LOS ANGELES--(BUSINESS WIRE)--
Kilroy Realty Corporation(NYSE: KRC) today reported
financial results for its fourth quarter ended December 31, 2014.
Fourth Quarter Highlights
-
Funds from operations (FFO) of $0.78 per share
-
Net income available to common stockholders of $0.32 per share,
including a property-disposition gain of $0.13 per share
-
Revenues from continuing operations of $141.8 million
Stabilized Portfolio
-
Stabilized portfolio 94.4% occupied and 96.3% leased at
December 31, 2014
-
Signed new or renewing leases totaling 1,051,939 square feet
Development
-
Delivered and stabilized a 341,000 square-foot, two-building office
project located in Silicon Valley’s Mountain View submarket
-
Executed a 12-year, 180,000 square-foot lease with Viacom at Columbia
Square, a mixed-use development project, located in Los Angeles’
Hollywood submarket
-
Commenced development of The Heights at Del Mar, an approximately
73,000 square-foot office project located in San Diego’s Del Mar
submarket
-
Acquired two adjacent land sites totaling approximately five acres in
San Francisco’s Central SOMA district for approximately $71.0 million
Acquisitions
-
Acquired a four-building, 17-acre, 267,000 square-foot office campus
in Silicon Valley’s Sunnyvale submarket for approximately $100.5
million
Capital Recycling
-
Completed the sale of two office buildings located in San Rafael and
Orange, California for total gross proceeds of $60.2 million
Finance
-
Repaid $135.5 million remaining principal value of the 4.25%
Exchangeable Notes in cash and issued 1,255,917 net shares of common
stock representing the value of the exchange option at maturity
-
Raised $82.1 million of gross equity proceeds under the company’s
at-the-market (ATM) offering program; established a new $300.0 million
ATM offering program
Sustainability
-
Awarded National Association of Real Estate Investment Trust’s
(NAREIT) Office Leader in the Light Award
Recent Activity
-
In January 2015, completed the sale of a land site in Irvine,
California for gross proceeds of $26.0 million
Results for the Quarter and Full Year Ended December 31, 2014
For its fourth quarter ended December 31, 2014, KRC reported FFO of
$69.8 million, or $0.78 per share, compared to $58.5 million, or
$0.67 per share, in the fourth quarter of 2013. Net income available to
common stockholders was $27.5 million, or $0.32 per share, compared to
$19.3 million, or $0.23 per share, in the year-earlier period. Net
income in both fourth-quarter 2014 and 2013 included net gains from
property dispositions of approximately $11.5 million and $11.8 million,
respectively. Including discontinued operations, the company’s revenues
in the fourth quarter of 2014 totaled $142.6 million, up from
$128.0 million in the fourth quarter of 2013.
For the year ended December 31, 2014, KRC reported FFO of
$250.7 million, or $2.85 per share, compared to $218.6 million, or
$2.66 per share, for the year ended December 31, 2013. Net income
available to common stockholders in 2014 totaled $167.0 million, or
$1.95 per share, compared to $30.6 million, or $0.37 per share, in 2013.
FFO and net income for the fiscal year 2014 included a $3.5 million gain
related to the sale of land. Additionally, net income in fiscal 2014
included approximately $121.9 million in gains from property
dispositions. Net income in fiscal 2013 included approximately
$12.3 million in gains from property dispositions. Including
discontinued operations, the company’s revenues in 2014 totaled
$529.2 million, up from $497.8 million in the prior year.
Revenues from continuing operations in 2014 totaled $521.7 million, up
from $457.1 million in 2013.
All per share amounts in this report are presented on a diluted basis.
Operating and Leasing Activity
At December 31, 2014, KRC’s stabilized portfolio totaled approximately
14.1 million square feet of office space located in Los Angeles,
Orange County, San Diego, the San Francisco Bay Area and greater
Seattle. KRC signed new or renewing leases on 1,051,939 square feet of
space in the stabilized portfolio during the fourth quarter. For the
full year, the company achieved annual leasing results in excess of
three million square feet. At year-end 2014, KRC’s stabilized portfolio
was 94.4% occupied, up from 94.1% at September 30, 2014 and 93.4% at
year-end 2013, and was 96.3% leased.
Real Estate Acquisition, Development and Disposition Activity
During the fourth quarter, KRC acquired a four-building, 267,000
square-foot office campus in Sunnyvale, California, for approximately
$100.5 million. The approximately 17-acre project is 100% leased. During
the quarter, the company also completed the purchase of two adjacent
land sites totaling approximately five acres in the central SOMA
district of San Francisco for a total of $71.0 million.
The company delivered and stabilized a 341,000 square-foot, two-building
office campus during the fourth quarter. The campus, located in Mountain
View, California, is 100% leased to Synposys, Inc. for a term of 15
years.
At year-end 2014, KRC had six projects under construction aggregating
just over 1.7 million square feet with scheduled completion dates
ranging from spring 2015 through 2016. The company estimates its total
investment in these six projects will be approximately $1.0 billion.
Within its current development program, KRC executed a 12-year lease
with global entertainment company Viacom in the fourth quarter covering
180,000 square feet of space at KRC’s Columbia Square mixed-use project
in Hollywood, California. With this transaction, 82% of the company’s
office development under construction is now pre-leased.
As part of its ongoing capital recycling program, KRC disposed of two
non-strategic office properties during the fourth quarter for total
gross proceeds of $60.2 million. In addition, the company sold a land
parcel in Irvine, California in mid-January for gross proceeds of
approximately $26.0 million.
Financing Activity
During the fourth quarter, KRC repaid $135.5 million in principal of its
remaining 4.25% Exchangeable Notes upon maturity and issued 1,255,917
net shares of common stock, representing the value of the exchange
option at maturity. The company also established a new at-the-market
(ATM) program under which it may sell up to $300.0 million of the
company’s common stock in periodic, at-the-market offerings. KRC raised
$82.1 million in gross proceeds during the quarter under the ATM.
Management Comments
“KRC had a very strong 2014,” said John Kilroy, Jr., the company’s
chairman, president and chief executive officer. “Against a backdrop of
steadily improving economic and commercial real estate fundamentals, our
teams met or exceeded every target we had set for ourselves. We
established a new company leasing record, exceeding 3 million square
feet of leases executed and boosted preleasing in our office development
program to 82%. We delivered two Northern California development
projects under budget and ahead of schedule. We continued to find high
quality, economically attractive opportunities to add to our existing
portfolio and expand our development pipeline. And we maintained a
vigorous capital recycling effort to support our growth while
maintaining our financial strength.”
Conference Call and Audio Webcast
KRC management will discuss updated earnings guidance for fiscal 2015
during the company’s January 29, 2015 earnings conference call. The call
will begin at 10:00 a.m. Pacific Time and last approximately one hour.
Those interested in listening via the Internet can access the conference
call at http://www.kilroyrealty.com.
Please go to the website 15 minutes before the call and register. It may
be necessary to download audio software to hear the conference call.
Those interested in listening via telephone can access the conference
call at (888) 679-8035 reservation #26846809. A replay of the conference
call will be available via phone through February 5, 2015 at (888)
286-8010, reservation #95917980, or via the Internet at the company’s
website.
About Kilroy Realty Corporation
With more than 65 years’ experience owning, developing, acquiring and
managing real estate assets in West Coast real estate markets, Kilroy
Realty Corporation (KRC), a publicly traded real estate investment trust
and member of the S&P MidCap 400 Index, is one of the region’s premier
landlords. The company provides physical work environments that foster
creativity and productivity and serves a broad roster of dynamic,
innovation-driven tenants, including technology, entertainment, digital
media and health care companies.
At December 31, 2014, the company’s stabilized portfolio totaled
14.1 million square feet of office properties, all located in the
coastal regions of greater Seattle, the San Francisco Bay Area, Los
Angeles, Orange County and San Diego. The company is recognized by the
Global Real Estate Sustainability Benchmark (GRESB) as the North
American leader in sustainability and was ranked first among 151 North
American participants across all asset types. At the end of the fourth
quarter, the company’s properties were 39% LEED certified and 56% of
eligible properties were ENERGY STAR certified. In addition, KRC had
approximately 1.7 million square feet of new office and mixed-use
development under construction with a total estimated investment of
approximately $1.0 billion. More information is available at http://www.kilroyrealty.com.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended.
Forward-looking statements are based on our current expectations,
beliefs and assumptions, and are not guarantees of future performance.
Forward-looking statements are inherently subject to uncertainties,
risks, changes in circumstances, trends and factors that are difficult
to predict, many of which are outside of our control. Accordingly,
actual performance, results and events may vary materially from those
indicated in forward-looking statements, and you should not rely on
forward-looking statements as predictions of future performance, results
or events. Numerous factors could cause actual future performance,
results and events to differ materially from those indicated in
forward-looking statements, including, among others, risks associated
with: investment in real estate assets, which are illiquid; trends in
the real estate industry; significant competition, which may decrease
the occupancy and rental rates of properties; the ability to
successfully complete acquisitions and dispositions on announced terms;
the ability to successfully operate acquired properties; the
availability of cash for distribution and debt service and exposure of
risk of default under debt obligations; adverse changes to, or
implementations of, applicable laws, regulations or legislation; and the
ability to successfully complete development and redevelopment projects
on schedule and within budgeted amounts. These factors are not
exhaustive. For a discussion of additional factors that could materially
adversely affect our business and financial performance, see the factors
included under the caption “Risk Factors” in our annual report on
Form 10-K/A for the year ended December 31, 2013 and our other filings
with the Securities and Exchange Commission. All forward-looking
statements are based on information that was available, and speak only
as of the date on which they are made. We assume no obligation to update
any forward-looking statement made in this press release that becomes
untrue because of subsequent events, new information or otherwise,
except to the extent required in connection with ongoing requirements
under U.S. securities laws.
KILROY REALTY CORPORATION SUMMARY QUARTERLY RESULTS
(unaudited, in thousands, except per share data)
|
|
| |
| |
| | Three Months Ended | | Year Ended |
| | December 31, | | December 31, |
| | 2014 |
| 2013 | |
| 2014 |
|
|
| 2013 |
|
|
Revenues from continuing operations
| |
$
|
141,765
| |
$
|
118,604
| |
$
|
521,725
| | |
$
|
457,111
| |
| | | | | | | |
|
|
Revenues including discontinued operations
| |
$
|
142,628
| |
$
|
128,041
| |
$
|
529,222
| | |
$
|
497,819
| |
| | | | | | | |
|
|
Net income available to common stockholders (1)(2) | |
$
|
27,540
| |
$
|
19,316
| |
$
|
166,969
| | |
$
|
30,630
| |
| | | | | | | |
|
|
Weighted average common shares outstanding – basic
| | |
84,767
| | |
82,071
| | |
83,090
| | | |
77,344
| |
|
Weighted average common shares outstanding – diluted
| | |
85,956
| | |
83,761
| | |
84,968
| | | |
77,344
| |
| | | | | | | |
|
|
Net income available to common stockholders per share – basic (1)(2) | |
$
|
0.32
| |
$
|
0.23
| |
$
|
1.99
| | |
$
|
0.37
| |
|
Net income available to common stockholders per share – diluted (1)(2) | |
$
|
0.32
| |
$
|
0.23
| |
$
|
1.95
| | |
$
|
0.37
| |
| | | | | | | |
|
|
Funds From Operations (3)(4) | |
$
|
69,817
| |
$
|
58,482
| |
$
|
250,744
| | |
$
|
218,621
| |
| | | | | | | |
|
|
Weighted average common shares/units outstanding – basic (5) | | |
87,809
| | |
85,124
| | |
86,123
| | | |
80,390
| |
|
Weighted average common shares/units outstanding – diluted (5) | | |
88,997
| | |
86,813
| | |
88,001
| | | |
82,155
| |
| | | | | | | |
|
|
Funds From Operations per common share/unit – basic (5) | |
$
|
0.80
| |
$
|
0.69
| |
$
|
2.91
| | |
$
|
2.72
| |
|
Funds From Operations per common share/unit – diluted (5) | |
$
|
0.78
| |
$
|
0.67
| |
$
|
2.85
| | |
$
|
2.66
| |
| | | | | | | |
|
|
Common shares outstanding at end of period
| | | | | | |
86,260
| | | |
82,154
| |
|
Common partnership units outstanding at end of period
| | | | | |
|
1,804
|
| |
|
1,805
|
|
|
Total common shares and units outstanding at end of period
| | | | | | |
88,064
| | | |
83,959
| |
| | | | | | | |
|
| | | | | | December 31, | | December 31, |
| | | | | |
| 2014 |
| |
| 2013 |
|
|
Stabilized office portfolio occupancy rates: (6) | | | | | | | | |
| Los Angeles and Ventura Counties
| | | | | | |
92.8
|
%
| | |
93.7
|
%
|
| Orange County | | | | | | |
98.7
|
%
| | |
92.8
|
%
|
| San Diego County | | | | | | |
90.9
|
%
| | |
90.8
|
%
|
| San Francisco Bay Area | | | | | | |
97.3
|
%
| | |
94.8
|
%
|
| Greater Seattle | | | | | |
|
98.1
|
%
| |
|
96.7
|
%
|
|
Weighted average total
| | | | | | |
94.4
|
%
| | |
93.4
|
%
|
| | | | | | | |
|
|
Total square feet of stabilized office properties owned at end of
period: (6) | | | | | | | | |
| Los Angeles and Ventura Counties
| | | | | | |
3,506
| | | |
3,507
| |
| Orange County | | | | | | |
272
| | | |
437
| |
| San Diego County | | | | | | |
4,244
| | | |
4,368
| |
| San Francisco Bay Area | | | | | | |
3,887
| | | |
2,377
| |
| Greater Seattle | | | | | |
|
2,188
|
| |
|
2,048
|
|
|
Total
| | | | | | |
14,097
| | | |
12,737
| |
| | | | | | | |
|
________________________
(1) Net income available to common stockholders and Funds From
Operations for the year ended December 31, 2014 includes $4.4 million
related to a net lease termination fee. Net income available to common
stockholders and Funds From Operations for the year ended December 31,
2013 includes a $3.7 million net cash payment related to the default of
a former tenant and the receipt of a $5.2 million payment related to a
property damage settlement.
(2) Net income available to common stockholders includes gains on
dispositions of discontinued operations of $11.5 million and
$121.9 million for the three months and year ended December 31, 2014,
respectively, $11.8 million and $12.3 million for the three months and
year ended December 31, 2013, respectively, and a $3.5 million gain on
sale of land for the year ended December 31, 2014.
(3) Reconciliation of Net income available to common stockholders to
Funds From Operations and management statement on Funds From Operations
are included after the Consolidated Statements of Operations.
(4) Reported amounts are attributable to common stockholders and common
unitholders.
(5) Calculated based on weighted average shares outstanding including
participating share-based awards and assuming the exchange of all common
limited partnership units outstanding.
(6) Occupancy percentages and total square feet reported are based on
the company’s stabilized office portfolio for the periods presented.
Occupancy percentages and total square feet shown for December 31, 2013
include the office properties that were sold during 2014.
KILROY REALTY CORPORATION CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
| |
| |
| | December 31, 2014 | | December 31, 2013 |
| | (unaudited) | | |
ASSETS | | | | |
|
REAL ESTATE ASSETS:
| | | | |
|
Land and improvements
| |
$
|
877,633
| | |
$
|
657,491
| |
|
Buildings and improvements
| | |
4,059,639
| | | |
3,590,699
| |
|
Undeveloped land and construction in progress
| |
|
1,120,660
|
| |
|
1,016,757
|
|
|
Total real estate assets held for investment
| | |
6,057,932
| | | |
5,264,947
| |
|
Accumulated depreciation and amortization
| |
|
(947,664
|
)
| |
|
(818,957
|
)
|
|
Total real estate assets held for investment, net
| | |
5,110,268
| | | |
4,445,990
| |
| | | |
|
|
Real estate assets and other assets held for sale, net
| | |
8,211
| | | |
213,100
| |
|
Cash and cash equivalents
| | |
23,781
| | | |
35,377
| |
|
Restricted cash
| | |
75,185
| | | |
49,780
| |
|
Marketable securities
| | |
11,971
| | | |
10,008
| |
|
Current receivables, net
| | |
7,229
| | | |
10,743
| |
|
Deferred rent receivables, net
| | |
156,416
| | | |
127,123
| |
|
Deferred leasing costs and acquisition-related intangible assets, net
| | |
201,926
| | | |
186,622
| |
|
Deferred financing costs, net
| | |
18,374
| | | |
16,502
| |
|
Prepaid expenses and other assets, net
| |
|
20,375
|
| |
|
15,783
|
|
|
TOTAL ASSETS
| |
$
|
5,633,736
|
| |
$
|
5,111,028
|
|
| | | |
|
LIABILITIES AND EQUITY | | | | |
|
LIABILITIES:
| | | | |
|
Secured debt
| |
$
|
546,292
| | |
$
|
560,434
| |
|
Exchangeable senior notes, net
| | |
—
| | | |
168,372
| |
|
Unsecured debt, net
| | |
1,783,121
| | | |
1,431,132
| |
|
Unsecured line of credit
| | |
140,000
| | | |
45,000
| |
|
Accounts payable, accrued expenses and other liabilities
| | |
225,830
| | | |
198,467
| |
|
Accrued distributions
| | |
32,899
| | | |
31,490
| |
|
Deferred revenue and acquisition-related intangible liabilities, net
| | |
132,239
| | | |
101,286
| |
|
Rents received in advance and tenant security deposits
| | |
49,363
| | | |
44,240
| |
|
Liabilities of real estate assets held for sale
| |
|
56
|
| |
|
14,447
|
|
|
Total liabilities
| |
|
2,909,800
|
| |
|
2,594,868
|
|
| | | |
|
|
EQUITY:
| | | | |
|
Stockholders’ Equity
| | | | |
|
6.875% Series G Cumulative Redeemable Preferred stock
| | |
96,155
| | | |
96,155
| |
|
6.375% Series H Cumulative Redeemable Preferred stock
| | |
96,256
| | | |
96,256
| |
|
Common stock
| | |
863
| | | |
822
| |
|
Additional paid-in capital
| | |
2,635,900
| | | |
2,478,975
| |
|
Distributions in excess of earnings
| |
|
(162,964
|
)
| |
|
(210,896
|
)
|
|
Total stockholders’ equity
| | |
2,666,210
| | | |
2,461,312
| |
|
Noncontrolling Interests
| | | | |
|
Common units of the Operating Partnership | | |
51,864
| | | |
49,963
| |
|
Noncontrolling interest in consolidated subsidiary
| |
|
5,862
|
| |
|
4,885
|
|
|
Total noncontrolling interests
| |
|
57,726
|
| |
|
54,848
|
|
|
Total equity
| |
|
2,723,936
|
| |
|
2,516,160
|
|
|
TOTAL LIABILITIES AND EQUITY
| |
$
|
5,633,736
|
| |
$
|
5,111,028
|
|
| | | |
|
KILROY REALTY CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except per share data)
|
|
| |
| |
| | Three Months Ended | | Year Ended |
| | December 31, | | December 31, |
| |
| 2014 |
|
|
| 2013 |
| |
| 2014 |
|
|
| 2013 |
|
|
REVENUES
| | | | | | | | |
|
Rental income
| |
$
|
127,417
| | |
$
|
108,326
| | |
$
|
466,328
| | |
$
|
411,899
| |
|
Tenant reimbursements
| | |
13,318
| | | |
9,697
| | | |
46,717
| | | |
38,047
| |
|
Other property income
| |
|
1,030
|
| |
|
581
|
| |
|
8,680
|
| |
|
7,165
|
|
|
Total revenues
| |
|
141,765
|
| |
|
118,604
|
| |
|
521,725
|
| |
|
457,111
|
|
| | | | | | | |
|
|
EXPENSES
| | | | | | | | |
|
Property expenses
| | |
25,066
| | | |
24,220
| | | |
100,514
| | | |
94,115
| |
|
Real estate taxes
| | |
12,469
| | | |
10,288
| | | |
45,197
| | | |
39,417
| |
|
Provision for bad debts
| | |
—
| | | |
200
| | | |
58
| | | |
396
| |
|
Ground leases
| | |
769
| | | |
839
| | | |
3,075
| | | |
3,504
| |
|
General and administrative expenses
| | |
12,346
| | | |
9,910
| | | |
46,152
| | | |
39,660
| |
|
Acquisition-related expenses
| | |
211
| | | |
575
| | | |
1,479
| | | |
1,962
| |
|
Depreciation and amortization
| |
|
53,770
|
| |
|
50,236
|
| |
|
202,417
|
| |
|
188,887
|
|
|
Total expenses
| |
|
104,631
|
| |
|
96,268
|
| |
|
398,892
|
| |
|
367,941
|
|
| | | | | | | |
|
|
OTHER (EXPENSES) INCOME
| | | | | | | | |
|
Interest income and other net investment (losses) gains
| | |
(26
|
)
| | |
551
| | | |
561
| | | |
1,635
| |
|
Interest expense
| |
|
(17,691
|
)
| |
|
(17,849
|
)
| |
|
(67,571
|
)
| |
|
(75,870
|
)
|
|
Total other (expenses) income
| | |
(17,717
|
)
| | |
(17,298
|
)
| | |
(67,010
|
)
| | |
(74,235
|
)
|
| | | | | | | |
|
|
INCOME FROM CONTINUING OPERATIONS BEFORE
GAIN ON SALE OF LAND
| | |
19,417
| | | |
5,038
| | | |
55,823
| | | |
14,935
| |
|
Gain on sale of land
| |
|
—
|
| |
|
—
|
| |
|
3,490
|
| |
|
—
|
|
|
INCOME FROM CONTINUING OPERATIONS
| |
|
19,417
|
| |
|
5,038
|
| |
|
59,313
|
| |
|
14,935
|
|
| | | | | | | |
|
|
DISCONTINUED OPERATIONS:
| | | | | | | | |
|
Income from discontinued operations
| | |
482
| | | |
6,180
| | | |
2,573
| | | |
17,378
| |
|
Gains on dispositions of discontinued operations
| |
|
11,531
|
| |
|
11,829
|
| |
|
121,922
|
| |
|
12,252
|
|
|
Total income from discontinued operations
| |
|
12,013
|
| |
|
18,009
|
| |
|
124,495
|
| |
|
29,630
|
|
| | | | | | | |
|
|
NET INCOME
| | |
31,430
| | | |
23,047
| | | |
183,808
| | | |
44,565
| |
| | | | | | | |
|
Net income attributable to noncontrolling common units of the
Operating Partnership | |
|
(578
|
)
| |
|
(419
|
)
| |
|
(3,589
|
)
| |
|
(685
|
)
|
| | | | | | | |
|
|
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION
| | |
30,852
| | | |
22,628
| | | |
180,219
| | | |
43,880
| |
| | | | | | | |
|
|
PREFERRED DIVIDENDS
| |
|
(3,312
|
)
| |
|
(3,312
|
)
| |
|
(13,250
|
)
| |
|
(13,250
|
)
|
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
| |
$
|
27,540
|
| |
$
|
19,316
|
| |
$
|
166,969
|
| |
$
|
30,630
|
|
| | | | | | | |
|
|
Weighted average common shares outstanding – basic
| | |
84,767
| | | |
82,071
| | | |
83,090
| | | |
77,344
| |
|
Weighted average common shares outstanding – diluted
| | |
85,956
| | | |
83,761
| | | |
84,968
| | | |
77,344
| |
| | | | | | | |
|
|
Net income available to common stockholders per share – basic
| |
$
|
0.32
|
| |
$
|
0.23
|
| |
$
|
1.99
|
| |
$
|
0.37
|
|
|
Net income available to common stockholders per share – diluted
| |
$
|
0.32
|
| |
$
|
0.23
|
| |
$
|
1.95
|
| |
$
|
0.37
|
|
| | | | | | | |
|
KILROY REALTY CORPORATION FUNDS FROM OPERATIONS
(unaudited, in thousands, except per share data)
|
|
| |
| |
| | Three Months Ended December 31, | | Year Ended December 31, |
| |
| 2014 |
|
|
| 2013 |
| |
| 2014 |
|
|
| 2013 |
|
|
Net income available to common stockholders
| |
$
|
27,540
| | |
$
|
19,316
| | |
$
|
166,969
| | |
$
|
30,630
| |
|
Adjustments:
| | | | | | | | |
|
Net income attributable to noncontrolling common units of the
Operating Partnership | | |
578
| | | |
419
| | | |
3,589
| | | |
685
| |
|
Depreciation and amortization of real estate assets
| | |
53,230
| | | |
50,576
| | | |
202,108
| | | |
199,558
| |
|
Gains on dispositions of discontinued operations
| |
|
(11,531
|
)
| |
|
(11,829
|
)
| |
|
(121,922
|
)
| |
|
(12,252
|
)
|
|
Funds From Operations (1)(2)(3) | |
$
|
69,817
|
| |
$
|
58,482
|
| |
$
|
250,744
|
| |
$
|
218,621
|
|
| | | | | | | |
|
|
Weighted average common shares/units outstanding – basic
| | |
87,809
| | | |
85,124
| | | |
86,123
| | | |
80,390
| |
|
Weighted average common shares/units outstanding – diluted
| | |
88,997
| | | |
86,813
| | | |
88,001
| | | |
82,155
| |
| | | | | | | |
|
|
Funds From Operations per common share/unit – basic (3) | |
$
|
0.80
|
| |
$
|
0.69
|
| |
$
|
2.91
|
| |
$
|
2.72
|
|
|
Funds From Operations per common share/unit – diluted (3) | |
$
|
0.78
|
| |
$
|
0.67
|
| |
$
|
2.85
|
| |
$
|
2.66
|
|
________________________
(1) We calculate FFO in accordance with the White Paper on FFO approved
by the Board of Governors of NAREIT. The White Paper defines FFO as net
income or loss calculated in accordance with GAAP, excluding
extraordinary items, as defined by GAAP, gains and losses from sales of
depreciable real estate and impairment write-downs associated with
depreciable real estate, plus real estate-related depreciation and
amortization (excluding amortization of deferred financing costs and
depreciation of non-real estate assets) and after adjustment for
unconsolidated partnerships and joint ventures. Our calculation of FFO
includes the amortization of deferred revenue related to tenant-funded
tenant improvements and excludes the depreciation of the related tenant
improvement assets.
We believe that FFO is a useful supplemental measure of our operating
performance. The exclusion from FFO of gains and losses from the sale of
operating real estate assets allows investors and analysts to readily
identify the operating results of the assets that form the core of our
activity and assists in comparing those operating results between
periods. Also, because FFO is generally recognized as the industry
standard for reporting the operations of REITs, it facilitates
comparisons of operating performance to other REITs. However, other
REITs may use different methodologies to calculate FFO, and accordingly,
our FFO may not be comparable to all other REITs.
Implicit in historical cost accounting for real estate assets in
accordance with GAAP is the assumption that the value of real estate
assets diminishes predictably over time. Since real estate values have
historically risen or fallen with market conditions, many industry
investors and analysts have considered presentations of operating
results for real estate companies using historical cost accounting alone
to be insufficient. Because FFO excludes depreciation and amortization
of real estate assets, we believe that FFO along with the required GAAP
presentations provides a more complete measurement of our performance
relative to our competitors and a more appropriate basis on which to
make decisions involving operating, financing and investing activities
than the required GAAP presentations alone would provide.
However, FFO should not be viewed as an alternative measure of our
operating performance because it does not reflect either depreciation
and amortization costs or the level of capital expenditures and leasing
costs necessary to maintain the operating performance of our properties,
which are significant economic costs and could materially impact our
results from operations.
(2) FFO includes amortization of deferred revenue related to
tenant-funded tenant improvements of $3.3 million and $3.1 million for
the three months ended December 31, 2014 and 2013, respectively, and
$11.0 million and $10.7 million for the years ended December 31, 2014
and 2013, respectively.
(3) Reported amounts are attributable to common stockholders and common
unitholders.

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
Source: Kilroy Realty Corporation