StockSelector.com
  Research, Select, & Monitor Friday, October 30, 2020 3:55:56 PM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
Kilroy Realty Corp.$46.73($.31)(.66%)

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

Your Target?

 Kilroy Realty Corporation Reports Fourth Quarter Financial Results
   Wednesday, January 31, 2018 5:32:09 PM ET

Kilroy Realty Corporation (KRC ) today reported financial results for its fourth quarter and full year ended December 31, 2017.

Fourth Quarter Highlights

Financial Results

-- Net income available to common stockholders per share of $0.28

-- Funds from operations available to common stockholders and unitholders ("FFO") per share of $0.85

-- Net income available to common stockholders per share and FFO per share results both included a $0.05 charge from the early extinguishment of debt and $0.01 of additional interest expense, both related to the redemption of the company’s 4.800% unsecured senior notes due July 2018

-- Revenues of $177.6 million

Stabilized Portfolio

-- Stabilized portfolio was 95.2% occupied and 96.9% leased at December 31, 2017 -- Occupancy includes the commencement of a 152,000 square foot lease at Westlake Terry in Seattle in mid-December

-- Signed approximately 678,000 square feet of new or renewing leases, including leases with Okta, Inc. and NBC Sports covering approximately 299,000 square feet of space at two properties in San Francisco’s SOMA district

Development

-- In October, signed a 15-year lease with Dropbox, Inc. for 100% of the 736,000 square feet of office space at The Exchange on 16th project, currently under construction in the Mission Bay neighborhood of San Francisco

-- In October, acquired a 1.2 acre development site in the Little Italy neighborhood of downtown San Diego for $19.4 million in cash

Finance

-- In November, repaid a $123.5 million, 4.270% mortgage note due February 2018 at par. The mortgage encumbered a property owned as part of a venture in which the company owns a 56% interest

-- In December, issued $425.0 million of seven-year senior unsecured notes at 3.450% due December 2024 through a public offering

-- In December, completed the early redemption of all $325.0 million of the company’s 4.800% unsecured senior notes due July 2018 for a cash price of approximately $330.0 million

-- In December, raised net proceeds of $17.5 million through the issuance of common stock under the company’s at-the-market offering program

Full Year 2017 Highlights

-- Signed approximately 2.9 million square feet of office leases, including approximately 2.0 million square feet of new or renewing leases in the stabilized portfolio and approximately 857,000 square feet of leases in the company’s current development pipeline

-- Stabilized the second phase of office development at the mixed-use Columbia Square project in Hollywood; the 366,000 square feet of office space was 100% leased at year-end

-- Commenced construction on 333 Dexter, a 650,000 square foot office project in the South Lake Union submarket of Greater Seattle

-- Generated cash proceeds of approximately $186.6 million from the company’s capital recycling program through the disposition of non-core properties

-- Raised gross proceeds of $764.8 million through public offerings of debt and common equity and the company’s ATM program

-- Increased the size of the company’s unsecured revolving credit and term loan facility to $900.0 million, reduced the borrowing costs and extended its maturity to July 2022

-- Redeemed 8,000,000 shares of 6.875% Series G and 6.375% Series H preferred stock at the contractual redemption price of $25.00 per share for a total cost of $200.0 million in cash

-- Redeemed and repaid approximately $487.5 million of bonds, term loan and mortgage debt

-- Increased the annual dividend on the company’s common stock by 13.3% to $1.70 per share

-- Recognized by GRESB as the North American office leader in sustainability and winner of NAREIT’s Leader in the Light award for the fourth consecutive year; added to the Dow Jones Sustainability World Index

Recent Developments

-- In January, commenced construction on the first phase of the mixed-use Academy & Vine project in the Hollywood submarket of Los Angeles, including 306,000 square feet of office space, 24,000 square feet of retail space and foundation and site work for the overall mixed-use project, encompassing 545,000 square feet

-- In January, borrowed $75.0 million under the company’s $150.0 million unsecured term loan facility

-- In January, acquired three, two-story lab buildings encompassing 146,000 square feet for approximately $111.0 million in the Oyster Point submarket of South San Francisco

Results for the Quarter Ended December 31, 2017

For the fourth quarter ended December 31, 2017, KRC reported net income available to common stockholders of $28.5 million, or $0.28 per share, compared to $29.4 million, or $0.29 per share, in the fourth quarter of 2016. FFO in the fourth quarter of 2017 was $86.5 million, or $0.85 per share, compared to $84.3 million, or $0.87 per share, in the prior year’s quarter. Net income and FFO in the 2017 fourth quarter included a $0.05 charge from the early extinguishment of debt and $0.01 of additional interest expense, both related to the redemption of the company’s 4.800% unsecured senior notes due July 2018. Revenues in the fourth quarter totaled $177.6 million, compared to $168.6 million in the year-earlier period.

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

Operating and Leasing Activity

At December 31, 2017, KRC’s stabilized portfolio totaled approximately 13.7 million square feet of office space located in Los Angeles, Orange County, San Diego, the San Francisco Bay Area and Greater Seattle and 200 residential units located in the Hollywood submarket of Los Angeles. During the fourth quarter, the company signed new or renewing leases in the stabilized office portfolio totaling 678,000 square feet of space. At quarter-end, the stabilized office portfolio was 95.2% occupied and 96.9% leased, compared to occupancy of 94.0% at September 30, 2017 and 96.0% at December 31, 2016. The average occupancy of the company’s 200-unit residential tower was 76.4% in the fourth quarter.

Real Estate Development Activity

At December 31, 2017, KRC had four projects currently under construction, including The Exchange on 16th and 100 Hooper in San Francisco, 333 Dexter in the South Lake Union submarket of Seattle, and phase one of One Paseo, the company’s mixed-use project located in the Del Mar submarket of San Diego. These four projects total approximately 1.8 million square feet of office and PDR space, 237 residential units and 96,000 square feet of retail space, and represent a total estimated investment of approximately $1.5 billion. Office space at The Exchange on 16th and 100 Hooper is 100% leased and the office components across our three office projects are 62% leased.

Net Income Available to Common Stockholders / FFO Guidance and Outlook

The company is providing an initial guidance range of NAREIT-defined FFO per diluted share for its fiscal year 2018 of $3.45 to $3.65 per share, with a midpoint of $3.55 per share.

                                                                                                                      
                                                                                                                                                          Full Year 2018 Range at
                                                                                                                                                             December 31, 2017
                                                                                                                      ----------------------------------------------------------------------------------------
                                                                                                                                     Low End                                                  High End
                                                                                                                      -------------------------------------                     -------------------------------------
                     Net income available to common stockholders per share - diluted                                        $    1.37                                                 $    1.57
                                                                                                                                                                                 
                     Weighted average common shares outstanding - diluted(1)                                                   99,300                                                    99,300
                                                                                                                                                                                 
                     Net income available to common stockholders                                                            $ 136,000                                                 $ 156,000
                       Adjustments:
                         Net income attributable to noncontrolling common units of the                                          3,200                                                     3,400
                         Operating Partnership
                         Net income attributable to noncontrolling interests in consolidated                                   14,500                                                    15,500
                         property partnerships
                         Depreciation and amortization of real estate assets                                                  224,000                                                   224,000
                         Gains on sales of depreciable real estate                                                     --                                            --
                         Funds From Operations attributable to noncontrolling interests in                                    (23,500 )                                                 (24,500 )
                         consolidated property partnerships
                                                                                                                      --------------  --------------------                      --------------  --------------------
                     Funds From Operations(2)                                                                               $ 354,200                              $ 374,400  
                                                                                                                      ======= ======= ====================                      ======= ======= ====================
                                                                                                                                                                                 
                     Weighted average common shares/units outstanding - diluted (3)                              102,600                                                   102,600
                                                                                                                                                                                 
                     Funds From Operations per common share/unit - diluted (2)(3)                              $    3.45                              $    3.65  
                                                                                                                      ======= ======= ====================                      ======= ======= ====================
                                                                                                                                                                                                 

Key 2018 assumptions include:

-- Dispositions of $250.0 to $750.0 million with a midpoint of $500.0 million

-- Same store cash net operating income growth of 0 to 1%

-- Year-end occupancy of 94.0% to 95.0%

-- Net operating income margin of approximately 70.5%

-- Total development spending of approximately $500.0 million

   
-------------------- --------------------
(1)                    Calculated based on estimated weighted average shares outstanding
                                          including participating share-based awards (i.e. nonvested stock and
                                          certain time based restricted stock units).
(2)                                       See management statement for Funds From Operations on page 10.
(3)                                       Calculated based on estimated weighted average shares outstanding
                                          including participating share-based awards (i.e. nonvested stock and
                                          certain time based restricted stock units) and assuming the exchange
                                          of all estimated common limited partnership units outstanding.
                                          Reported amounts are attributable to common stockholders, common
                                          unitholders, and restricted stock unit holders.

The company’s guidance estimates for the full year 2018, and the reconciliation of net income available to common stockholders per share - diluted and FFO per share and unit - diluted included within this press release, reflect management’s views on current and future market conditions, including assumptions with respect to rental rates, occupancy levels, and the earnings impact of the events referenced in this press release. Although these guidance estimates reflect the impact on the company’s operating results of an assumed range of future disposition activity, these guidance estimates do not include any estimates of possible future gains or losses from possible future dispositions because the magnitude of gains or losses on sales of depreciable operating properties, if any, will depend on the sales price and depreciated cost basis of the disposed assets at the time of disposition, information that is not known at the time the company provides guidance, and the timing of any gain recognition will depend on the closing of the dispositions, information that is also not known at the time the company provides guidance and may occur after the relevant guidance period. We caution you not to place undue reliance on our assumed range of future disposition activity because any potential future disposition transactions will ultimately depend on the market conditions and other factors, including but not limited to the company’s capital needs, the particular assets being sold and the company’s ability to defer some or all of the taxable gain on the sales. These guidance estimates also do not include the impact on operating results from potential future acquisitions, possible capital markets activity, possible future impairment charges or any events outside of the company’s control. There can be no assurance that the company’s actual results will not differ materially from these estimates.

Conference Call and Audio Webcast

KRC management will discuss earnings guidance for fiscal year 2018 during the company’s February 1, 2018 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 https://services.choruscall.com/links/krc180201.html. 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 (866) 312-7299. International callers should dial (412) 317-1070. In order to bypass speaking to the operator on the day of the call, please pre-register anytime at http://dpregister.com/10115542 . A replay of the conference call will be available via telephone on February 1, 2018 through February 8, 2018 by dialing (877) 344-7529 and entering passcode 10115542. International callers should dial (412) 317-0088 and enter the same passcode. The replay will also be available on our website at http://investors.kilroyrealty.com/CustomPage/Index?KeyGenPage=1073743647 .

About Kilroy Realty Corporation

Kilroy Realty Corporation (KRC), a publicly traded real estate investment trust and member of the S&P MidCap 400 Index, is one of the West Coast’s premier landlords. The company has over 70 years of experience developing, acquiring and managing office and mixed-use real estate assets. 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, 2017, the company’s stabilized portfolio totaled approximately 13.7 million square feet of office space located in the coastal regions of Los Angeles, Orange County, San Diego, the San Francisco Bay Area and Greater Seattle and 200 residential units located in the Hollywood submarket of Los Angeles. In addition, KRC had four projects totaling approximately 1.8 million square feet of office space, 237 residential units and 96,000 square feet of retail space under construction.

The company has been recognized by GRESB as the North American leader in office sustainability for the last four years and is listed in the Dow Jones Sustainability World Index. At the end of the fourth quarter, the company’s stabilized portfolio was 58% LEED certified and 72% of eligible properties were ENERGY STAR certified. 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 the forward-looking statements, and you should not rely on the 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 the forward-looking statements, including, among others: global market and general economic conditions and their effect on our liquidity and financial conditions and those of our tenants; adverse economic or real estate conditions generally, and specifically, in the States of California and Washington; risks associated with our investment in real estate assets, which are illiquid, and with trends in the real estate industry; defaults on or non-renewal of leases by tenants; any significant downturn in tenants’ businesses; our ability to re-lease property at or above current market rates; costs to comply with government regulations, including environmental remediation; the availability of cash for distribution and debt service and exposure to risk of default under debt obligations; increases in interest rates and our ability to manage interest rate exposure; the availability of financing on attractive terms or at all, which may adversely impact our future interest expense and our ability to pursue development, redevelopment and acquisition opportunities and refinance existing debt; a decline in real estate asset valuations, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing, and which may result in write offs or impairment charges; significant competition, which may decrease the occupancy and rental rates of properties; potential losses that may not be covered by insurance; the ability to successfully complete acquisitions and dispositions on announced terms; the ability to successfully operate acquired, developed and redeveloped properties; the ability to successfully complete development and redevelopment projects on schedule and within budgeted amounts; delays or refusals in obtaining all necessary zoning, land use and other required entitlements, governmental permits and authorizations for our development and redevelopment properties; increases in anticipated capital expenditures, tenant improvement and/or leasing costs; defaults on leases for land on which some of our properties are located; adverse changes to, or implementations of, applicable laws, regulations or legislation, as well as business and consumer reactions to such changes; risks associated with joint venture investments, including our lack of sole decision-making authority, our reliance on co-venturers’ financial condition and disputes between us and our co-venturers; environmental uncertainties and risks related to natural disasters; and our ability to maintain our status as a REIT. These factors are not exhaustive and additional factors could adversely affect our business and financial performance. 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 for the year ended December 31, 2016 and our other filings with the Securities and Exchange Commission. All forward-looking statements are based on currently available information, 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 we are required to do so in connection with our ongoing requirements under federal securities laws.

                                                                                                                        KILROY REALTY CORPORATION
                                                                                                                      SUMMARY OF QUARTERLY RESULTS
                                                                                                            (unaudited, in thousands, except per share data)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                     
                                                                                                               Three Months Ended December 31,                                                                 Year Ended December 31,
                                                                                                      -------------------------------------------------                     --------------------------------------------------------------------------------------------
                                                                                        2017            2016                                         2017                                  2016
                                                                                                      -----------                        -----------                        --------------------------------                        ---------------------------------
Revenues                                                                                                 $ 177,561                          $ 168,645                           $ 719,001                                                $ 642,572
                                                                                                                                                                                                                                     
Net income available to common stockholders (1)                                                          $  28,529                          $  29,426                           $ 151,249                                                $ 280,538
                                                                                                                                                                                                                                     
Weighted average common shares outstanding - basic                                             98,424                             92,706                              98,114                                                   92,342
Weighted average common shares outstanding - diluted                                           99,128                             93,590                              98,727                                                   93,023
                                                                                                                                                                                                                                     
Net income available to common stockholders per share - basic (1)                           $    0.28                          $    0.29                           $    1.52                                                $    3.00
Net income available to common stockholders per share - diluted (1)                         $    0.28                          $    0.29                           $    1.51                                                $    2.97
                                                                                                                                                                                                                                     
Funds From Operations (1)(2)(3)                                                                          $  86,539                          $  84,292                           $ 346,787                                                $ 333,742
                                                                                                                                                                                                                                     
Weighted average common shares/units outstanding - basic (4)                                  101,707                             96,363                             101,443                                                   95,911
Weighted average common shares/units outstanding - diluted (5)                                102,411                             97,247                             102,056                                                   96,592
                                                                                                                                                                                                                                     
Funds From Operations per common share/unit - basic (3)                                     $    0.85                          $    0.87                           $    3.42                                                $    3.48
Funds From Operations per common share/unit - diluted (3)                                   $    0.85                          $    0.87                           $    3.40                                                $    3.46
                                                                                                                                                                                                                                     
Common shares outstanding at end of period                                                                                                                                         98,620                                                   93,219
Common partnership units outstanding at end of period                                                                                                                               2,077                                 2,382  
                                                                                                                                                                            ----------------------------------                      -----------------------------------
     Total common shares and units outstanding at end of period                                                                                                                   100,697                                                   95,601
                                                                                                                                                                                                                                     
                                                                                                                                                                                     December 31, 2017                                        December 31, 2016
                                                                                                                                                                            -----------------------------------                     ------------------------------------
Stabilized office portfolio occupancy rates: (6)
     Los Angeles and Ventura Counties                                                                                                                                                93.3 %                                                   95.0 %
     Orange County                                                                                                                                                                   86.6 %                                                   97.8 %
     San Diego County                                                                                                                                                                97.4 %                                                   93.2 %
     San Francisco Bay Area                                                                                                                                                          96.1 %                                                   97.6 %
     Greater Seattle                                                                                                                                                                 95.4 %                                                   97.2 %
                                                                                                                                                                            ----------------------------------                      -----------------------------------
       Weighted average total                                                                                                                                                        95.2 %                                                   96.0 %
                                                                                                                                                                                                                                     
Total square feet of stabilized office properties owned at end of
period: (6)
     Los Angeles and Ventura Counties                                                                                                                                               4,182                                                    3,812
     Orange County                                                                                                                                                                    272                                                      272
     San Diego County                                                                                                                                                               2,044                                                    2,719
     San Francisco Bay Area                                                                                                                                                         5,157                                                    5,157
     Greater Seattle                                                                                                                                                                2,066                                 2,066  
                                                                                                                                                                            ----------------------------------                      -----------------------------------
       Total                                                                                                                                                                       13,721                                                   14,026

________________________

(1)    Net income available to common stockholders includes gains on sales
                          of depreciable operating properties of $39.5 million and $164.3
                          million for the year ended December 31, 2017 and December 31, 2016,
                          respectively. Net income available to common stockholders and Funds
                          From Operations include a loss on early extinguishment of debt of
                          $5.3 million and a gain on sale of land of $0.4 million for the year
                          ended December 31, 2017 and a loss on sale of land of $0.3 million
                          for the year ended December 31, 2016.
(2)                       Reconciliation of Net income available to common stockholders to
                          Funds From Operations available to common stockholders and
                          unitholders and management statement on Funds From Operations are
                          included after the Consolidated Statements of Operations.
(3)                       Reported amounts are attributable to common stockholders, common
                          unitholders, and restricted stock unitholders.
(4)                       Calculated based on weighted average shares outstanding including
                          participating share-based awards (i.e. nonvested stock and certain
                          time based restricted stock units) and assuming the exchange of all
                          common limited partnership units outstanding.
(5)                       Calculated based on weighted average shares outstanding including
                          participating and non-participating share-based awards (i.e.
                          nonvested stock and time based restricted stock units), dilutive
                          impact of stock options and contingently issuable shares 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,
                          2016 include the office properties that were sold subsequent to
                          December 31, 2016.
                          
                                                                                   KILROY REALTY CORPORATION
                                                                                  CONSOLIDATED BALANCE SHEETS
                                                                                        (in thousands)
--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
                                                                                                        December 31, 2017                                           December 31, 2016
                                                                                             ---------------------------------------                     --------------------------------------
                                                                                                           (unaudited)
ASSETS
-----------------------------------------------------------------------
REAL ESTATE ASSETS:
   Land and improvements                                                                           $ 1,076,172                                                $ 1,108,971
   Buildings and improvements                                                                        4,908,797                                                  4,938,250
   Undeveloped land and construction in progress                                                     1,432,808                               1,013,533  
                                                                                             --------------------------------------                      -------------------------------------
     Total real estate assets held for investment                                                    7,417,777                                                  7,060,754
   Accumulated depreciation and amortization                                                        (1,264,162 )                                               (1,139,853 )
                                                                                             --------------------------------------                      -------------------------------------
     Total real estate assets held for investment, net                                               6,153,615                                                  5,920,901
                                                                                                                                                          
Real estate assets and other assets held for sale, net                                          --                                                      9,417
Cash and cash equivalents                                                                               57,649                                                    193,418
Restricted cash                                                                                          9,149                                                     56,711
Marketable securities                                                                                   20,674                                                     14,773
Current receivables, net                                                                                16,926                                                     13,460
Deferred rent receivables, net                                                                         246,391                                                    218,977
Deferred leasing costs and acquisition-related intangible assets, net                                  183,728                                                    208,368
Prepaid expenses and other assets, net                                                                 114,706                                  70,608  
                                                                                             --------------------------------------                      -------------------------------------
     TOTAL ASSETS                                                                                  $ 6,802,838                             $ 6,706,633  
                                                                                             ======= ========= ====================                      ====== ========= ====================
                                                                                                                                                          
LIABILITIES AND EQUITY
-----------------------------------------------------------------------
LIABILITIES:
   Secured debt, net                                                                               $   340,800                                                $   472,772
   Unsecured debt, net                                                                               2,006,263                                                  1,847,351
   Accounts payable, accrued expenses and other liabilities                                            249,637                                                    202,391
   Accrued dividends and distributions                                                                  43,448                                                    222,306
   Deferred revenue and acquisition-related intangible liabilities, net                                145,890                                                    150,360
   Rents received in advance and tenant security deposits                                               56,484                                                     52,080
   Liabilities and deferred revenue of real estate assets held for sale                         --                                      56  
                                                                                             --------------------------------------                      -------------------------------------
     Total liabilities                                                                               2,842,522                               2,947,316  
                                                                                             --------------------------------------                      -------------------------------------
                                                                                                                                                          
EQUITY:
   Stockholders’ Equity
     6.875% Series G Cumulative Redeemable Preferred stock                                      --                                                     96,155
     6.375% Series H Cumulative Redeemable Preferred stock                                      --                                                     96,256
     Common stock                                                                                          986                                                        932
     Additional paid-in capital                                                                      3,822,492                                                  3,457,649
     Distributions in excess of earnings                                                              (122,685 )                                                 (107,997 )
                                                                                             --------------------------------------                      -------------------------------------
       Total stockholders’ equity                                         3,700,793                                                  3,542,995
   Noncontrolling Interests
     Common units of the Operating Partnership                                                          77,948                                                     85,590
     Noncontrolling interests in consolidated property partnerships                                    181,575                                 130,732  
                                                                                             --------------------------------------                      -------------------------------------
       Total noncontrolling interests                                                                  259,523                                 216,322  
                                                                                             --------------------------------------                      -------------------------------------
       Total equity                                                                                  3,960,316                               3,759,317  
                                                                                             --------------------------------------                      -------------------------------------
     TOTAL LIABILITIES AND EQUITY                                                                  $ 6,802,838                             $ 6,706,633  
                                                                                             ======= ========= ====================                      ====== ========= ====================
                                                                                                                                                                           
                                                                                                                                    KILROY REALTY CORPORATION
                                                                                                                              CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                                        (unaudited, in thousands, except per share data)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                                                             
                                                                                                             Three Months Ended December 31,                                                                                         Year Ended December 31,
                                                                             -----------------------------------------------------------------------------------------------                     -----------------------------------------------------------------------------------------------
                                                                                             2017                                   2016                                                      2017                                   2016
                                                                             -------------------------------------                     -------------------------------------                     -------------------------------------                     -------------------------------------
REVENUES
   Rental income                                                                   $ 158,369                                                 $ 150,466                                                 $ 633,896                                                 $ 574,413
   Tenant reimbursements                                                              18,331                                                    17,131                                                    76,559                                                    61,079
   Other property income                                                                 861                                  1,048                                  8,546                                  7,080  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
     Total revenues                                                                  177,561                                168,645                                719,001                                642,572  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
                                                                                                                                                                                                                                                            
EXPENSES
   Property expenses                                                                  32,356                                                    28,696                                                   129,971                                                   113,932
   Real estate taxes                                                                  15,571                                                    15,828                                                    66,449                                                    55,206
   Provision for bad debts                                                               526                                            --                                                     3,269                                            --
   Ground leases                                                                       1,586                                                       933                                                     6,337                                                     3,439
   General and administrative expenses                                                16,831                                                    16,080                                                    60,581                                                    57,029
   Acquisition-related expenses                                               --                                                       938                                            --                                                     1,902
   Depreciation and amortization                                                      60,149                                 56,782                                245,886                                217,234  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
     Total expenses                                                                  127,019                                119,257                                512,493                                448,742  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
                                                                                                                                                                                                                                                            
OTHER (EXPENSES) INCOME
   Interest income and other net investment gains                                      1,874                                                       644                                                     5,503                                                     1,764
   Interest expense                                                                  (14,564 )                                                 (14,614 )                                                 (66,040 )                                                 (55,803 )
   Loss on early extinguishment of debt                                               (5,312 )                                          --                                 (5,312 )                                          --  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
     Total other (expenses) income                                                   (18,002 )                                                 (13,970 )                                                 (65,849 )                                                 (54,039 )
                                                                                                                                                                                                                                                            
INCOME FROM OPERATIONS BEFORE GAINS (LOSSES) ON SALES OF REAL ESTATE                  32,540                                                    35,418                                                   140,659                                                   139,791
   Net gain (loss) on sale of land                                            --                                            --                                                       449                                                      (295 )
   Gains on sale of depreciable operating properties                          --                         --                                 39,507                                164,302  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
NET INCOME                                                                            32,540                                 35,418                                180,615                                303,798  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
                                                                                                                                                                                                                                                            
   Net income attributable to noncontrolling common units of the                        (590 )                                                    (743 )                                                  (3,223 )                                                  (6,635 )
   Operating Partnership
   Net income attributable to noncontrolling interests in consolidated                (3,421 )                                                  (1,937 )                                                 (12,780 )                                                  (3,375 )
   property partnerships
                                                                             --------------  --------------------                      --------------  --------------------                      --------------  --------------------                      --------------  --------------------
     Total income attributable to noncontrolling interests                            (4,011 )                                                  (2,680 )                                                 (16,003 )                                                 (10,010 )
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
                                                                                                                                                                                                                                                            
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION                                  28,529                                 32,738                                164,612                                293,788  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
                                                                                                                                                                                                                                                            
   Preferred dividends                                                        --                                                    (3,312 )                                                  (5,774 )                                                 (13,250 )
   Original issuance costs of redeemed preferred stock                        --                         --                                 (7,589 )                                          --  
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
     Total preferred dividends                                                --                                 (3,312 )                                                 (13,363 )                                                 (13,250 )
                                                                             ------------------------------------                      ------------------------------------                      ------------------------------------                      ------------------------------------
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                                        $  28,529                              $  29,426                              $ 151,249                              $ 280,538  
                                                                             ======= ======= ====================                      ======= ======= ====================                      ======= ======= ====================                      ======= ======= ====================
                                                                                                                                                                                                                                                            
Weighted average common shares outstanding - basic                       98,424                                                    92,706                                                    98,114                                                    92,342
Weighted average common shares outstanding - diluted                     99,128                                                    93,590                                                    98,727                                                    93,023
                                                                                                                                                                                                                                                            
Net income available to common stockholders per share - basic         $    0.28                              $    0.29                              $    1.52                              $    3.00  
                                                                             ======= ======= ====================                      ======= ======= ====================                      ======= ======= ====================                      ======= ======= ====================
Net income available to common stockholders per share - diluted       $    0.28                              $    0.29                              $    1.51                              $    2.97  
                                                                             ======= ======= ====================                      ======= ======= ====================                      ======= ======= ====================                      ======= ======= ====================
                                                                                                                                                                                                                                                                            
                                                                                                                                           KILROY REALTY CORPORATION
                                                                                                                                             FUNDS FROM OPERATIONS
                                                                                                                               (unaudited, in thousands, except per share data)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                                                              
                                                                                                                                 Three Months Ended December 31,                                                                                       Year Ended December 31,
                                                                                                 -----------------------------------------------------------------------------------------------                     ------------------------------------------------------------------------------------------
                                                                                                                 2017                                   2016                                                    2017                                 2016
                                                                                                 -------------------------------------                     -------------------------------------                     ---------------------------------                     ------------------------------------
Net income available to common stockholders                                                            $  28,529                                                 $  29,426                                             $ 151,249                                                $ 280,538
   Adjustments:
     Net income attributable to noncontrolling common units of the                                           590                                                       743                                                 3,223                                                    6,635
     Operating Partnership
     Net income attributable to noncontrolling interests in consolidated                                   3,421                                                     1,937                                                12,780                                                    3,375
     property partnerships
     Depreciation and amortization of real estate assets                                                  59,987                                                    55,569                                               241,862                                                  213,156
     Gains on sales of depreciable real estate                                                    --                                            --                                               (39,507 )                                               (164,302 )
     Funds From Operations attributable to noncontrolling interests in                                    (5,988 )                                                  (3,383 )                                             (22,820 )                                                 (5,660 )
     consolidated property partnerships
                                                                                                 --------------  --------------------                      --------------  --------------------                      ----------  --------------------                      -------------  --------------------
Funds From Operations(1)(2)(3)                                                                         $  86,539                              $  84,292                          $ 346,787                             $ 333,742  
                                                                                                 ======= ======= ====================                      ======= ======= ====================                      === ======= ====================                      ====== ======= ====================
                                                                                                                                                                                                                                                                            
Weighted average common shares/units outstanding - basic (4)                                101,707                                                    96,363                                               101,443                                                   95,911
Weighted average common shares/units outstanding - diluted (5)                              102,411                                                    97,247                                               102,056                                                   96,592
                                                                                                                                                                                                                                                                            
Funds From Operations per common share/unit - basic (2)                                   $    0.85                              $    0.87                          $    3.42                             $    3.48  
                                                                                                 ======= ======= ====================                      ======= ======= ====================                      === ======= ====================                      ====== ======= ====================
Funds From Operations per common share/unit - diluted (2)                                 $    0.85                              $    0.87                          $    3.40                             $    3.46  
                                                                                                 ======= ======= ====================                      ======= ======= ====================                      === ======= ====================                      ====== ======= ====================

________________________

(1)    We calculate Funds From Operations available to common stockholders
                          and common unitholders ("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 also add back net income attributable to noncontrolling common
                          units of the Operating Partnership because we report FFO
                          attributable to common stockholders and common unitholders.
                          
                          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)                       Reported amounts are attributable to common stockholders, common
                          unitholders, and restricted stock unitholders.
                          
(3)                       FFO available to common stockholders and unitholders includes
                          amortization of deferred revenue related to tenant-funded tenant
                          improvements of $4.4 million and $3.5 million for the three months
                          ended December 31, 2017 and 2016, respectively, and $16.8 million
                          and $13.2 million for the year ended December 31, 2017 and 2016,
                          respectively.
                          
(4)                       Calculated based on weighted average shares outstanding including
                          participating share-based awards (i.e. nonvested stock and certain
                          time based restricted stock units) and assuming the exchange of all
                          common limited partnership units outstanding.
                          
(5)                       Calculated based on weighted average shares outstanding including
                          participating and non-participating share-based awards (i.e.
                          nonvested stock and time based restricted stock units), dilutive
                          impact of stock options and contingently issuable shares and
                          assuming the exchange of all common limited partnership units
                          outstanding.

http://cts.businesswire.com/ct/CT?id=bwnews&sty=20180131006341r1&sid=cmtx6&distro=nx&lang=en

View source version on businesswire.com: http://www.businesswire.com/news/home/20180131006341/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 - 2020 StockSelector.com. All rights reserved.