Kilroy

Where Innovation Works

Press Release

Kilroy Realty Corporation Reports Third Quarter Financial Results

Company Release - 10/23/2019 5:37 PM ET

LOS ANGELES--(BUSINESS WIRE)-- Kilroy Realty Corporation (NYSE: KRC) today reported financial results for its third quarter ended September 30, 2019.

Third Quarter Highlights

Financial Results

  • Net income available to common stockholders per share of $0.41
  • Funds from operations available to common stockholders and unitholders (“FFO”) per share of $1.01
  • Revenues of $215.5 million

Stabilized Portfolio

  • Stabilized portfolio was 92.1% occupied and 97.3% leased at September 30, 2019
  • Signed approximately 484,000 square feet of new or renewing leases, increasing the year to date total to 1.6 million square feet

Finance

  • In September, completed a public offering of $500.0 million of 10-year senior unsecured notes at 3.050% due February 2030

Development

  • In August, completed the acquisition of a 2.3-acre land site in the East Village submarket of San Diego for a cash purchase price of $40.0 million. The site is fully entitled for the development of a mixed-use project. Currently, there are three existing buildings that are leased by the prior owner through the first half of 2021
  • In September, completed construction on 237 residential units, the first of three phases of the residential development at the company’s One Paseo mixed-use project in the Del Mar submarket of San Diego. Phase I is currently 33% leased
  • In September, commenced construction on 2100 Kettner, a 200,000 square foot office project in the Little Italy submarket of downtown San Diego. The project has a total estimated investment of $140.0 million

Results for the Quarter Ended September 30, 2019

For the third quarter ended September 30, 2019, KRC reported net income available to common stockholders of $43.8 million, or $0.41 per share, compared to $34.4 million, or $0.33 per share, in the third quarter of 2018. FFO in the third quarter of 2019 was $109.2 million, or $1.01 per share, compared to $94.2 million, or $0.90 per share in the third quarter of 2018.

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

Net Income Available to Common Stockholders / FFO Guidance and Outlook

The company has updated its guidance range of NAREIT-defined FFO per diluted share for its fiscal year 2019 to $3.82 to $3.88 per share with a midpoint of $3.85 per share, reflecting management’s views on current and future market conditions, including assumptions with respect to rental rates, occupancy levels, and the earnings impact of events referenced in this press release.

 

 

 

 

 

 

 

 

Full Year 2019 Range

 

 

 

Low End

 

High End

 

 

Net income available to common stockholders per share - diluted

$

1.59

 

 

$

1.65

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted (1)

105,500

 

 

105,500

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

$

168,000

 

 

$

174,000

 

 

 

Adjustments:

 

 

 

 

 

Net income attributable to noncontrolling common units of the Operating Partnership

3,300

 

 

3,500

 

 

 

Net income attributable to noncontrolling interests in consolidated property partnerships

16,500

 

 

19,500

 

 

 

Depreciation and amortization of real estate assets

256,000

 

 

256,000

 

 

 

Gains on sales of depreciable real estate

(7,169

)

 

(7,169

)

 

 

Funds From Operations attributable to noncontrolling interests in consolidated property partnerships

(26,000

)

 

(29,000

)

 

 

Funds From Operations (2)

$

410,631

 

 

$

416,831

 

 

 

 

 

 

 

 

 

Weighted average common shares/units outstanding – diluted (3)

107,500

 

 

107,500

 

 

 

 

 

 

 

 

 

Funds From Operations per common share/unit – diluted (2)(3)

$

3.82

 

 

$

3.88

 

 

 

 

 

 

 

 

Key 2019 assumptions include:

  • Flat same store cash net operating income
  • Year-end occupancy of 94.0% to 95.0%
  • Total remaining development spending of approximately $125.0 million to $150.0 million

________________________

(1)

Calculated based on estimated weighted average shares outstanding including non-participating share-based awards.

(2)

See management statement for FFO at end of release.

(3)

Calculated based on weighted average shares outstanding including participating and non-participating share-based awards, dilutive impact of stock options, contingently issuable shares, and shares issuable under forward equity sale agreements 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 2019, 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 updated earnings guidance for fiscal year 2019 during the company’s October 24, 2019 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/krc191024.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/10126360. A replay of the conference call will be available via telephone on October 24, 2019 through October 31, 2019 by dialing (877) 344-7529 and entering passcode 10126360. 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 September 30, 2019, the company’s stabilized portfolio totaled approximately 13.3 million square feet of office space located in the coastal regions of Los Angeles, San Diego, the San Francisco Bay Area and Greater Seattle and 200 residential units located in the Hollywood submarket of Los Angeles. The stabilized portfolio was 92.1% occupied and 97.3% leased. In addition, KRC had six projects totaling approximately 2.3 million square feet of office and life science space that were 63% leased and 564 residential units under construction. KRC also completed 237 residential units, with a third of the units leased, and had two projects in the tenant improvement phase, The Exchange on 16th, totaling approximately 750,000 square feet, with the office space fully leased to Dropbox, and 96,000 square feet of retail at One Paseo, which was 100% leased.

The company’s commitment and leadership position in sustainability has been recognized by various industry groups across the world. In September 2019, the company was recognized by GRESB as the sustainability leader in the Americas across all asset classes for the fifth time. Other sustainability accolades include NAREIT’s Leader in the Light award for the past five years and the EPA’s highest honor of ENERGY STAR Partner of the Year Sustained Excellence award for the past four years. The company is listed in the Dow Jones Sustainability World Index. At the end of the third quarter, the company’s stabilized portfolio was 61% 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 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 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 enactment or implementations of, tax laws or other 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, 2018 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 dates 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 September 30,

 

Nine Months Ended September 30,

 

2019

 

2018

 

2019

 

2018

Revenues (1)

$

215,525

 

 

$

186,562

 

 

$

617,219

 

 

$

556,456

 

 

 

 

 

 

 

 

 

Net income available to common stockholders (1)

$

43,846

 

 

$

34,400

 

 

$

122,943

 

 

$

98,195

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

104,841

 

 

100,677

 

 

102,253

 

 

99,711

 

Weighted average common shares outstanding – diluted

105,360

 

 

101,228

 

 

102,872

 

 

100,209

 

 

 

 

 

 

 

 

 

Net income available to common stockholders per share – basic (1)

$

0.41

 

 

$

0.34

 

 

$

1.19

 

 

$

0.97

 

Net income available to common stockholders per share – diluted (1)

$

0.41

 

 

$

0.33

 

 

$

1.18

 

 

$

0.97

 

 

 

 

 

 

 

 

 

Funds From Operations (1)(2)(3)

$

109,243

 

 

$

94,247

 

 

$

308,960

 

 

$

279,161

 

 

 

 

 

 

 

 

 

Weighted average common shares/units outstanding – basic (4)

107,981

 

 

103,841

 

 

105,400

 

 

102,923

 

Weighted average common shares/units outstanding – diluted (5)

108,500

 

 

104,393

 

 

106,020

 

 

103,421

 

 

 

 

 

 

 

 

 

Funds From Operations per common share/unit – basic (1)(3)

$

1.01

 

 

$

0.91

 

 

$

2.93

 

 

$

2.71

 

Funds From Operations per common share/unit – diluted (1)(3)

$

1.01

 

 

$

0.90

 

 

$

2.91

 

 

$

2.70

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

 

 

106,012

 

 

100,747

 

Common partnership units outstanding at end of period

 

 

 

 

2,023

 

 

2,025

 

Total common shares and units outstanding at end of period

 

 

 

 

108,035

 

 

102,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

September 30, 2018

Stabilized office portfolio occupancy rates: (6)

 

 

 

 

 

 

 

Greater Los Angeles

 

 

 

 

95.1

%

 

94.7

%

Orange County

 

 

 

 

N/A

 

89.6

%

San Diego County

 

 

 

 

90.4

%

 

92.6

%

San Francisco Bay Area

 

 

 

 

89.1

%

 

93.8

%

Greater Seattle

 

 

 

 

97.2

%

 

91.5

%

Weighted average total

 

 

 

 

92.1

%

 

93.5

%

 

 

 

 

 

 

 

 

Total square feet of stabilized office properties owned at end of period: (6)

 

 

 

 

 

 

 

Greater Los Angeles

 

 

 

 

3,872

 

 

4,182

 

Orange County

 

 

 

 

N/A

 

272

 

San Diego County

 

 

 

 

2,048

 

 

2,054

 

San Francisco Bay Area

 

 

 

 

5,600

 

 

5,317

 

Greater Seattle

 

 

 

 

1,802

 

 

2,066

 

Total

 

 

 

 

13,322

 

 

13,891

 

________________________

(1)

Effective January 1, 2019, the company adopted ASC 842 “Leases.” Please refer to our consolidated statements of operations for a description of the changes made to our consolidated financial statements. In accordance with the adoption of the new standard, previously reported periods are not restated for the impact of the standard.

(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, dilutive impact of stock options, contingently issuable shares, and shares issuable under forward equity sale agreements 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 September 30, 2018 include the office properties that were sold subsequent to September 30, 2018.

KILROY REALTY CORPORATION
CONSOLIDATED BALANCE SHEETS
(unaudited; in thousands)

 

September 30, 2019

 

December 31, 2018

ASSETS

 

 

 

REAL ESTATE ASSETS:

 

 

 

Land and improvements

$

1,315,448

 

 

$

1,160,138

 

Buildings and improvements

5,770,226

 

 

5,207,984

 

Undeveloped land and construction in progress

1,892,169

 

 

2,058,510

 

Total real estate assets held for investment

8,977,843

 

 

8,426,632

 

Accumulated depreciation and amortization

(1,505,785

)

 

(1,391,368

)

Total real estate assets held for investment, net

7,472,058

 

 

7,035,264

 

 

 

 

 

Real estate assets and other assets held for sale, net

77,751

 

 

 

Cash and cash equivalents

297,620

 

 

51,604

 

Restricted cash

6,300

 

 

119,430

 

Marketable securities

26,188

 

 

21,779

 

Current receivables, net

34,116

 

 

20,176

 

Deferred rent receivables, net

314,812

 

 

267,007

 

Deferred leasing costs and acquisition-related intangible assets, net

202,063

 

 

197,574

 

Right of use ground lease assets (1)

83,200

 

 

 

Prepaid expenses and other assets, net

109,707

 

 

52,873

 

TOTAL ASSETS

$

8,623,815

 

 

$

7,765,707

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

LIABILITIES:

 

 

 

Secured debt, net

$

259,027

 

 

$

335,531

 

Unsecured debt, net

3,048,209

 

 

2,552,070

 

Unsecured line of credit

 

 

45,000

 

Accounts payable, accrued expenses and other liabilities

439,081

 

 

374,415

 

Ground lease liabilities (1)

87,617

 

 

 

Accrued dividends and distributions

53,205

 

 

47,559

 

Deferred revenue and acquisition-related intangible liabilities, net

134,828

 

 

149,646

 

Rents received in advance and tenant security deposits

57,428

 

 

60,225

 

Liabilities and deferred revenue of real estate assets held for sale

4,911

 

 

 

Total liabilities

4,084,306

 

 

3,564,446

 

 

 

 

 

EQUITY:

 

 

 

Stockholders’ Equity

 

 

 

Common stock

1,060

 

 

1,007

 

Additional paid-in capital

4,342,296

 

 

3,976,953

 

Distributions in excess of earnings

(78,707

)

 

(48,053

)

Total stockholders’ equity

4,264,649

 

 

3,929,907

 

Noncontrolling Interests

 

 

 

Common units of the Operating Partnership

81,393

 

 

78,991

 

Noncontrolling interests in consolidated property partnerships

193,467

 

 

192,363

 

Total noncontrolling interests

274,860

 

 

271,354

 

Total equity

4,539,509

 

 

4,201,261

 

TOTAL LIABILITIES AND EQUITY

$

8,623,815

 

 

$

7,765,707

 

________________________

(1)

Effective January 1, 2019, the company adopted ASC 842 “Leases,” which requires right of use assets and liabilities for leases in which the company is the lessee to be presented on the company’s consolidated balance sheets.

KILROY REALTY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in thousands, except per share data)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2019

 

2018

 

2019

 

2018

REVENUES (1)

 

 

 

 

 

 

 

Rental income

$

212,321

 

 

$

162,288

 

 

$

609,332

 

 

$

489,674

 

Tenant reimbursements

 

 

21,754

 

 

 

 

60,471

 

Other property income

3,204

 

 

2,520

 

 

7,887

 

 

6,311

 

Total revenues

215,525

 

 

186,562

 

 

617,219

 

 

556,456

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Property expenses (1)

41,308

 

 

35,163

 

 

117,993

 

 

99,401

 

Real estate taxes (1)

19,998

 

 

17,462

 

 

56,563

 

 

52,421

 

Provision for bad debts (1)

 

 

1,338

 

 

 

 

6,714

 

Ground leases (1)

2,049

 

 

1,579

 

 

6,135

 

 

4,726

 

General and administrative expenses

22,576

 

 

19,277

 

 

65,774

 

 

56,599

 

Leasing costs (1)

1,192

 

 

 

 

5,599

 

 

 

Depreciation and amortization

69,230

 

 

62,700

 

 

203,617

 

 

189,421

 

Total expenses

156,353

 

 

137,519

 

 

455,681

 

 

409,282

 

 

 

 

 

 

 

 

 

OTHER (EXPENSES) INCOME

 

 

 

 

 

 

 

Interest income and other net investment gain

761

 

 

342

 

 

3,205

 

 

1,147

 

Interest expense

(11,635

)

 

(11,075

)

 

(34,605

)

 

(37,285

)

Gains on sales of depreciable operating properties

 

 

 

 

7,169

 

 

 

Total other (expenses) income

(10,874

)

 

(10,733

)

 

(24,231

)

 

(36,138

)

 

 

 

 

 

 

 

 

NET INCOME

48,298

 

 

38,310

 

 

137,307

 

 

111,036

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling common units of the Operating Partnership

(852

)

 

(691

)

 

(2,423

)

 

(2,008

)

Net income attributable to noncontrolling interests in consolidated property partnerships

(3,600

)

 

(3,219

)

 

(11,941

)

 

(10,833

)

Total income attributable to noncontrolling interests

(4,452

)

 

(3,910

)

 

(14,364

)

 

(12,841

)

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

$

43,846

 

 

$

34,400

 

 

$

122,943

 

 

$

98,195

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

104,841

 

 

100,677

 

 

102,253

 

 

99,711

 

Weighted average common shares outstanding – diluted

105,360

 

 

101,228

 

 

102,872

 

 

100,209

 

 

 

 

 

 

 

 

 

Net income available to common stockholders per share – basic

$

0.41

 

 

$

0.34

 

 

$

1.19

 

 

$

0.97

 

Net income available to common stockholders per share – diluted

$

0.41

 

 

$

0.33

 

 

$

1.18

 

 

$

0.97

 

________________________

(1)

Effective January 1, 2019, the company adopted ASC 842 “Leases,” which required the following changes for all periods beginning and subsequent to January 1, 2019. In accordance with the adoption of the new standard under the modified retrospective method, previously reported periods are not restated for the impact of the standard.

 

- All lease related revenue required to be reported as a single component within rental income. For the three months ended September 30, 2019, rental income includes $30.4 million of tenant reimbursements and $3.6 million of gross lease termination fees. For the nine months ended September 30, 2019, rental income includes $82.4 million of tenant reimbursements and $10.5 million of gross lease termination fees.

 

- Rental income to be presented net of provision for bad debts. For the three and nine months ended September 30, 2019, rental income includes a provision for bad debts of $0.1 million and a recovery of provision for bad debts of $3.2 million, respectively.

 

- All property expenses paid directly by the company and reimbursed by the tenant to be presented on a gross basis. For the three and nine months ended September 30, 2019, rental income and property expenses both include $4.1 million and $10.1 million, respectively, of additional tenant reimbursements and the related property expenses, which were previously shown net in property expenses in prior periods. This change has no impact to net income, Net Operating Income or Funds From Operations.

 

- Non-tenant parking income to be presented in other property income instead of rental income since recognized under ASC 606 “Revenue from Contracts with Customers” and outside the scope of ASC 842 “Leases.”

 

- Real estate taxes for properties where the company is a lessee under ground leases to be presented in ground leases instead of real estate taxes. For the three and nine months ended September 30, 2019, ground leases includes $0.5 million and $1.4 million, respectively, of property taxes for properties where the Company is a lessee.

 

- Indirect leasing costs to be expensed as incurred and reported in leasing costs.

KILROY REALTY CORPORATION
FUNDS FROM OPERATIONS
(unaudited; in thousands, except per share data)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2019

 

2018

 

2019

 

2018

Net income available to common stockholders

$

43,846

 

 

$

34,400

 

 

$

122,943

 

 

$

98,195

 

Adjustments:

 

 

 

 

 

 

 

Net income attributable to noncontrolling common units of the Operating Partnership

852

 

 

691

 

 

2,423

 

 

2,008

 

Net income attributable to noncontrolling interests in consolidated property partnerships

3,600

 

 

3,219

 

 

11,941

 

 

10,833

 

Depreciation and amortization of real estate assets

67,985

 

 

61,609

 

 

199,967

 

 

186,242

 

Gains on sales of depreciable real estate

 

 

 

 

(7,169

)

 

 

Funds From Operations attributable to noncontrolling interests in consolidated property partnerships

(7,040

)

 

(5,672

)

 

(21,145

)

 

(18,117

)

Funds From Operations(1)(2)(3)

$

109,243

 

 

$

94,247

 

 

$

308,960

 

 

$

279,161

 

 

 

 

 

 

 

 

 

Weighted average common shares/units outstanding – basic (4)

107,981

 

 

103,841

 

 

105,400

 

 

102,923

 

Weighted average common shares/units outstanding – diluted (5)

108,500

 

 

104,393

 

 

106,020

 

 

103,421

 

 

 

 

 

 

 

 

 

Funds From Operations per common share/unit – basic (2)

$

1.01

 

 

$

0.91

 

 

$

2.93

 

 

$

2.71

 

Funds From Operations per common share/unit – diluted (2)

$

1.01

 

 

$

0.90

 

 

$

2.91

 

 

$

2.70

 

________________________

(1)

We calculate 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 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 $6.8 million and $4.8 million for the three months ended September 30, 2019 and 2018, respectively, and $14.9 million and $13.7 million for the nine months ended September 30, 2019 and 2018, 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, dilutive impact of stock options, contingently issuable shares, and shares issuable under forward equity sale agreements and assuming the exchange of all common limited partnership units outstanding.

 

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

Source: Kilroy Realty Corporation