINT VENTURES
767 Fifth Avenue Total Consolidated
(The GM Building)
Norges Joint Ventures 1
Joint Ventures
Revenue
Lease 2
$ 76,677  $ 109,195  $ 185,872 
Straight-line rent 3,600  6,580  10,180 
Fair value lease revenue (27) —  (27)
Termination income 716  719 
Total lease revenue 80,966  115,778  196,744 
Parking and other —  1,639  1,639 
Insurance proceeds 5,980  —  5,980 
Total rental revenue 3
86,946  117,417  204,363 
Expenses
Operating 29,454  45,069  74,523 
Restoration costs related to insurance claim 5,390  —  5,390 
Net Operating Income (NOI) 52,102  72,348  124,450 
Other income (expense)
Development and management services revenue — 
Losses from investments in securities
—  (7) (7)
Interest and other income 743  1,706  2,449 
Interest expense (21,395) (7,712) (29,107)
Depreciation and amortization expense (18,661) (30,780) (49,441)
General and administrative expense (64) (174) (238)
Total other income (expense) (39,377) (36,960) (76,337)
Net income $ 12,725  $ 35,388  $ 48,113 
BXP’s nominal ownership percentage 60% 55%
Partners’ share of NOI (after income allocation to private REIT shareholders) 4
$ 20,167  $ 31,498  $ 51,665 
BXP’s share of NOI (after income allocation to private REIT shareholders) $ 31,935  $ 40,850  $ 72,785 
Unearned portion of capitalized fees 5
$ 590  $ 239  $ 829 
Partners’ share of select items 4
Partners’ share of hedge amortization $ 144  $ —  $ 144 
Partners’ share of amortization of financing costs $ 346  $ 152  $ 498 
Partners’ share of depreciation and amortization related to capitalized fees $ 436  $ 541  $ 977 
Partners’ share of capitalized interest $ —  $ 13  $ 13 
Partners’ share of lease transactions costs which will qualify as rent inducements $ —  $ (127) $ (127)
Partners’ share of management and other fees $ 673  $ 1,089  $ 1,762 
Partners’ share of basis differential depreciation and amortization expense $ (25) $ (182) $ (207)
Partners’ share of basis differential interest and other adjustments $ (4) $ $
Reconciliation of Partners’ share of EBITDAre 6
Partners’ NCI $ 4,010  $ 14,469  $ 18,479 
Add:
Partners’ share of interest expense after BXP’s basis differential 8,554  3,470  12,024 
Partners’ share of depreciation and amortization expense after BXP’s basis differential 7,875  14,210  22,085 
Partners’ share of EBITDAre
$ 20,439  $ 32,149  $ 52,588 

63

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
for the three months ended December 31, 2025
(unaudited and in thousands)

CONSOLIDATED JOINT VENTURES
767 Fifth Avenue Total Consolidated
Reconciliation of Partners’ share of Net Operating Income (Loss) (NOI) 6
(The GM Building)
Norges Joint Ventures 1
Joint Ventures
Rental revenue 3
$ 34,778  $ 52,838  $ 87,616 
Less: Termination income 286  287 
Rental revenue (excluding termination income) 3
34,492  52,837  87,329 
Less: Operating expenses (including partners’ share of management and other fees) 14,611  21,370  35,981 
Income allocation to private REIT shareholders —  (30) (30)
NOI (excluding termination income and after income allocation to private REIT shareholders) $ 19,881  $ 31,497  $ 51,378 
Rental revenue (excluding termination income) 3
$ 34,492  $ 52,837  $ 87,329 
Less: Straight-line rent 1,440  2,961  4,401 
 Fair value lease revenue (11) —  (11)
Add: Lease transaction costs that qualify as rent inducements —  127  127 
Subtotal 33,063  50,003  83,066 
Less: Operating expenses (including partners’ share of management and other fees) 14,611  21,370  35,981 
Income allocation to private REIT shareholders —  (30) (30)
NOI - cash (excluding termination income and after income allocation to private REIT shareholders) $ 18,452  $ 28,663  $ 47,115 
Reconciliation of Partners’ share of Revenue 4
Rental revenue 3
$ 34,778  $ 52,838  $ 87,616 
Add: Development and management services revenue — 
Revenue $ 34,778  $ 52,841  $ 87,619 

















_________
1Norges Joint Ventures include 7 Times Square (formerly Times Square Tower), 601 Lexington Avenue/One Five Nine East 53rd Street, 100 Federal Street, Atlantic Wharf Office, 300 Binney Street, and 290 Binney Street.
2 Lease revenue includes recoveries from clients and service income from clients.
3See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
4Amounts represent the partners’ share based on their respective ownership percentage.
5Capitalized fees are eliminated in consolidation and recognized over the life of the asset as depreciation and amortization are added back to the Company’s net income.
6Amounts represent the partners’ share based on their respective ownership percentages and are adjusted for basis differentials and the allocations of management and other fees and depreciation and amortization related to capitalized fees.
64

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
for the three months ended December 31, 2025
(unaudited and in thousands)

UNCONSOLIDATED JOINT VENTURES 1
Boston Los Angeles New York San Francisco Seattle Washington, DC Total Unconsolidated Joint Ventures
Revenue
Lease 2
$ 27,722  $ 20,543  $ 17,094  $ 18,761  $ 8,010  $ 21,302  $ 113,432 
Straight-line rent 318  (1,507) 2,097  (539) 263  117  749 
Fair value lease revenue —  —  1,300  —  1,095  —  2,395 
Termination income —  —  —  144  —  —  144 
Amortization and accretion related to sales-type lease 56  —  —  —  —  —  56 
Total lease revenue 28,096  19,036  20,491  18,366  9,368  21,419  116,776 
Parking and other (5) 2,038  137  312  620  910  4,012 
Total rental revenue 3
28,091  21,074  20,628  18,678  9,988  22,329  120,788 
Expenses
Operating 10,390  7,664  17,020 
4
11,208  4,233  6,748  57,263 
Net operating income 17,701  13,410  3,608  7,470  5,755  15,581  63,525 
Other income (expense)
Development and management services revenue —  —  406  96  —  (1) 501 
Interest and other income (loss) 272  1,052  784  26  123  124  2,381 
Interest expense (9,496) (5,052) (9,032) —  (3,952) (8,645) (36,177)
Unrealized gain/loss on derivative instruments —  —  281  —  —  —  281 
Transaction costs (47) —  (10) —  (3) —  (60)
Depreciation and amortization expense (8,486) (5,329) (11,030) (6,282) (4,999) (5,244) (41,370)
General and administrative expense —  (33) (262) (9) (3) —  (307)
Gain on sale of real estate —  359  —  67,697  —  —  68,056 
Loss from early extinguishment of debt —  —  (109) —  —  —  (109)
Impairment losses on real estate 5
—  —  —  (425,750) (319,474) —  (745,224)
Total other income (expense) (17,757) (9,003) (18,972) (364,222) (328,308) (13,766) (752,028)
Net income (loss) $ (56) $ 4,407  $ (15,364) $ (356,752) $ (322,553) $ 1,815  $ (688,503)
BXP’s share of select items:
BXP’s share of amortization of financing costs $ 139  $ 23  $ 253  $ —  $ 28  $ 78  $ 521 
BXP’s share of hedge amortization, net of costs $ —  $ —  $ —  $ —  $ 266  $ —  $ 266 
BXP’s share of fair value interest adjustment $ —  $ —  $ 509  $ —  $ —  $ —  $ 509 
BXP share of loss from early extinguishment of debt $ —  $ 54  $ —  $ —  $ —  $ —  $ 54 
Reconciliation of BXP’s share of EBITDAre
Income (loss) from unconsolidated joint ventures $ (35) $ 3,116  $ (8,039) $ 30,110  $ (275) $ 25,355  $ 50,232 
Add:  
BXP’s share of interest expense 4,748  2,526  4,616  —  1,331  3,265  16,486 
BXP’s share of depreciation and amortization expense 4,245  2,144 
6
4,354 
6
559 
6
926  1,945  14,173 
BXP’s share of loss from early extinguishment of debt —  —  54  —  —  —  54 
Less:
BXP’s share of gains on sale 7
—  180  —  27,008  —  24,261  51,449 
BXP’s share of EBITDAre
$ 8,958  $ 7,606 
6
$ 985 
6
$ 3,661 
6
$ 1,982  $ 6,304  $ 29,496 
65

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
UNCONSOLIDATED JOINT VENTURES 1
Reconciliation of BXP’s share of Net Operating Income (Loss) Boston Los Angeles New York San Francisco Seattle Washington, DC Total Unconsolidated Joint Ventures
BXP’s share of rental revenue 3
$ 14,046  $ 10,933 
6
$ 7,720 
6
$ 9,279  $ 3,363  $ 8,667  $ 54,008 
BXP’s share of operating expenses 5,196  3,833  7,314  5,667  1,419  2,396  25,825 
BXP’s share of net operating income (loss) 8,850  7,100 
6
406 
6
3,612  1,944  6,271  28,183 
Less:
BXP’s share of termination income —  —  —  72  —  —  72 
BXP’s share of net operating income (loss) (excluding termination income) 8,850  7,100  406  3,540  1,944  6,271  28,111 
Less:
BXP’s share of straight-line rent 159  (663)
6
879 
6
(270) 89  83  277 
BXP’s share of fair value lease revenue —  305 
6
362 
6
—  369  —  1,036 
BXP’s share of amortization and accretion related to sales type lease 28  —  —  —  —  —  28 
Add:
 BXP’s share of straight-line ground rent expense adjustment —  —  121  —  —  —  121 
BXP’s share of lease transaction costs that qualify as rent inducements —  —  —  —  —  —  — 
BXP’s share of net operating income (loss) - cash (excluding termination income) $ 8,663  $ 7,458 
6
$ (714)
6
$ 3,810  $ 1,486  $ 6,188  $ 26,891 
Reconciliation of BXP’s share of Revenue
BXP’s share of rental revenue 3
$ 14,046  $ 10,933 
6
$ 7,720 
6
$ 9,279  $ 3,363  $ 8,667  $ 54,008 
Add:
BXP’s share of development and management services revenue —  —  203  48  —  (1) 250 
BXP’s share of revenue $ 14,046  $ 10,933 
6
$ 7,923 
6
$ 9,327  $ 3,363  $ 8,666  $ 54,258 



















_____________
1For information on the properties included for each region and the Company’s percentage ownership in each property, see pages 21-24.
2 Lease revenue includes recoveries from clients and service income from clients.
3See the Definitions and Reconciliations sections of this Supplemental package starting on page 57.
4Includes approximately $242 of straight-line ground rent expense.
5Represents current period impairment losses in accordance with ASC 360.
6The Company’s purchase price allocation under ASC 805 for certain joint ventures differs from the historical basis of the venture.
7 For additional information, see page 14.



66

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
Reconciliation of Net income (loss) attributable to BXP, Inc. to
BXP’s Share of same property net operating income (NOI)
(dollars in thousands)
Three Months Ended
30-Sep-25 30-Sep-24
Net income (loss) attributable to BXP, Inc. $ (121,712) $ 83,628 
Net income attributable to noncontrolling interests
Noncontrolling interest - common units of the Operating Partnership (12,981) 9,587 
Noncontrolling interest in property partnerships 17,853  15,237 
Net income (loss) (116,840) 108,452 
Add:
Interest expense 164,299  163,194 
Impairment losses 68,901  — 
Loss from unconsolidated joint ventures 148,329  7,011 
Depreciation and amortization expense 236,147  222,890 
Transaction costs 1,431  188 
Payroll and related costs from management services contracts 3,821  3,649 
General and administrative expense 36,188  33,352 
Less:
Interest and other income (loss) 7,620  14,430 
Unrealized gain on non-real estate investments 178  94 
Gains from investments in securities 2,400  2,198 
Gain on sale of real estate 1,932  517 
Direct reimbursements of payroll and related costs from management services contracts 3,821  3,649 
Development and management services revenue 9,317  6,770 
Net Operating Income (NOI) 517,008  511,078 
Add:
BXP’s share of NOI from unconsolidated joint ventures 30,675  31,919 
Less:
Partners’ share of NOI from consolidated joint ventures (after income allocation to private REIT shareholders) 51,504  44,487 
BXP’s Share of NOI 496,179  498,510 
Less:
Termination income 1,241  12,120 
BXP’s share of termination income from unconsolidated joint ventures 141  77 
Add:
Partners’ share of termination income from consolidated joint ventures —  18 
BXP’s Share of NOI (excluding termination income) $ 494,797  $ 486,331 
Net Operating Income (NOI) $ 517,008  $ 511,078 
Less:
Termination income 1,241  12,120 
NOI from non Same Properties (excluding termination income) 9,642  4,808 
Same Property NOI (excluding termination income) 506,125  494,150 
Less:
Partners’ share of NOI from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 51,504  44,469 
Add:
Partners’ share of NOI from non Same Properties from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 4,442  — 
BXP’s share of NOI from unconsolidated joint ventures (excluding termination income) 30,534  31,842 
Less:
BXP’s share of NOI from non Same Properties from unconsolidated joint ventures (excluding termination income) 11  274 
BXP’s Share of Same Property NOI (excluding termination income) $ 489,586  $ 481,249 
Change in BXP’s Share of Same Property NOI (excluding termination income) $ 8,337 
Change in BXP’s Share of Same Property NOI (excluding termination income) 1.7  %


67

 bxp-colorb.gif
Q4 2025
Reconciliations (continued)
Reconciliation of Net income (loss) attributable to BXP, Inc. to
BXP’s Share of same property net operating income (NOI) - cash
(dollars in thousands)
Three Months Ended
30-Sep-25 30-Sep-24
Net income (loss) attributable to BXP, Inc. $ (121,712) $ 83,628 
Net income attributable to noncontrolling interests
Noncontrolling interest - common units of the Operating Partnership (12,981) 9,587 
Noncontrolling interest in property partnerships 17,853  15,237 
Net income (loss) (116,840) 108,452 
Add:
Interest expense 164,299  163,194 
Impairment losses 68,901  — 
Loss from unconsolidated joint ventures 148,329  7,011 
Depreciation and amortization expense 236,147  222,890 
Transaction costs 1,431  188 
Payroll and related costs from management services contracts 3,821  3,649 
General and administrative expense 36,188  33,352 
Less:
Interest and other income (loss) 7,620  14,430 
Unrealized gain on non-real estate investments 178  94 
Gains from investments in securities 2,400  2,198 
Gain on sale of real estate 1,932  517 
Direct reimbursements of payroll and related costs from management services contracts 3,821  3,649 
Development and management services revenue 9,317  6,770 
Net Operating Income (NOI) 517,008  511,078 
Less:
Straight-line rent 30,105  29,578 
Fair value lease revenue 1,906  1,298 
Amortization and accretion related to sales type lease 236  250 
Termination income 1,241  12,120 
Add:
Straight-line ground rent expense adjustment 1
531  585 
Lease transaction costs that qualify as rent inducements 2
5,894  4,983 
NOI - cash (excluding termination income) 489,945  473,400 
Less:
NOI - cash from non Same Properties (excluding termination income) 6,681  5,228 
Same Property NOI - cash (excluding termination income) 483,264  468,172 
Less:
Partners’ share of NOI - cash from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 44,504  38,849 
Add:
Partners’ share of NOI - cash from non Same Properties from consolidated joint ventures (excluding termination income and after income allocation to private REIT shareholders) 3,143  — 
BXP’s share of NOI - cash from unconsolidated joint ventures (excluding termination income) 27,866  29,568 
Less:
BXP’s share of NOI - cash from non Same Properties from unconsolidated joint ventures (excluding termination income) (1,154) 57 
BXP’s Share of Same Property NOI - cash (excluding termination income) $ 470,923  $ 458,834 
Change in BXP’s Share of Same Property NOI - cash (excluding termination income) $ 12,089 
Change in BXP’s Share of Same Property NOI - cash (excluding termination income) 2.6  %
_____________
1In light of the front-ended, uneven rental payments required by the Company’s 99-year ground and air rights lease for the 100 Clarendon Street garage and Back Bay Transit Station in Boston, MA, and to make period-to-period comparisons more meaningful to investors, the adjustment does not include the straight-line impact of approximately $(1,061) and $(44) for the three months ended September 30, 2025 and 2024, respectively. As of September 30, 2025, the Company has remaining lease payments aggregating approximately $29.3 million, all of which it expects to incur by the end of 2027 with no payments thereafter. Under GAAP, the Company recognizes expense of $(111) per quarter on a straight-line basis over the term of the lease. However, unlike more traditional ground and air rights leases, the timing and amounts of the rental payments by the Company correlate to the uneven timing and funding by the Company of capital expenditures related to improvements at Back Bay Transit Station. As a result, the amounts excluded from the adjustment each quarter through 2027 may vary significantly.
2Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP.
68

 bxp-colorb.gif
Q4 2025
Consolidated Income Statement - prior year

(unaudited and in thousands, except per share amounts)
Three Months Ended
31-Dec-24 30-Sep-24
Revenue
Lease $ 798,189  $ 799,471 
Parking and other 33,135  34,255 
Insurance proceeds 921  — 
Hotel revenue 13,144  15,082 
Development and management services 8,784  6,770 
Direct reimbursements of payroll and related costs from management services contracts 4,398  3,649 
Total revenue 858,571  859,227 
Expenses
Operating 174,030  178,834 
Real estate taxes 148,901  148,809 
Restoration expenses related to insurance claims 427  254 
Hotel operating 9,601  9,833 
General and administrative 32,504  33,352 
Payroll and related costs from management services contracts 4,398  3,649 
Transaction costs 707  188 
Depreciation and amortization 226,043  222,890 
Total expenses 596,611  597,809 
Other income (expense)
Loss from unconsolidated joint ventures (349,553) (7,011)
Gain on sale of real estate 85  517 
Gains (losses) from investments in securities (369) 2,198 
Losses from interest rate contracts (2) 94 
Unrealized gain (loss) on non-real estate investment 20,452  14,430 
Interest expense (170,390) (163,194)
Net income (loss) (237,817) 108,452 
Net (income) loss attributable to noncontrolling interests
Noncontrolling interest in property partnerships (17,233) (15,237)
Noncontrolling interest - common units of the Operating Partnership 25,031  (9,587)
Net income (loss) attributable to BXP, Inc. $ (230,019) $ 83,628 
INCOME PER SHARE OF COMMON STOCK (EPS)
Net income (loss) attributable to BXP, Inc. per share - basic $ (1.45) $ 0.53 
Net income (loss) attributable to BXP, Inc. per share - diluted $ (1.45) $ 0.53 

69
EX-99.2 3 q42025pressrelease.htm EX-99.2 Document

Exhibit 99.2
bxp-color.gif
BXP ANNOUNCES FOURTH QUARTER AND FULL YEAR 2025 RESULTS
Executed More Than 1.8 Million SF of Leases in Q4 for a Total of More Than 5.5 Million SF in 2025, Increased Total Portfolio Occupancy By 70 Basis Points and Completed More Than $1.0 Billion in Dispositions
    
BOSTON, MA, January 27, 2026 - BXP, Inc. (NYSE: BXP), the largest publicly traded developer, owner, and manager of premier workplaces in the United States, reported results today for the fourth quarter and year ended December 31, 2025.

Financial Highlights
Fourth Quarter 2025:
•Revenue increased 2.2% to $877.1 million for the quarter ended December 31, 2025, compared to $858.6 million for the quarter ended December 31, 2024.

•Net income (loss) attributable to BXP, Inc. of $248.5 million, or $1.56 per diluted share (EPS), for the quarter ended December 31, 2025, compared to $(230.0) million, or $(1.45) per diluted share, for the quarter ended December 31, 2024.

◦EPS exceeded the midpoint of BXP’s guidance by $0.74 per diluted share primarily due to the gains on sales recognized in connection with the disposition activity completed in the fourth quarter.

•Funds from Operations (FFO) of $280.2 million, or $1.76 per diluted share, for the quarter ended December 31, 2025, compared to FFO of $284.0 million, or $1.79 per diluted share, for the quarter ended December 31, 2024.

◦FFO for the fourth quarter was less than the midpoint of BXP’s guidance by $0.05 primarily due to non-cash straight-line rent reserves related to two clients and higher general and administrative (“G&A”) costs.
Year Ended December 31, 2025:
•Net income attributable to BXP, Inc. of $276.8 million, or $1.74 per diluted share (EPS), for the year ended December 31, 2025, compared to $14.3 million, or $0.09 per diluted share, for the year ended December 31, 2024.

•FFO of $1.1 billion, or $6.85 per diluted share, for the year ended December 31, 2025, compared to FFO of $1.1 billion, or $7.10 per diluted share, for the year ended December 31, 2024.

–more–



Guidance
BXP provided updated guidance for first quarter 2026 EPS of $0.32 - $0.34 and FFO of $1.56 - $1.58 per diluted share, and full year 2026 EPS of $2.08 - $2.29 and FFO of $6.88 - $7.04 per diluted share.

The midpoint of our full-year 2026 guidance is $0.11 per share greater than our 2025 FFO per share and includes the following assumptions:

•Projected growth in same-property NOI, driven by higher occupancy and improved leasing activity.
•Incremental NOI from development deliveries to be placed into service during the year.
•A reduction in NOI associated with removing three properties from service for redevelopment into residential use.
•Higher G&A expense of $0.07 per share, primarily related to non-cash amortization expense associated with the 2025 Outperformance Plan.
•Net earnings dilution from strategic asset sales, net of reduced interest expense from the investment of sale proceeds, of $0.06 to $0.08 per share consistent with the range previously communicated at Investor Day. These transactions remain aligned with BXP’s long-term strategy to optimize the portfolio, enhance operating performance, and strengthen balance sheet flexibility.

See “EPS and FFO per Share Guidance” below.
Leasing & Occupancy
•Executed 87 leases in the fourth quarter totaling more than 1.8 million square feet with a weighted-average lease term of 11.3 years. Notable leases for existing and future developments include:
◦an approximately 274,000 square foot lease with Starr, a global investment and insurance organization, at 343 Madison Avenue in New York, New York
◦an approximately 234,000 square foot lease with Sidley Austin LLP, a global law firm, for 2100 M Street in Washington, DC.

•Full-year 2025 leasing totaled more than 5.5 million square feet with a weighted-average lease term of 10.1 years.

•For the fourth quarter, BXP’s CBD portfolio of premier workplaces was 89.8% occupied and 92.5% leased (including vacant space for which we have signed leases that have not yet commenced revenue recognition in accordance with GAAP). Both occupancy and leased percentage for our CBD portfolio increased by 50 basis points from Q3 2025. Approximately 90.0% 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 fourth quarter was 86.7%, an increase of 70 basis points from Q3 2025. BXP’s total portfolio was 89.4% leased (including vacant space for which we have signed leases that have not yet commenced revenue recognition in accordance with GAAP), an increase of 60 basis points from Q3 2025.



–more–



Transactions
•Consistent with the strategic asset sales plan outlined at our Investor Day in September 2025, as of January 23, 2026 BXP has completed property sales with an aggregated gross sales price of approximately $1.14 billion which generated aggregate net proceeds in excess of $1.0 billion. These asset sales enhance balance sheet flexibility and support our capital needs and strategic priorities, and fall into the following categories:

◦Land Sales: Multiple land dispositions across the Boston, San Francisco and Washington, DC regions, generated aggregate net proceeds of approximately $227.1 million and an aggregate gain on sale of approximately $67.0 million, reflecting monetization of non-core land assets.

◦Residential Sales: The sales of Proto in Cambridge, Massachusetts and Signature in Reston, Virginia, generated aggregate net proceeds of approximately $403.7 million and an aggregate gain on sale of approximately $102.9 million, advancing BXP’s strategy to recycle capital from stabilized residential assets.

◦Non-Strategic Office Sales: The sale of 140 Kendrick Street in Needham, Massachusetts, and BXP’s ownership interests in Gateway Commons in South San Francisco, California and Market Square North in Washington, DC, generated aggregate net proceeds of approximately $397.2 million and an aggregate gain on sale of approximately $65.6 million, consistent with BXP’s focus on optimizing and enhancing the quality of our portfolio and prioritizing premier workplaces in our gateway markets.

•BXP also completed the acquisition of 2100 M Street in Washington, DC for a purchase price of $55.0 million. BXP plans to demolish and redevelop the property into an approximately 320,000 square foot premier workplace. In conjunction with closing, BXP signed a lease agreement with global law firm, Sidley Austin, for approximately 234,000 square feet of the “to-be-constructed” premier workplace. Located in the West End, one of Washington, DC’s most desirable business districts, 2100 M Street offers convenient access to the Metro, major parkways, and is walking distance from a wide range of nearby amenities.
Development
•In 2025, BXP demonstrated its ability to deploy capital into high-quality, premier assets by commencing construction on 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. The project is currently 29% pre-leased, and BXP is in active discussions with other prospective clients.

•BXP placed three development projects into service reflecting continued execution on its development pipeline and the successful delivery of premier workplace assets.

◦1050 Winter Street, an approximately 162,000 square foot office building located in the urban edge of Boston, Massachusetts. The project is 100% leased.
◦Reston Next Office Phase II, an approximately 87,000 square foot boutique premier workplace located in Reston, Virginia. The project is 92% leased.
◦360 Park Avenue South, an approximately 448,000 square foot premier workplace located in New York City, New York. The project is 59% leased.

–more–



Balance Sheet & Liquidity
•Throughout 2025, BXP further strengthened its balance sheet by addressing debt maturities, and sourcing additional liquidity in the capital markets. In the aggregate, BXP’s share of 2025 debt market activities totaled approximately $4.6 billion, underscoring BXP’s consistent access to debt capital and healthy relationships with banks. Notable transactions during 2025 include:

◦Executed a new $252.0 million non-recourse CMBS financing secured by 7750 Wisconsin Avenue in Bethesda, Maryland in February 2025
◦Upsized the Commercial Paper Program from $500.0 million to $750.0 million in March 2025
◦Extended the $700.0 million Term Loan to 2030 (inclusive of extension options) in March 2025
◦Upsized the Revolving Line of Credit from $2.0 billion to $2.25 billion and extended its maturity date to 2030 in March 2025
◦Issued $1.0 billion of 2.00% Exchangeable Senior Notes due 2030 in September 2025
◦Executed a new $465.0 million non-recourse CMBS financing secured by The Hub on Causeway in Boston, Massachusetts in October 2025


EPS and FFO per Share Guidance:

BXP’s guidance for the first quarter and full year 2026 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 not under contract as of the date hereof, (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.

First Quarter 2026 Full Year 2026
Low High Low High
Projected EPS (diluted) $ 0.32  $ 0.34  $ 2.08  $ 2.29 
Add:
Projected Company share of real estate depreciation and amortization 1.27  1.27  5.10  5.10 
Projected Company share of (gains)/losses on sales of real estate, gain on investment from unconsolidated joint venture and impairments (0.03) (0.03) (0.30) (0.35)
Projected FFO per share (diluted) $ 1.56  $ 1.58  $ 6.88  $ 7.04 

–more–




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 December 31, 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, January 28, 2026 at 10:00 AM Eastern Time, open to the general public, to discuss the fourth quarter results and earnings guidance, 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 https://register-conf.media-server.com/register/BI12ccd26f9512425caab4294be5763e57 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 https://investors.bxp.com/events-webcasts. Shortly after the call, a replay of the call will be available on BXP’s website at https://investors.bxp.com/events-webcasts for up to twelve months following the call.
Additionally, a copy of BXP’s fourth quarter 2025 “Supplemental Operating and Financial Data” and this press release are available in the Investors section of BXP’s website at investors.bxp.com.

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 55 years. BXP is a fully integrated real estate company, organized as a real estate investment trust (REIT). As of December 31, 2025, including properties owned by unconsolidated joint ventures, BXP’s portfolio totals 52.6 million square feet and 179 properties, including eight properties under construction/redevelopment. For more information about BXP, please visit our website or follow us on LinkedIn or Instagram.

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 U.S. Government, 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, and prolonged government shutdowns or disruptions, the impact of geopolitical conflicts, the uncertainties of investing in new markets, the costs and availability of financing, the effectiveness of our 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

–more–



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.

–more–


BXP, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)

December 31, 2025 December 31, 2024
(in thousands, except for share and par value amounts)
ASSETS
Real estate, at cost $ 26,248,130  $ 26,391,933 
Construction in progress 1,475,257  764,640 
Land held for future development 518,492  714,050 
Right of use assets - finance leases 372,470  372,922 
Right of use assets - operating leases 325,841  334,767 
Less: accumulated depreciation (8,040,311) (7,528,057)
Total real estate 20,899,879  21,050,255 
Cash and cash equivalents 1,478,206  1,254,882 
Cash held in escrows 79,060  80,314 
Investments in securities 44,614  39,706 
Tenant and other receivables, net 92,625  107,453 
Note receivable, net 9,373  4,947 
Related party note receivables, net 28,346  88,779 
Sales-type lease receivable, net 15,672  14,657 
Accrued rental income, net 1,538,515  1,466,220 
Deferred charges, net 847,690  813,345 
Prepaid expenses and other assets 108,105  70,839 
Investments in unconsolidated joint ventures 999,309  1,093,583 
Assets held for sale 24,770  — 
Total assets $ 26,166,164  $ 26,084,980 
LIABILITIES AND EQUITY
Liabilities:
Mortgage notes payable, net $ 4,280,067  $ 4,276,609 
Unsecured senior notes, net 9,806,100  10,645,077 
Unsecured exchangeable senior notes, net 976,263  — 
Unsecured line of credit —  — 
Unsecured term loans, net 797,053  798,813 
Unsecured commercial paper 750,000  500,000 
Lease liabilities - finance leases 360,039  370,885 
Lease liabilities - operating leases 389,213  392,686 
Accounts payable and accrued expenses 480,017  401,874 
Dividends and distributions payable 123,753  172,486 
Accrued interest payable 125,345  128,098 
Other liabilities 386,074  450,796 
Liabilities held for sale —  — 
Total liabilities 18,473,924  18,137,324 
Commitments and contingencies —  — 
Redeemable deferred stock units 7,538  9,535 
Equity:
Stockholders’ equity attributable to BXP, Inc.:
Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding
—  — 
Preferred stock, $0.01 par value, 50,000,000 shares authorized; none issued or outstanding —  — 
Common stock, $0.01 par value, 250,000,000 shares authorized, 158,627,198 and 158,253,895 issued and 158,548,298 and 158,174,995 outstanding at December 31, 2025 and December 31, 2024, respectively
1,585  1,582 
Additional paid-in capital 6,836,243  6,836,093 
Dividends in excess of earnings (1,674,995) (1,419,575)
Treasury common stock at cost, 78,900 shares at December 31, 2025 and December 31, 2024
(2,722) (2,722)
Accumulated other comprehensive loss (12,921) (2,072)
Total stockholders’ equity attributable to BXP, Inc. 5,147,190  5,413,306 
Noncontrolling interests:
Common units of the Operating Partnership 566,563  591,270 
Property partnerships 1,970,949  1,933,545 
Total equity 7,684,702  7,938,121 
Total liabilities and equity $ 26,166,164  $ 26,084,980 







BXP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three months ended December 31, Year ended December 31,
  2025 2024 2025 2024
  (in thousands, except for per share amounts)
Revenue
Lease $ 809,150  $ 798,189  $ 3,236,007  $ 3,176,805 
Parking and other 42,883  34,056  143,314  135,142 
Hotel 12,464  13,144  49,996  51,224 
Development and management services 8,641  8,784  36,579  28,060 
Direct reimbursements of payroll and related costs from management services contracts
3,959  4,398  16,383  16,488 
Total revenue 877,097  858,571  3,482,279  3,407,719 
Expenses
Operating
Rental 339,693  323,358  1,335,069  1,286,838 
Hotel 9,041  9,601  35,599  35,288 
General and administrative 37,801  32,504  168,789  159,983 
Payroll and related costs from management services contracts 3,959  4,398  16,383  16,488 
Transaction costs 122  707  2,678  1,597 
Depreciation and amortization 232,015  226,043  912,088  887,191 
Total expenses 622,631  596,611  2,470,606  2,387,385 
Other income (expense)
Income (loss) from unconsolidated joint ventures 50,232  (349,553) (103,560) (343,177)
Gains on sales of real estate 156,410  85  176,732  602 
Loss on sales-type lease —  —  (2,490) — 
Interest and other income (loss) 12,351  20,452  35,784  60,199 
Gains (losses) from investments in securities 846  (369) 5,481  4,416 
Unrealized gain (loss) on non-real estate investments (2) (2) (346) 546 
Impairment losses (16,902) —  (85,803) (13,615)
Loss from early extinguishment of debt —  —  (338) — 
Interest expense (162,612) (170,390) (653,138) (645,117)
Net income (loss) 294,789  (237,817) 383,995  84,188 
Net (income) loss attributable to noncontrolling interests
Noncontrolling interests in property partnerships (18,479) (17,233) (75,181) (67,516)
Noncontrolling interest—common units of the Operating Partnership
(27,824) 25,031  (32,014) (2,400)
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (230,019) $ 276,800  $ 14,272 
Basic earnings per common share attributable to BXP, Inc.
Net income (loss) $ 1.56  $ (1.45) $ 1.75  $ 0.09 
Weighted average number of common shares outstanding 158,457  158,117  158,330  157,468 
Diluted earnings per common share attributable to BXP, Inc.
Net income (loss) $ 1.56  $ (1.45) $ 1.74  $ 0.09 
Weighted average number of common and common equivalent shares outstanding
159,115  158,117  158,869  157,793 








BXP, INC.
FUNDS FROM OPERATIONS (1)
(Unaudited)
Three months ended December 31, Year ended December 31,
2025 2024 2025 2024
(in thousands, except for per share amounts)
Net income (loss) attributable to BXP, Inc. $ 248,486  $ (230,019) $ 276,800  $ 14,272 
Add:
Noncontrolling interest - common units of the Operating Partnership
27,824  (25,031) 32,014  2,400 
Noncontrolling interests in property partnerships
18,479  17,233  75,181  67,516 
Net income (loss) 294,789  (237,817) 383,995  84,188 
Add:
Depreciation and amortization expense
232,015  226,043  912,088  887,191 
Noncontrolling interests in property partnerships’ share of depreciation and amortization
(22,085) (19,905) (86,109) (76,660)
Company’s share of depreciation and amortization from unconsolidated joint ventures
14,173  21,097  65,446  81,904 
Corporate-related depreciation and amortization
(581) (447) (2,479) (1,710)
Non-real estate related amortization 2,130  2,130  8,521  8,520 
Loss on sales-type lease —  —  2,490  — 
Impairment losses 16,902  —  85,803  13,615 
Impairment losses included within Income (loss) from unconsolidated joint ventures —  341,338  145,133  341,338 
Less:
Gains on sales of real estate 156,410  85  176,732  602 
Gains on sale / consolidation included within income (loss) from unconsolidated joint ventures 51,449  —  53,685  21,696 
Unrealized gain (loss) on non-real estate investments (2) (2) (346) 546 
Noncontrolling interests in property partnerships 18,479  17,233  75,181  67,516 
Funds from operations (FFO) attributable to the Operating Partnership (including BXP, Inc.) 311,007  315,123  1,209,636  1,248,026 
Less:
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations
30,852  31,134  120,601  127,548 
Funds from operations attributable to BXP, Inc. $ 280,155  $ 283,989  $ 1,089,035  $ 1,120,478 
BXP, Inc.’s percentage share of funds from operations - basic 90.08 % 90.12 % 90.03 % 89.78 %
Weighted average shares outstanding - basic 158,457  158,117  158,330  157,468 
FFO per share basic
$ 1.77  $ 1.80  $ 6.88  $ 7.12 
Weighted average shares outstanding - diluted 159,115  158,525  158,869  157,793 
FFO per share diluted
$ 1.76  $ 1.79  $ 6.85  $ 7.10 
s








(1)Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“Nareit”), we calculate Funds from Operations, or “FFO,” 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.
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.
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
CBD Portfolio
% Occupied by Location (1)
% Leased by Location (2)
December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024
Boston 97.6  % 95.9  % 98.6  % 97.5  %
Los Angeles 86.5  % 84.9  % 87.0  % 87.4  %
New York 86.2  % 90.8  % 92.1  % 93.6  %
San Francisco 81.9  % 84.3  % 84.4  % 85.2  %
Seattle 79.8  % 81.6  % 81.3  % 83.5  %
Washington, DC 92.4  % 91.9  % 94.2  % 93.6  %
CBD Portfolio 89.8  % 90.9  % 92.5  % 92.8  %

Total Portfolio
% Occupied by Location (1)
% Leased by Location (2)
December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024
Boston 91.9  % 89.7  % 93.1  % 91.5  %
Los Angeles 86.5  % 84.9  % 87.0  % 87.4  %
New York 83.8  % 87.1  % 89.4  % 90.0  %
San Francisco 77.0  % 80.8  % 79.2  % 81.7  %
Seattle 79.8  % 81.6  % 81.3  % 83.5  %
Washington, DC 91.7  % 91.4  % 93.8  % 93.0  %
Total Portfolio 86.7  % 87.5  % 89.4  % 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.
AT BXP        
Michael LaBelle            
Executive Vice President,
Chief Financial Officer and Treasurer            
mlabelle@bxp.com

Helen Han
Vice President, Investor Relations
hhan@bxp.com


# # #