StockSelector.com
  Research, Select, & Monitor Monday, December 10, 2018 12:58:49 AM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
Kilroy Realty Corp.$70.67($.44)(.62%)

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 Kilroy Realty Corporation Reports Fourth Quarter Financial Results
   Wednesday, January 28, 2015 5:48:13 PM ET

Kilroy Realty Corporation (KRC ) today reported financial results for its fourth quarter ended December 31, 2014.

Fourth Quarter Highlights

-- Funds from operations (FFO) of $0.78 per share

-- Net income available to common stockholders of $0.32 per share, including a property-disposition gain of $0.13 per share

-- Revenues from continuing operations of $141.8 million

Stabilized Portfolio

-- Stabilized portfolio 94.4% occupied and 96.3% leased at December 31, 2014

-- Signed new or renewing leases totaling 1,051,939 square feet

Development

-- Delivered and stabilized a 341,000 square-foot, two-building office project located in Silicon Valley’s Mountain View submarket

-- Executed a 12-year, 180,000 square-foot lease with Viacom at Columbia Square, a mixed-use development project, located in Los Angeles’ Hollywood submarket

-- Commenced development of The Heights at Del Mar, an approximately 73,000 square-foot office project located in San Diego’s Del Mar submarket

-- Acquired two adjacent land sites totaling approximately five acres in San Francisco’s Central SOMA district for approximately $71.0 million

Acquisitions

-- Acquired a four-building, 17-acre, 267,000 square-foot office campus in Silicon Valley’s Sunnyvale submarket for approximately $100.5 million

Capital Recycling

-- Completed the sale of two office buildings located in San Rafael and Orange, California for total gross proceeds of $60.2 million

Finance

-- Repaid $135.5 million remaining principal value of the 4.25% Exchangeable Notes in cash and issued 1,255,917 net shares of common stock representing the value of the exchange option at maturity

-- Raised $82.1 million of gross equity proceeds under the company’s at-the-market (ATM) offering program; established a new $300.0 million ATM offering program

Sustainability

-- Awarded National Association of Real Estate Investment Trust’s (NAREIT) Office Leader in the Light Award

Recent Activity

-- In January 2015, completed the sale of a land site in Irvine, California for gross proceeds of $26.0 million

Results for the Quarter and Full Year Ended December 31, 2014

For its fourth quarter ended December 31, 2014, KRC reported FFO of $69.8 million, or $0.78 per share, compared to $58.5 million, or $0.67 per share, in the fourth quarter of 2013. Net income available to common stockholders was $27.5 million, or $0.32 per share, compared to $19.3 million, or $0.23 per share, in the year-earlier period. Net income in both fourth-quarter 2014 and 2013 included net gains from property dispositions of approximately $11.5 million and $11.8 million, respectively. Including discontinued operations, the company’s revenues in the fourth quarter of 2014 totaled $142.6 million, up from $128.0 million in the fourth quarter of 2013.

For the year ended December 31, 2014, KRC reported FFO of $250.7 million, or $2.85 per share, compared to $218.6 million, or $2.66 per share, for the year ended December 31, 2013. Net income available to common stockholders in 2014 totaled $167.0 million, or $1.95 per share, compared to $30.6 million, or $0.37 per share, in 2013. FFO and net income for the fiscal year 2014 included a $3.5 million gain related to the sale of land. Additionally, net income in fiscal 2014 included approximately $121.9 million in gains from property dispositions. Net income in fiscal 2013 included approximately $12.3 million in gains from property dispositions. Including discontinued operations, the company’s revenues in 2014 totaled $529.2 million, up from $497.8 million in the prior year.

Revenues from continuing operations in 2014 totaled $521.7 million, up from $457.1 million in 2013.

All per share amounts in this report are presented on a diluted basis.

Operating and Leasing Activity

At December 31, 2014, KRC’s stabilized portfolio totaled approximately 14.1 million square feet of office space located in Los Angeles, Orange County, San Diego, the San Francisco Bay Area and greater Seattle. KRC signed new or renewing leases on 1,051,939 square feet of space in the stabilized portfolio during the fourth quarter. For the full year, the company achieved annual leasing results in excess of three million square feet. At year-end 2014, KRC’s stabilized portfolio was 94.4% occupied, up from 94.1% at September 30, 2014 and 93.4% at year-end 2013, and was 96.3% leased.

Real Estate Acquisition, Development and Disposition Activity

During the fourth quarter, KRC acquired a four-building, 267,000 square-foot office campus in Sunnyvale, California, for approximately $100.5 million. The approximately 17-acre project is 100% leased. During the quarter, the company also completed the purchase of two adjacent land sites totaling approximately five acres in the central SOMA district of San Francisco for a total of $71.0 million.

The company delivered and stabilized a 341,000 square-foot, two-building office campus during the fourth quarter. The campus, located in Mountain View, California, is 100% leased to Synposys, Inc. for a term of 15 years.

At year-end 2014, KRC had six projects under construction aggregating just over 1.7 million square feet with scheduled completion dates ranging from spring 2015 through 2016. The company estimates its total investment in these six projects will be approximately $1.0 billion.

Within its current development program, KRC executed a 12-year lease with global entertainment company Viacom in the fourth quarter covering 180,000 square feet of space at KRC’s Columbia Square mixed-use project in Hollywood, California. With this transaction, 82% of the company’s office development under construction is now pre-leased.

As part of its ongoing capital recycling program, KRC disposed of two non-strategic office properties during the fourth quarter for total gross proceeds of $60.2 million. In addition, the company sold a land parcel in Irvine, California in mid-January for gross proceeds of approximately $26.0 million.

Financing Activity

During the fourth quarter, KRC repaid $135.5 million in principal of its remaining 4.25% Exchangeable Notes upon maturity and issued 1,255,917 net shares of common stock, representing the value of the exchange option at maturity. The company also established a new at-the-market (ATM) program under which it may sell up to $300.0 million of the company’s common stock in periodic, at-the-market offerings. KRC raised $82.1 million in gross proceeds during the quarter under the ATM.

Management Comments

"KRC had a very strong 2014," said John Kilroy, Jr., the company’s chairman, president and chief executive officer. "Against a backdrop of steadily improving economic and commercial real estate fundamentals, our teams met or exceeded every target we had set for ourselves. We established a new company leasing record, exceeding 3 million square feet of leases executed and boosted preleasing in our office development program to 82%. We delivered two Northern California development projects under budget and ahead of schedule. We continued to find high quality, economically attractive opportunities to add to our existing portfolio and expand our development pipeline. And we maintained a vigorous capital recycling effort to support our growth while maintaining our financial strength."

Conference Call and Audio Webcast

KRC management will discuss updated earnings guidance for fiscal 2015 during the company’s January 29, 2015 earnings conference call. The call will begin at 10:00 a.m. Pacific Time and last approximately one hour. Those interested in listening via the Internet can access the conference call at http://www.kilroyrealty.com . Please go to the website 15 minutes before the call and register. It may be necessary to download audio software to hear the conference call. Those interested in listening via telephone can access the conference call at (888) 679-8035 reservation #26846809. A replay of the conference call will be available via phone through February 5, 2015 at (888) 286-8010, reservation #95917980, or via the Internet at the company’s website.

About Kilroy Realty Corporation

With more than 65 years’ experience owning, developing, acquiring and managing real estate assets in West Coast real estate markets, Kilroy Realty Corporation (KRC), a publicly traded real estate investment trust and member of the S&P MidCap 400 Index, is one of the region’s premier landlords. The company provides physical work environments that foster creativity and productivity and serves a broad roster of dynamic, innovation-driven tenants, including technology, entertainment, digital media and health care companies.

At December 31, 2014, the company’s stabilized portfolio totaled 14.1 million square feet of office properties, all located in the coastal regions of greater Seattle, the San Francisco Bay Area, Los Angeles, Orange County and San Diego. The company is recognized by the Global Real Estate Sustainability Benchmark (GRESB) as the North American leader in sustainability and was ranked first among 151 North American participants across all asset types. At the end of the fourth quarter, the company’s properties were 39% LEED certified and 56% of eligible properties were ENERGY STAR certified. In addition, KRC had approximately 1.7 million square feet of new office and mixed-use development under construction with a total estimated investment of approximately $1.0 billion. More information is available at http://www.kilroyrealty.com .

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on our current expectations, beliefs and assumptions, and are not guarantees of future performance. Forward-looking statements are inherently subject to uncertainties, risks, changes in circumstances, trends and factors that are difficult to predict, many of which are outside of our control. Accordingly, actual performance, results and events may vary materially from those indicated in forward-looking statements, and you should not rely on forward-looking statements as predictions of future performance, results or events. Numerous factors could cause actual future performance, results and events to differ materially from those indicated in forward-looking statements, including, among others, risks associated with: investment in real estate assets, which are illiquid; trends in the real estate industry; significant competition, which may decrease the occupancy and rental rates of properties; the ability to successfully complete acquisitions and dispositions on announced terms; the ability to successfully operate acquired properties; the availability of cash for distribution and debt service and exposure of risk of default under debt obligations; adverse changes to, or implementations of, applicable laws, regulations or legislation; and the ability to successfully complete development and redevelopment projects on schedule and within budgeted amounts. These factors are not exhaustive. For a discussion of additional factors that could materially adversely affect our business and financial performance, see the factors included under the caption "Risk Factors" in our annual report on Form 10-K/A for the year ended December 31, 2013 and our other filings with the Securities and Exchange Commission. All forward-looking statements are based on information that was available, and speak only as of the date on which they are made. We assume no obligation to update any forward-looking statement made in this press release that becomes untrue because of subsequent events, new information or otherwise, except to the extent required in connection with ongoing requirements under U.S. securities laws.

                                                                                                                                      KILROY REALTY CORPORATION
                                                                                                                                      SUMMARY QUARTERLY RESULTS
                                                                                                                          (unaudited, in thousands, except per share data)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
                                                                                                                      Three Months Ended                                                                                          Year Ended
                                                                                                                         December 31,                                                                                            December 31,
                                                                                                         ---------------------------------------------                     -------------------------------------------------------------------------------------------------------------------------
                                                                                                             2014          2013                             2014          2013   
                                                                                                         ------------                     ------------                     -------------------- ------- --------------------                      -------------------- ------- --------------------
Revenues from continuing operations                                                                        $ 141,765                        $ 118,604                                         $ 521,725                                                              $ 457,111
                                                                                                                                                                                                                                                   
Revenues including discontinued operations                                                                 $ 142,628                        $ 128,041                                         $ 529,222                                                              $ 497,819
                                                                                                                                                                                                                                                   
Net income available to common stockholders (1)(2)                                                         $  27,540                        $  19,316                                         $ 166,969                                                              $  30,630
                                                                                                                                                                                                                                                   
Weighted average common shares outstanding - basic                                               84,767                           82,071                                            83,090                                                                 77,344
Weighted average common shares outstanding - diluted                                             85,956                           83,761                                            84,968                                                                 77,344
                                                                                                                                                                                                                                                   
Net income available to common stockholders per share - basic (1)(2)                          $    0.32                        $    0.23                                         $    1.99                                                              $    0.37
Net income available to common stockholders per share - diluted (1)(2)                        $    0.32                        $    0.23                                         $    1.95                                                              $    0.37
                                                                                                                                                                                                                                                   
Funds From Operations (3)(4)                                                                               $  69,817                        $  58,482                                         $ 250,744                                                              $ 218,621
                                                                                                                                                                                                                                                   
Weighted average common shares/units outstanding - basic (5)                                     87,809                           85,124                                            86,123                                                                 80,390
Weighted average common shares/units outstanding - diluted (5)                                   88,997                           86,813                                            88,001                                                                 82,155
                                                                                                                                                                                                                                                   
Funds From Operations per common share/unit - basic (5)                                       $    0.80                        $    0.69                                         $    2.91                                                              $    2.72
Funds From Operations per common share/unit - diluted (5)                                     $    0.78                        $    0.67                                         $    2.85                                                              $    2.66
                                                                                                                                                                                                                                                   
Common shares outstanding at end of period                                                                                                                                                       86,260                                                                 82,154
Common partnership units outstanding at end of period                                                                                                                          1,804                            1,805  
                                                                                                                                                                           -------------------- ------- --------------------                      -------------------- ------- --------------------
    Total common shares and units outstanding at end of period                                                                                                                                   88,064                                                                 83,959
                                                                                                                                                                                                                                                   
                                                                                                                                                                                              December 31,                                                           December 31,
                                                                                                                                                                               2014                             2013   
                                                                                                                                                                           -------------------- ------- --------------------                      -------------------- ------- --------------------
Stabilized office portfolio occupancy rates: (6)
    Los Angeles and Ventura Counties                                                                                                                                                               92.8 %                                                                 93.7 %
    Orange County                                                                                                                                                                                  98.7 %                                                                 92.8 %
    San Diego County                                                                                                                                                                               90.9 %                                                                 90.8 %
    San Francisco Bay Area                                                                                                                                                                         97.3 %                                                                 94.8 %
    Greater Seattle                                                                                                                                                             98.1 %                                              96.7 %
                                                                                                                                                                           -------------------- ------- --------------------                      -------------------- ------- --------------------
      Weighted average total                                                                                                                                                                       94.4 %                                                                 93.4 %
                                                                                                                                                                                                                                                   
Total square feet of stabilized office properties owned at end of
period: (6)
    Los Angeles and Ventura Counties                                                                                                                                                              3,506                                                                  3,507
    Orange County                                                                                                                                                                                   272                                                                    437
    San Diego County                                                                                                                                                                              4,244                                                                  4,368
    San Francisco Bay Area                                                                                                                                                                        3,887                                                                  2,377
    Greater Seattle                                                                                                                                                            2,188                            2,048  
                                                                                                                                                                           -------------------- ------- --------------------                      -------------------- ------- --------------------
      Total                                                                                                                                                                                      14,097                                                                 12,737
                                                                                                                                                                                                                                                   

________________________

(1) Net income available to common stockholders and Funds From Operations for the year ended December 31, 2014 includes $4.4 million related to a net lease termination fee. Net income available to common stockholders and Funds From Operations for the year ended December 31, 2013 includes a $3.7 million net cash payment related to the default of a former tenant and the receipt of a $5.2 million payment related to a property damage settlement.

(2) Net income available to common stockholders includes gains on dispositions of discontinued operations of $11.5 million and $121.9 million for the three months and year ended December 31, 2014, respectively, $11.8 million and $12.3 million for the three months and year ended December 31, 2013, respectively, and a $3.5 million gain on sale of land for the year ended December 31, 2014.

(3) Reconciliation of Net income available to common stockholders to Funds From Operations and management statement on Funds From Operations are included after the Consolidated Statements of Operations.

(4) Reported amounts are attributable to common stockholders and common unitholders.

(5) Calculated based on weighted average shares outstanding including participating share-based awards and assuming the exchange of all common limited partnership units outstanding.

(6) Occupancy percentages and total square feet reported are based on the company’s stabilized office portfolio for the periods presented. Occupancy percentages and total square feet shown for December 31, 2013 include the office properties that were sold during 2014.

                                                                                                    KILROY REALTY CORPORATION
                                                                                                   CONSOLIDATED BALANCE SHEETS
                                                                                                         (in thousands)
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                     
                                                                                                                  December 31, 2014                                                           December 31, 2013
                                                                                              ---------------------------------------------------------                     ----------------------------------------------------
                                                                                                                     (unaudited)
ASSETS
------------------------------------------------------------------------
REAL ESTATE ASSETS:
    Land and improvements                                                                                        $        877,633                                                              $   657,491
    Buildings and improvements                                                                                          4,059,639                                                                3,590,699
    Undeveloped land and construction in progress                                                    1,120,660                          1,016,757  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
      Total real estate assets held for investment                                                                      6,057,932                                                                5,264,947
    Accumulated depreciation and amortization                                                         (947,664 )                                            (818,957 )
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
      Total real estate assets held for investment, net                                                                 5,110,268                                                                4,445,990
                                                                                                                                                                             
Real estate assets and other assets held for sale, net                                                                      8,211                                                                  213,100
Cash and cash equivalents                                                                                                  23,781                                                                   35,377
Restricted cash                                                                                                            75,185                                                                   49,780
Marketable securities                                                                                                      11,971                                                                   10,008
Current receivables, net                                                                                                    7,229                                                                   10,743
Deferred rent receivables, net                                                                                            156,416                                                                  127,123
Deferred leasing costs and acquisition-related intangible assets, net                                                     201,926                                                                  186,622
Deferred financing costs, net                                                                                              18,374                                                                   16,502
Prepaid expenses and other assets, net                                                                  20,375                             15,783  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
      TOTAL ASSETS                                                                                               $      5,633,736                                           $ 5,111,028  
                                                                                              ==================== ============== ====================                      ==================== ========= ====================
                                                                                                                                                                             
LIABILITIES AND EQUITY
------------------------------------------------------------------------
LIABILITIES:
    Secured debt                                                                                                 $        546,292                                                              $   560,434
    Exchangeable senior notes, net                                                                                 --                                                                  168,372
    Unsecured debt, net                                                                                                 1,783,121                                                                1,431,132
    Unsecured line of credit                                                                                              140,000                                                                   45,000
    Accounts payable, accrued expenses and other liabilities                                                              225,830                                                                  198,467
    Accrued distributions                                                                                                  32,899                                                                   31,490
    Deferred revenue and acquisition-related intangible liabilities, net                                                  132,239                                                                  101,286
    Rents received in advance and tenant security deposits                                                                 49,363                                                                   44,240
    Liabilities of real estate assets held for sale                                                         56                             14,447  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
      Total liabilities                                                                              2,909,800                          2,594,868  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
                                                                                                                                                                             
EQUITY:
    Stockholders’ Equity
      6.875% Series G Cumulative Redeemable Preferred stock                                                                96,155                                                                   96,155
      6.375% Series H Cumulative Redeemable Preferred stock                                                                96,256                                                                   96,256
      Common stock                                                                                                            863                                                                      822
      Additional paid-in capital                                                                                        2,635,900                                                                2,478,975
      Distributions in excess of earnings                                                             (162,964 )                                            (210,896 )
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
        Total stockholders’ equity                                                           2,666,210                                                                2,461,312
    Noncontrolling Interests
      Common units of the Operating Partnership                                                                            51,864                                                                   49,963
      Noncontrolling interest in consolidated subsidiary                                                 5,862                              4,885  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
        Total noncontrolling interests                                                                  57,726                             54,848  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
        Total equity                                                                                 2,723,936                          2,516,160  
                                                                                              -------------------- -------------- --------------------                      -------------------- --------- --------------------
      TOTAL LIABILITIES AND EQUITY                                                                               $      5,633,736                                           $ 5,111,028  
                                                                                              ==================== ============== ====================                      ==================== ========= ====================
                                                                                                                                                                             
                                                                                                                                                                                   KILROY REALTY CORPORATION
                                                                                                                                                                             CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                                                                                       (unaudited, in thousands, except per share data)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                                                                                                       
                                                                                                                                                            Three Months Ended                                                                                                                                           Year Ended
                                                                                                                                                               December 31,                                                                                                                                             December 31,
                                                                                                  ---------------------------------------------------------------------------------------------------------------------------------------                     --------------------------------------------------------------------------------------------------------------------------------
                                                                                                         2014                 2013                                 2014             2013       
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
REVENUES
    Rental income                                                                                                    $        127,417                                                              $        108,326                                                              $ 466,328                                                              $        411,899
    Tenant reimbursements                                                                                                      13,318                                                                         9,697                                                                 46,717                                                                        38,047
    Other property income                                                                                    1,030                                     581                            8,680                                   7,165  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
      Total revenues                                                                                       141,765                                 118,604                          521,725                                 457,111  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
                                                                                                                                                                                                                                                                                                                                      
EXPENSES
    Property expenses                                                                                                          25,066                                                                        24,220                                                                100,514                                                                        94,115
    Real estate taxes                                                                                                          12,469                                                                        10,288                                                                 45,197                                                                        39,417
    Provision for bad debts                                                                                            --                                                                           200                                                                     58                                                                           396
    Ground leases                                                                                                                 769                                                                           839                                                                  3,075                                                                         3,504
    General and administrative expenses                                                                                        12,346                                                                         9,910                                                                 46,152                                                                        39,660
    Acquisition-related expenses                                                                                                  211                                                                           575                                                                  1,479                                                                         1,962
    Depreciation and amortization                                                                           53,770                                  50,236                          202,417                                 188,887  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
      Total expenses                                                                                       104,631                                  96,268                          398,892                                 367,941  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
                                                                                                                                                                                                                                                                                                                                      
OTHER (EXPENSES) INCOME
    Interest income and other net investment (losses) gains                                                                       (26 )                                                                         551                                                                    561                                                                         1,635
    Interest expense                                                                                       (17,691 )                                                  (17,849 )                                           (67,571 )                                                  (75,870 )
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
      Total other (expenses) income                                                                                           (17,717 )                                                                     (17,298 )                                                              (67,010 )                                                                     (74,235 )
                                                                                                                                                                                                                                                                                                                                      
INCOME FROM CONTINUING OPERATIONS BEFORE                                                                                       19,417                                                                         5,038                                                                 55,823                                                                        14,935
GAIN ON SALE OF LAND
    Gain on sale of land                                                                            --                          --                            3,490                          --  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
INCOME FROM CONTINUING OPERATIONS                                                                           19,417                                   5,038                           59,313                                  14,935  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
                                                                                                                                                                                                                                                                                                                                      
DISCONTINUED OPERATIONS:
    Income from discontinued operations                                                                                           482                                                                         6,180                                                                  2,573                                                                        17,378
    Gains on dispositions of discontinued operations                                                        11,531                                  11,829                          121,922                                  12,252  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
      Total income from discontinued operations                                                             12,013                                  18,009                          124,495                                  29,630  
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
                                                                                                                                                                                                                                                                                                                                      
NET INCOME                                                                                                                     31,430                                                                        23,047                                                                183,808                                                                        44,565
                                                                                                                                                                                                                                                                                                                                      
                                                                                                              (578 )                                                     (419 )                                            (3,589 )                                                     (685 )
    Net income attributable to noncontrolling common units of the
    Operating Partnership
     
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
                                                                                                                                                                                                                                                                                                                                      
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION                                                                           30,852                                                                        22,628                                                                180,219                                                                        43,880
                                                                                                                                                                                                                                                                                                                                      
PREFERRED DIVIDENDS                                                                                         (3,312 )                                                   (3,312 )                                           (13,250 )                                                  (13,250 )
                                                                                                  -------------------- -------------- --------------------                      -------------------- -------------- --------------------                      -------------------- ------- --------------------                      -------------------- -------------- --------------------
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                                                                          $         27,540                                           $         19,316                                           $ 166,969                                           $         30,630  
                                                                                                  ==================== ============== ====================                      ==================== ============== ====================                      ==================== ======= ====================                      ==================== ============== ====================
                                                                                                                                                                                                                                                                                                                                      
Weighted average common shares outstanding - basic                                                                84,767                                                                        82,071                                                                 83,090                                                                        77,344
Weighted average common shares outstanding - diluted                                                              85,956                                                                        83,761                                                                 84,968                                                                        77,344
                                                                                                                                                                                                                                                                                                                                      
Net income available to common stockholders per share - basic                                           $           0.32                                           $           0.23                                           $    1.99                                           $           0.37  
                                                                                                  ==================== ============== ====================                      ==================== ============== ====================                      ==================== ======= ====================                      ==================== ============== ====================
Net income available to common stockholders per share - diluted                                         $           0.32                                           $           0.23                                           $    1.95                                           $           0.37  
                                                                                                  ==================== ============== ====================                      ==================== ============== ====================                      ==================== ======= ====================                      ==================== ============== ====================
                                                                                                                                                                                                                                                                                                                                      
                                                                                                                                                                      KILROY REALTY CORPORATION
                                                                                                                                                                        FUNDS FROM OPERATIONS
                                                                                                                                                          (unaudited, in thousands, except per share data)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                                                                                    
                                                                                                                                          Three Months Ended December 31,                                                                                                                    Year Ended December 31,
                                                                                             -------------------------------------------------------------------------------------------------------------------------                     --------------------------------------------------------------------------------------------------------------------------
                                                                                                 2014          2013                             2014           2013   
                                                                                             -------------------- ------- --------------------                      -------------------- ------- --------------------                      -------------------- -------- --------------------                      -------------------- ------- --------------------
Net income available to common stockholders                                                                     $  27,540                                                              $  19,316                                                              $  166,969                                                              $  30,630
  Adjustments:
    Net income attributable to noncontrolling common units of the                                                     578                                                                    419                                                                   3,589                                                                    685
    Operating Partnership
    Depreciation and amortization of real estate assets                                                            53,230                                                                 50,576                                                                 202,108                                                                199,558
    Gains on dispositions of discontinued operations                                           (11,531 )                                           (11,829 )                                           (121,922 )                                           (12,252 )
                                                                                             -------------------- ------- --------------------                      -------------------- ------- --------------------                      -------------------- -------- --------------------                      -------------------- ------- --------------------
Funds From Operations (1)(2)(3)                                                                                 $  69,817                                           $  58,482                                           $  250,744                                           $ 218,621  
                                                                                             ==================== ======= ====================                      ==================== ======= ====================                      ==================== ======== ====================                      ==================== ======= ====================
                                                                                                                                                                                                                                                                                                                    
Weighted average common shares/units outstanding - basic                                              87,809                                                                 85,124                                                                  86,123                                                                 80,390
Weighted average common shares/units outstanding - diluted                                            88,997                                                                 86,813                                                                  88,001                                                                 82,155
                                                                                                                                                                                                                                                                                                                    
Funds From Operations per common share/unit - basic (3)                                            $    0.80                                           $    0.69                                           $     2.91                                           $    2.72  
                                                                                             ==================== ======= ====================                      ==================== ======= ====================                      ==================== ======== ====================                      ==================== ======= ====================
Funds From Operations per common share/unit - diluted (3)                                          $    0.78                                           $    0.67                                           $     2.85                                           $    2.66  
                                                                                             ==================== ======= ====================                      ==================== ======= ====================                      ==================== ======== ====================                      ==================== ======= ====================

________________________

(1) We calculate FFO in accordance with the White Paper on FFO approved by the Board of Governors of NAREIT. The White Paper defines FFO as net income or loss calculated in accordance with GAAP, excluding extraordinary items, as defined by GAAP, gains and losses from sales of depreciable real estate and impairment write-downs associated with depreciable real estate, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets) and after adjustment for unconsolidated partnerships and joint ventures. Our calculation of FFO includes the amortization of deferred revenue related to tenant-funded tenant improvements and excludes the depreciation of the related tenant improvement assets.

We believe that FFO is a useful supplemental measure of our operating performance. The exclusion from FFO of gains and losses from the sale of operating real estate assets allows investors and analysts to readily identify the operating results of the assets that form the core of our activity and assists in comparing those operating results between periods. Also, because FFO is generally recognized as the industry standard for reporting the operations of REITs, it facilitates comparisons of operating performance to other REITs. However, other REITs may use different methodologies to calculate FFO, and accordingly, our FFO may not be comparable to all other REITs.

Implicit in historical cost accounting for real estate assets in accordance with GAAP is the assumption that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies using historical cost accounting alone to be insufficient. Because FFO excludes depreciation and amortization of real estate assets, we believe that FFO along with the required GAAP presentations provides a more complete measurement of our performance relative to our competitors and a more appropriate basis on which to make decisions involving operating, financing and investing activities than the required GAAP presentations alone would provide.

However, FFO should not be viewed as an alternative measure of our operating performance because it does not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, which are significant economic costs and could materially impact our results from operations.

(2) FFO includes amortization of deferred revenue related to tenant-funded tenant improvements of $3.3 million and $3.1 million for the three months ended December 31, 2014 and 2013, respectively, and $11.0 million and $10.7 million for the years ended December 31, 2014 and 2013, respectively.

(3) Reported amounts are attributable to common stockholders and common unitholders.

http://cts.businesswire.com/ct/CT?id=bwnews&sty=20150128006496r1&sid=cmtx6&distro=nx&lang=en

SOURCE: Kilroy Realty Corporation

Kilroy Realty Corporation 
Tyler H. Rose 
Executive Vice President 
and Chief Financial Officer 
(310) 481-8484 
or 
Michelle Ngo 
Senior Vice President 
and Treasurer 
(310) 481-8581


Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results

StockSelector.com, the StockSelector.com logo, and News Selects are trademarks of StockSelector.com.
Copyright © 1998 - 2018 StockSelector.com. All rights reserved.