Kilroy Realty Corporation Reports Third Quarter Financial Results
“Our third quarter results continued to demonstrate the momentum that is building across every component of our business, with strong new leasing activity across both the stabilized and development portfolios, and significant, previously announced capital recycling and capital markets activity,” said Angela Aman, CEO. “With 84,000 square feet now executed at Kilroy Oyster Point Phase 2, we are well positioned to exceed our previously communicated goal of 100,000 square feet of lease executions at the project by year end 2025, as the quality of Kilroy Oyster Point resonates with a growing number of prospects in the market.”
Financial Results
-
Revenues of
$279.7 million $289.9 million -
Net income available to common stockholders of
$156.2 million $1.31 $52.4 million $0.44 -
Funds from operations (“FFO”) of
$130.6 million $1.08 $140.4 million $1.17
Leasing and Occupancy
-
Stabilized Portfolio was
81.0% occupied and83.3% leased at September 30, 2025, representing 230 basis points of leases signed that have not commenced- Occupancy during the quarter benefited from approximately 200,000 square feet of early rent commencements that were originally projected to take occupancy in the fourth quarter
-
During the quarter, signed approximately 552,000 square feet of leases
-
Leasing activity was comprised of 237,000 square feet of new leasing on previously vacant space and 315,000 square feet of renewal leasing
- At Kilroy Oyster Point Phase 2 (“KOP 2”), signed 68,000 square feet of new leases, including the previously announced 24,000 square foot lease with Color, as well as a 44,000 square foot lease with MBC BioLabs. See “Kilroy Oyster Point Phase 2” section below for additional details
- Leasing activity during the quarter included 129,000 square feet of short-term leasing, primarily comprised of 119,000 square feet of short-term renewal leasing
-
Leasing activity was comprised of 237,000 square feet of new leasing on previously vacant space and 315,000 square feet of renewal leasing
-
GAAP rents on leases signed during the quarter increased
5.0% and cash rents decreased9.6% from prior levels on Second Generation leasing, excluding short-term leasing - Subsequent to quarter end, signed a 16,000 square foot lease at KOP 2 with Acadia Pharmaceuticals (“Acadia”). See “Kilroy Oyster Point Phase 2” section below for additional details
Kilroy Oyster Point Phase 2
-
As highlighted above, signed 68,000 square feet during the third quarter and an additional 16,000 square feet subsequent to quarter end, for a total of 84,000 square feet of leases signed at KOP 2 to date, positioning the Company to likely exceed its previously communicated goal of 100,000 square feet of lease executions by year-end
- As noted in the Company’s September press release, signed a lease with Color for its new headquarters as part of the Company’s spec suite initiative. Color is expected to commence occupancy early in the second quarter of 2026
-
MBC BioLabs, the Bay Area’s leading life science incubator that has helped launch more than 500 companies collectively raising over
$20 billion -
Acadia Pharmaceuticals, a biopharmaceutical company committed to advancing therapies for underserved neurological disorders and rare diseases and an existing tenant in the Company’s
San Diego portfolio, is expected to commence occupancy early in the second quarter of 2026
Acquisition & Disposition Activity
-
In September, completed the acquisition of Maple Plaza, an approximately 306,000 square foot office property in the
Beverly Hills submarket ofLos Angeles , for$205.3 million 72.3% occupied and79.3% leased to a diverse mix of tenants across private equity, professional services, education, and entertainment -
In September, completed the sale of a four-building, approximately 663,000 square foot campus in Silicon Valley for gross sales proceeds of
$365.0 million
Redevelopment
-
Added 4690 Executive Drive, an approximately 52,000 square foot redevelopment project in the University Towne Center submarket of
San Diego , to the stabilized portfolio. The property is47% leased -
Added 4400 Bohannon Drive, an approximately 48,000 square foot redevelopment project in the Other Peninsula submarket of the
San Francisco Bay Area , to the stabilized portfolio. The property is0% leased
Balance Sheet
-
In August, completed a public offering of
$400.0 million 5.875% 10-year unsecured senior notes due October 2035 -
In September, fully redeemed
$400.0 million 4.375% unsecured senior notes due October 2025
Dividend
-
The Board declared and paid a regular quarterly cash dividend on its common stock of
$0.54 $2.16
Net Income Available to Common Stockholders / FFO Guidance
The Company is updating Nareit-defined FFO per share guidance for the full year 2025 to a range of
|
|
|
|
|
|
Key Assumptions |
|
July 2025 Assumptions |
October 2025 Assumptions |
|
Same Property Cash Net Operating Income (“NOI”) growth (1)(2) |
|
( |
( |
|
Average full year occupancy |
|
|
|
|
GAAP lease termination fee income |
|
+/- |
+/- |
|
Non-Cash GAAP NOI adjustments (3) |
|
|
|
|
General and administrative and Leasing costs |
|
|
|
|
Interest income |
|
+/- |
+/- |
|
Capitalized interest (4) |
|
|
|
|
Total development spending |
|
|
|
|
|
|
|
|
|
|
Full Year 2025 Range
|
|
Full Year 2025 Range
|
|
||||||||||||
|
|
Low End |
|
High End |
|
Low End |
|
High End |
|
||||||||
|
|
$ and shares/units in thousands, except per share/unit amounts |
|
||||||||||||||
|
Net income available to common stockholders per share - diluted |
$ |
1.44 |
|
|
$ |
1.54 |
|
|
$ |
2.46 |
|
|
$ |
2.52 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding - diluted (5) |
|
118,765 |
|
|
|
118,765 |
|
|
|
118,820 |
|
|
|
118,820 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income available to common stockholders |
$ |
170,874 |
|
|
$ |
182,914 |
|
|
$ |
292,510 |
|
|
$ |
299,734 |
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to noncontrolling common units of the Operating Partnership |
|
2,800 |
|
|
|
2,800 |
|
|
|
2,900 |
|
|
|
2,900 |
|
|
|
Net income attributable to noncontrolling interests in consolidated property partnerships |
|
23,300 |
|
|
|
23,300 |
|
|
|
23,500 |
|
|
|
23,500 |
|
|
|
Depreciation and amortization of real estate assets |
|
341,600 |
|
|
|
341,600 |
|
|
|
346,000 |
|
|
|
346,000 |
|
|
|
Gains on sales of depreciable operating properties |
|
(16,554 | ) |
|
|
(16,554 | ) |
|
|
(127,038 |
) |
|
|
(127,038 |
) |
|
|
Funds From Operations attributable to noncontrolling interests in consolidated property partnerships |
|
(34,400 |
) |
|
|
(34,400 |
) |
|
|
(34,600 |
) |
|
|
(34,600 |
) |
|
|
Funds From Operations (2) |
$ |
487,620 |
|
|
$ |
499,660 |
|
|
$ |
503,272 |
|
|
$ |
510,496 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares/units outstanding – diluted (6) |
|
120,400 |
|
|
|
120,400 |
|
|
|
120,400 |
|
|
|
120,400 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Nareit Funds From Operations per common share/unit – diluted (2) |
$ |
4.05 |
|
|
$ |
4.15 |
|
|
$ |
4.18 |
|
|
$ |
4.24 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
____________________ |
||
| (1) |
|
Commencing January 1, 2025, the Company began excluding lease termination fee income from NOI and Cash NOI. Same Property Cash NOI growth guidance for 2025 excludes the impact of lease termination fee income. |
(2) |
|
For additional information, please refer to pages 35-37 “Non-GAAP Supplemental Measures” of the Company’s Supplemental Financial Report furnished on Form 8-K for management statements on the Company’s non-GAAP measures. |
(3) |
|
Non-Cash GAAP NOI adjustments include the following items: Amortization of deferred revenue related to tenant-funded tenant improvements, Straight-line rents, net, Amortization of net below market rents, and Lease related adjustments and other. |
(4) |
|
Capitalized interest guidance assumes the continued capitalization of the Company’s Flower Mart project through the year-end 2025. |
(5) |
|
Calculated based on estimated weighted average shares outstanding, including non-participating share-based awards and the dilutive impact of contingently issuable shares. |
(6) |
|
Calculated based on the weighted average shares outstanding, including participating and non-participating share-based awards, and the dilutive impact of contingently issuable shares, and assuming the exchange of all common limited partnership units outstanding. Reported amounts are attributable to common stockholders, common unitholders, and restricted stock unitholders. |
The Company’s guidance estimates for the full year 2025, 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. These guidance estimates do not include the impact on the Company’s operating results from potential future acquisitions, dispositions (including any associated gains or losses), capital markets activity, impairment charges, or any events outside of the Company’s control, as the timing and magnitude of any such events are not known at the time the Company provides guidance. There can be no assurance that the Company’s actual results will not differ materially from these estimates.
Conference Call and Audio Webcast
The Company’s management will discuss third quarter results and the current business environment during the Company’s October 28, 2025 earnings conference call. The call will begin at 10:00 a.m. Pacific Time and last approximately one hour. To participate and obtain conference call dial-in details, register by using the following link, https://www.netroadshow.com/events/login/LE9zwo3gD9WhaXuZj8Z0xIiTZIzFwtAfoGM. Those interested in listening via the Internet can access the conference call at https://events.q4inc.com/attendee/894416249. It may be necessary to download audio software to hear the conference call.
About Kilroy Realty Corporation
Kilroy is a leading
The Company is a publicly traded real estate investment trust (“REIT”) and member of the S&P MidCap 400 Index with more than seven decades of experience developing, acquiring, and managing office, life science, and mixed-use projects.
As of September 30, 2025, Kilroy’s stabilized portfolio totaled approximately 16.8 million square feet of primarily office and life science space that was
A Leader in Sustainability and Commitment to Corporate Social Responsibility
Kilroy has a longstanding commitment to sustainability and continues to be a recognized leader in our sector. For over a decade, the Company and its sustainability initiatives have been recognized with numerous honors, including earning the GRESB five star rating and being named a sector and regional leader in the
Kilroy is proud to have achieved carbon neutral operations across our portfolio since 2020. The Company also has a longstanding commitment to maintain high levels of LEED, Fitwell, and ENERGY STAR certifications across the portfolio.
Kilroy is committed to cultivating a company culture that makes a positive difference in our employees’ lives by focusing on development, celebrating our unique backgrounds, promoting employee health and wellness, and dedicating ourselves to being a responsible corporate citizen through our community service and philanthropic efforts.
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 or implied 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, including actual and potential tariffs and periods of heightened inflation, 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
KILROY REALTY CORPORATION
|
|||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||
Revenues |
$ |
279,744 |
|
$ |
289,938 |
|
$ |
840,480 |
|
|
$ |
849,250 |
|
|
|
|
|
|
|
|
|
||||||
Net income available to common stockholders |
$ |
156,220 |
|
$ |
52,378 |
|
$ |
263,677 |
|
|
$ |
151,509 |
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding – basic |
|
118,296 |
|
|
117,830 |
|
|
118,259 |
|
|
|
117,516 |
|
Weighted average common shares outstanding – diluted |
|
118,822 |
|
|
118,244 |
|
|
118,724 |
|
|
|
117,955 |
|
|
|
|
|
|
|
|
|
||||||
Net income available to common stockholders per share – basic |
$ |
1.32 |
|
$ |
0.44 |
|
$ |
2.22 |
|
|
$ |
1.27 |
|
Net income available to common stockholders per share – diluted |
$ |
1.31 |
|
$ |
0.44 |
|
$ |
2.21 |
|
|
$ |
1.27 |
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations (1)(2) |
$ |
130,561 |
|
$ |
140,448 |
|
$ |
388,762 |
|
|
$ |
406,758 |
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares/units outstanding – basic (3) |
|
119,870 |
|
|
119,702 |
|
|
119,823 |
|
|
|
119,798 |
|
Weighted average common shares/units outstanding – diluted (4) |
|
120,397 |
|
|
120,115 |
|
|
120,288 |
|
|
|
120,237 |
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations per common share/unit – basic (2) |
$ |
1.09 |
|
$ |
1.17 |
|
$ |
3.24 |
|
|
$ |
3.40 |
|
Funds From Operations per common share/unit – diluted (2) |
$ |
1.08 |
|
$ |
1.17 |
|
$ |
3.23 |
|
|
$ |
3.38 |
|
|
|
|
|
|
|
|
|
||||||
Common shares outstanding at end of period |
|
|
|
|
|
118,304 |
|
|
|
118,047 |
|
||
Common partnership units outstanding at end of period |
|
|
|
|
|
1,151 |
|
|
|
1,151 |
|
||
Total common shares and units outstanding at end of period |
|
|
|
|
|
119,455 |
|
|
|
119,198 |
|
||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
September 30,
|
|
September 30,
|
||||||
Stabilized office portfolio occupancy rates: (5) |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
74.0 |
% |
|
|
76.7 |
% |
||
|
|
|
|
|
|
82.8 |
% |
|
|
87.9 |
% |
||
|
|
|
|
|
|
85.7 |
% |
|
|
91.1 |
% |
||
|
|
|
|
|
|
80.6 |
% |
|
|
80.4 |
% |
||
|
|
|
|
|
|
82.2 |
% |
|
|
74.2 |
% |
||
Weighted average total |
|
|
|
|
|
81.0 |
% |
|
|
84.3 |
% |
||
|
|
|
|
|
|
|
|
||||||
Total square feet of stabilized office properties owned at end of period: (5) |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
4,568 |
|
|
|
4,338 |
|
||
|
|
|
|
|
|
2,923 |
|
|
|
2,877 |
|
||
|
|
|
|
|
|
5,565 |
|
|
|
6,171 |
|
||
|
|
|
|
|
|
2,996 |
|
|
|
2,996 |
|
||
|
|
|
|
|
|
759 |
|
|
|
759 |
|
||
Total |
|
|
|
|
|
16,811 |
|
|
|
17,141 |
|
||
____________________ |
||
| (1) | 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. |
|
(2) |
Reported amounts are attributable to common stockholders, common unitholders and restricted stock unitholders. |
|
(3) |
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. |
|
(4) |
Calculated based on weighted average shares outstanding, including participating and non-participating share-based awards, dilutive impact of contingently issuable shares, and assuming the exchange of all common limited partnership units outstanding. |
|
(5) |
Occupancy percentages and total square feet reported are based on the Company’s stabilized office portfolio for the periods presented. |
|
KILROY REALTY CORPORATION
|
|||||||
|
September 30, 2025 |
|
December 31, 2024 |
||||
ASSETS |
|
|
|
||||
REAL ESTATE ASSETS: |
|
|
|
||||
Land and improvements |
$ |
1,661,679 |
|
|
$ |
1,750,820 |
|
Buildings and improvements |
|
8,658,236 |
|
|
|
8,598,751 |
|
Undeveloped land and construction in progress |
|
2,355,181 |
|
|
|
2,309,624 |
|
Total real estate assets held for investment |
|
12,675,096 |
|
|
|
12,659,195 |
|
Accumulated depreciation and amortization |
|
(2,952,576 |
) |
|
|
(2,824,616 |
) |
Total real estate assets held for investment, net |
|
9,722,520 |
|
|
|
9,834,579 |
|
Cash and cash equivalents |
|
372,416 |
|
|
|
165,690 |
|
Marketable securities |
|
33,569 |
|
|
|
27,965 |
|
Current receivables, net |
|
13,191 |
|
|
|
11,033 |
|
Deferred rent receivables, net |
|
436,886 |
|
|
|
451,996 |
|
Deferred leasing costs and acquisition-related intangible assets, net |
|
229,175 |
|
|
|
225,937 |
|
Right of use ground lease assets |
|
128,396 |
|
|
|
129,222 |
|
Prepaid expenses and other assets, net |
|
56,046 |
|
|
|
51,935 |
|
TOTAL ASSETS |
$ |
10,992,199 |
|
|
$ |
10,898,357 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
LIABILITIES: |
|
|
|
||||
Secured debt, net |
$ |
593,956 |
|
|
$ |
598,199 |
|
Unsecured debt, net |
|
3,995,555 |
|
|
|
3,999,566 |
|
Accounts payable, accrued expenses, and other liabilities |
|
321,188 |
|
|
|
285,011 |
|
Ground lease liabilities |
|
127,830 |
|
|
|
128,422 |
|
Accrued dividends and distributions |
|
64,996 |
|
|
|
64,850 |
|
Deferred revenue and acquisition-related intangible liabilities, net |
|
127,931 |
|
|
|
142,437 |
|
Rents received in advance and tenant security deposits |
|
74,888 |
|
|
|
71,003 |
|
Total liabilities |
|
5,306,344 |
|
|
|
5,289,488 |
|
EQUITY: |
|
|
|
||||
Stockholders’ Equity |
|
|
|
||||
Common stock |
|
1,183 |
|
|
|
1,181 |
|
Additional paid-in capital |
|
5,223,369 |
|
|
|
5,209,653 |
|
Retained earnings |
|
240,810 |
|
|
|
171,212 |
|
Total stockholders’ equity |
|
5,465,362 |
|
|
|
5,382,046 |
|
Noncontrolling Interests |
|
|
|
||||
Common units of the Operating Partnership |
|
53,154 |
|
|
|
52,472 |
|
Noncontrolling interests in consolidated property partnerships |
|
167,339 |
|
|
|
174,351 |
|
Total noncontrolling interests |
|
220,493 |
|
|
|
226,823 |
|
Total equity |
|
5,685,855 |
|
|
|
5,608,869 |
|
TOTAL LIABILITIES AND EQUITY |
$ |
10,992,199 |
|
|
$ |
10,898,357 |
|
KILROY REALTY CORPORATION
|
|||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
REVENUES |
|
|
|
|
|
|
|
||||||||
Rental income |
$ |
274,909 |
|
|
$ |
285,951 |
|
|
$ |
826,224 |
|
|
$ |
836,760 |
|
Other property income |
|
4,835 |
|
|
|
3,987 |
|
|
|
14,256 |
|
|
|
12,490 |
|
Total revenues |
|
279,744 |
|
|
|
289,938 |
|
|
|
840,480 |
|
|
|
849,250 |
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES |
|
|
|
|
|
|
|
||||||||
Property expenses |
|
61,764 |
|
|
|
63,593 |
|
|
|
179,053 |
|
|
|
180,192 |
|
Real estate taxes |
|
25,878 |
|
|
|
26,677 |
|
|
|
81,008 |
|
|
|
84,925 |
|
Ground leases |
|
3,018 |
|
|
|
2,977 |
|
|
|
9,057 |
|
|
|
8,725 |
|
General and administrative expenses |
|
18,247 |
|
|
|
17,981 |
|
|
|
53,623 |
|
|
|
54,097 |
|
Leasing costs |
|
2,610 |
|
|
|
2,353 |
|
|
|
7,760 |
|
|
|
6,751 |
|
Depreciation and amortization |
|
87,487 |
|
|
|
91,879 |
|
|
|
262,231 |
|
|
|
267,061 |
|
Total expenses |
|
199,004 |
|
|
|
205,460 |
|
|
|
592,732 |
|
|
|
601,751 |
|
|
|
|
|
|
|
|
|
||||||||
OTHER INCOME (EXPENSES) |
|
|
|
|
|
|
|
||||||||
Interest income |
|
3,119 |
|
|
|
9,688 |
|
|
|
4,765 |
|
|
|
32,962 |
|
Interest expense |
|
(32,152 |
) |
|
|
(36,408 |
) |
|
|
(94,144 |
) |
|
|
(112,042 |
) |
Other income (expense) (1) |
|
91 |
|
|
|
(85 |
) |
|
|
124 |
|
|
|
(499 |
) |
Gains on sales of depreciable operating properties |
|
110,484 |
|
|
|
— |
|
|
|
127,038 |
|
|
|
— |
|
Total other expenses |
|
81,542 |
|
|
|
(26,805 |
) |
|
|
37,783 |
|
|
|
(79,579 |
) |
|
|
|
|
|
|
|
|
||||||||
NET INCOME |
|
162,282 |
|
|
|
57,673 |
|
|
|
285,531 |
|
|
|
167,920 |
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling common units of the Operating Partnership |
|
(1,524 |
) |
|
|
(509 |
) |
|
|
(2,562 |
) |
|
|
(1,469 |
) |
Net income attributable to noncontrolling interests in consolidated property partnerships |
|
(4,538 |
) |
|
|
(4,786 |
) |
|
|
(19,292 |
) |
|
|
(14,942 |
) |
Total income attributable to noncontrolling interests |
|
(6,062 |
) |
|
|
(5,295 |
) |
|
|
(21,854 |
) |
|
|
(16,411 |
) |
|
|
|
|
|
|
|
|
||||||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS |
$ |
156,220 |
|
|
$ |
52,378 |
|
|
$ |
263,677 |
|
|
$ |
151,509 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares of common stock outstanding – basic |
|
118,296 |
|
|
|
117,830 |
|
|
|
118,259 |
|
|
|
117,516 |
|
Weighted average shares of common stock outstanding – diluted |
|
118,822 |
|
|
|
118,244 |
|
|
|
118,724 |
|
|
|
117,955 |
|
|
|
|
|
|
|
|
|
||||||||
Net income available to common stockholders per share – basic |
$ |
1.32 |
|
|
$ |
0.44 |
|
|
$ |
2.22 |
|
|
$ |
1.27 |
|
Net income available to common stockholders per share – diluted |
$ |
1.31 |
|
|
$ |
0.44 |
|
|
$ |
2.21 |
|
|
$ |
1.27 |
|
____________________ |
||
| (1) |
|
Commencing January 1, 2025, the Company began presenting a new line item, Other income (expense), which includes tax expenses, acquisition and disposition expenses, and income or expenses related to environmental and sustainability initiatives, all of which were previously included in General and administrative expenses. Historical amounts for General and administrative expenses and Other income (expense) have been revised to conform with the current period presentation. |
KILROY REALTY CORPORATION
|
|||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Net income available to common stockholders |
$ |
156,220 |
|
|
$ |
52,378 |
|
|
$ |
263,677 |
|
|
$ |
151,509 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling common units of the Operating Partnership |
|
1,524 |
|
|
|
509 |
|
|
|
2,562 |
|
|
|
1,469 |
|
Net income attributable to noncontrolling interests in consolidated property partnerships |
|
4,538 |
|
|
|
4,786 |
|
|
|
19,292 |
|
|
|
14,942 |
|
Depreciation and amortization of real estate assets |
|
86,080 |
|
|
|
90,243 |
|
|
|
258,058 |
|
|
|
262,292 |
|
Gains on sales of depreciable operating properties |
|
(110,484 |
) |
|
|
— |
|
|
|
(127,038 |
) |
|
|
— |
|
Funds From Operations attributable to noncontrolling interests in consolidated property partnerships |
|
(7,317 |
) |
|
|
(7,468 |
) |
|
|
(27,789 |
) |
|
|
(23,454 |
) |
Funds From Operations(1)(2)(3) |
$ |
130,561 |
|
|
$ |
140,448 |
|
|
$ |
388,762 |
|
|
$ |
406,758 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares/units outstanding – basic (4) |
|
119,870 |
|
|
|
119,702 |
|
|
|
119,823 |
|
|
|
119,798 |
|
Weighted average common shares/units outstanding – diluted (5) |
|
120,397 |
|
|
|
120,115 |
|
|
|
120,288 |
|
|
|
120,237 |
|
|
|
|
|
|
|
|
|
||||||||
Funds From Operations per common share/unit – basic (2) |
$ |
1.09 |
|
|
$ |
1.17 |
|
|
$ |
3.24 |
|
|
$ |
3.40 |
|
Funds From Operations per common share/unit – diluted (2) |
$ |
1.08 |
|
|
$ |
1.17 |
|
|
$ |
3.23 |
|
|
$ |
3.38 |
|
____________________ |
||
| (1) |
|
The Company calculates Funds From Operations available to common stockholders and common unitholders (“FFO”) in accordance with the 2018 Restated 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 depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO. 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. |
|
|
|
|
|
Management believes that FFO is a useful supplemental measure of the Company’s 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 the Company’s 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, the Company’s 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, management believes that FFO along with the required GAAP presentations provides a more complete measurement of the Company’s performance relative to its 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. |
|
|
|
|
|
FFO should not be viewed as an alternative measure of the Company’s operating performance since 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 the Company’s properties, which are significant economic costs and could materially impact the Company’s 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) |
|
Calculated based on weighted average shares outstanding, including participating share-based awards (i.e., 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, dilutive impact of contingently issuable shares, and assuming the exchange of all common limited partnership units outstanding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251027492427/en/
Doug Bettisworth
Vice President, Corporate Finance
(310) 481-8585
Source: Kilroy Realty Corporation
