Kilroy Realty Corporation (NYSE:KRC) today reported
financial results for its third quarter ended September 30, 2008 with
net income available for common stockholders of $13.2 million, or $0.40
per share, compared to $9.0 million, or $0.28 per share, in the third
quarter of 2007. Revenues from continuing operations in the third
quarter totaled $77.1 million, up from $65.1 million in the prior year's
third quarter. Funds from operations (FFO) for the period totaled $34.5
million, or $1.00 per share, compared to $28.2 million, or $0.81 per
share, in the year-earlier period.
For the first nine months of 2008, KRC reported net income available for
common stockholders of $28.6 million, or $0.88 per share, compared to
$38.6 million, or $1.19 per share, in the first nine months of 2007.
Revenues from continuing operations in the nine-month period totaled
$217.5 million, up from $188.7 million in the same period of 2007. FFO
in the first nine months of 2008 totaled $91.8 million, or $2.64 per
share, compared to $80.9 million, or $2.33 per share, in first nine
months of 2007.
Included in the results for the nine months ended September 30, 2008 is
an approximate $4.9 million net lease termination fee related to an
early termination agreement the company entered into with Intuit Inc. ("Intuit”).
The lease that was terminated encompassed approximately 90,000 rentable
square feet of office space. Intuit had an option to early terminate
this lease in 2010 and the lease was scheduled to expire in 2014. Also
included in the results for the nine months ended September 30, 2008 is
approximately $2.7 million of non-cash rental revenue related to the
termination of the company’s lease with
Favrille, Inc. ("Favrille”).
In July 2008, the company and Favrille entered into an agreement to
terminate this lease effective August 31, 2008. The non-cash rental
revenue recognized for the quarter primarily represents the unamortized
deferred revenue balance related to tenant-funded tenant improvements
for this lease at the lease termination date. All per-share amounts in
this report are presented on a diluted basis.
"KRC reported solid financial results for the third quarter, despite the
uncertainty about the direction of the economy and the turmoil in global
credit markets,” said John B. Kilroy, Jr., the
company's president and chief executive officer. "We remain focused on
the fundamentals of our business, including leasing, delivering our
in-process development, and maintaining a strong, flexible financial
position."
During the third quarter, KRC added two properties, which are 100%
leased, to its stabilized portfolio, a newly developed 146,000
square-foot office building located along the I-15 corridor in San Diego
County and a newly redeveloped 107,000 square-foot office building in El
Segundo. The two properties represent a total estimated new investment
of approximately $66 million.
KRC has three additional properties currently under development, all
located in submarkets of San Diego County. The three properties
encompass approximately 254,000 square feet of rentable space and
represent a total estimated investment of approximately $111 million, of
which $90 million has been spent to date. They are 58% leased.
The company also has one redevelopment project underway totaling
approximately 104,000 square feet. This project has a total estimated
incremental investment of approximately $10 million and is 19% leased.
Updated earnings guidance for 2008 will be discussed by KRC management
during the company's October 28, 2008 earnings conference call. The call
will begin at 11:00 a.m. Pacific time and last approximately one hour.
Those interested in listening via the Internet can access the conference
call at 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 #84755372. A replay of the
conference call will be available via phone through November 11, 2008 at
(888) 286-8010, reservation #62289237, or via the Internet at the
company's website.
Some of the information presented in this release is forward looking in
nature within the meaning of the Private Securities Litigation Reform
Act of 1995. Although Kilroy Realty Corporation believes the
expectations reflected in such forward-looking statements are based on
reasonable assumptions, there can be no assurance that its expectations
will be achieved. Certain factors that could cause actual results to
differ materially from Kilroy Realty's expectations are set forth as
risk factors in the company's Securities and Exchange Commission reports
and filings. Included among these factors are changes in general
economic conditions, including changes in the economic conditions
affecting industries in which its principal tenants compete; Kilroy
Realty's ability to timely lease or re-lease space at current or
anticipated rents; changes in interest rates; changes in operating
costs, including utility costs; future demand for its debt and equity
securities; its ability to refinance its debt on reasonable terms at
maturity; its ability to complete current and future development
projects on schedule and on budget; the demand for office space in
markets in which Kilroy Realty has a presence; and risks detailed from
time to time in the company's SEC reports, including quarterly reports
on Form 10-Q, current reports on Form 8-K and annual reports on Form
10-K. Many of these factors are beyond Kilroy Realty's ability to
control or predict. Forward-looking statements are not guarantees of
performance. For forward-looking statements herein, Kilroy Realty claims
the protection of the safe harbor for forward-looking statements
contained in the Private Securities Litigation Reform Act of 1995. The
company assumes no obligation to update or supplement forward-looking
statements that become untrue because of subsequent events.
Kilroy Realty Corporation, a member of the S&P Small Cap 600 Index, is a
Southern California-based real estate investment trust active in the
office and industrial property sectors. For over 60 years, the company
has owned, developed, acquired and managed real estate assets primarily
in the coastal regions of Los Angeles, Orange and San Diego counties.
Kilroy Realty currently has an in-process development and redevelopment
pipeline of approximately 358,000 square feet. At September 30, 2008,
the company owned 8.3 million rentable square feet of commercial office
space and 3.9 million rentable square feet of industrial space. More
information is available at www.kilroyrealty.com.
|
|
KILROY REALTY CORPORATION
|
|
|
SUMMARY QUARTERLY RESULTS
|
|
|
(unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Nine Months
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
|
|
|
|
|
|
September 30, 2008
|
|
September 30, 2007
|
|
September 30, 2008
|
|
September 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from continuing operations
|
|
$
|
77,100
|
|
$
|
65,117
|
|
$
|
217,531
|
|
|
$
|
188,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues including discontinued operations
|
|
$
|
77,100
|
|
$
|
67,921
|
|
$
|
217,730
|
|
|
$
|
196,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available for common stockholders (1)
|
|
$
|
13,176
|
|
$
|
9,028
|
|
$
|
28,621
|
|
|
$
|
38,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
|
32,339
|
|
|
32,373
|
|
|
32,382
|
|
|
|
32,364
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
32,535
|
|
|
32,502
|
|
|
32,533
|
|
|
|
32,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share of common stock - basic
|
|
$
|
0.41
|
|
$
|
0.28
|
|
$
|
0.88
|
|
|
$
|
1.19
|
|
|
|
Net income per share of common stock - diluted
|
|
$
|
0.40
|
|
$
|
0.28
|
|
$
|
0.88
|
|
|
$
|
1.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations (2), (3)
|
|
$
|
34,510
|
|
$
|
28,212
|
|
$
|
91,770
|
|
|
$
|
80,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares/units outstanding - basic (4)
|
|
|
34,470
|
|
|
34,621
|
|
|
34,552
|
|
|
|
34,614
|
|
|
|
Weighted average common shares/units outstanding - diluted (4)
|
|
|
34,666
|
|
|
34,749
|
|
|
34,703
|
|
|
|
34,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations per common share/unit - basic (4)
|
|
$
|
1.00
|
|
$
|
0.81
|
|
$
|
2.66
|
|
|
$
|
2.34
|
|
|
|
Funds From Operations per common share/unit - diluted (4)
|
|
$
|
1.00
|
|
$
|
0.81
|
|
$
|
2.64
|
|
|
$
|
2.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding at end of period
|
|
|
|
|
|
|
33,087
|
|
|
|
32,707
|
|
|
|
Common partnership units outstanding at end of period
|
|
|
|
|
|
|
1,754
|
|
|
|
2,248
|
|
|
|
|
Total common shares and units outstanding at end of period
|
|
|
|
|
|
|
34,841
|
|
|
|
34,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008
|
|
September 30, 2007
|
|
|
Stabilized portfolio occupancy rates:
|
|
|
|
|
|
|
|
|
|
|
|
Office
|
|
|
|
|
|
|
|
|
89.5
|
%
|
|
|
93.4
|
%
|
|
|
|
Industrial
|
|
|
|
|
|
|
93.4
|
%
|
|
|
91.0
|
%
|
|
|
|
|
Weighted average total
|
|
|
|
|
|
|
90.7
|
%
|
|
|
92.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles
|
|
|
|
|
|
|
91.7
|
%
|
|
|
96.3
|
%
|
|
|
|
Orange County
|
|
|
|
|
|
|
91.7
|
%
|
|
|
91.1
|
%
|
|
|
|
San Diego
|
|
|
|
|
|
|
89.0
|
%
|
|
|
91.4
|
%
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
94.2
|
%
|
|
|
93.2
|
%
|
|
|
|
|
Weighted average total
|
|
|
|
|
|
|
90.7
|
%
|
|
|
92.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total square feet of stabilized properties owned at end of period:
|
|
|
|
|
|
|
|
|
|
|
|
Office
|
|
|
|
|
|
|
|
|
8,343
|
|
|
|
8,620
|
|
|
|
|
Industrial
|
|
|
|
|
|
|
|
3,876
|
|
|
|
3,870
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
12,219
|
|
|
|
12,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Net income after minority interests.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Reconciliation of net income to funds from operations and management
statement on funds from operations are included after the
Consolidated Statements of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Reported amounts are attributable to common stockholders and common
unitholders.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
Calculated based on weighted average shares outstanding assuming
conversion of all common limited partnership units outstanding.
|
|
|
KILROY REALTY CORPORATION
CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
REAL ESTATE ASSETS:
|
|
|
|
|
|
|
|
|
|
Land and improvements
|
|
|
|
$
|
334,634
|
|
|
$
|
324,779
|
|
|
|
|
Buildings and improvements
|
|
|
|
|
1,861,769
|
|
|
|
1,719,700
|
|
|
|
|
Undeveloped land and construction in progress
|
|
|
|
257,135
|
|
|
|
324,077
|
|
|
|
|
|
Total real estate held for investment
|
|
|
|
|
2,453,538
|
|
|
|
2,368,556
|
|
|
|
|
Accumulated depreciation and amortization
|
|
|
|
|
(514,712
|
)
|
|
|
(463,932
|
)
|
|
|
|
|
Total real estate assets, net
|
|
|
|
|
1,938,826
|
|
|
|
1,904,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
10,055
|
|
|
|
11,732
|
|
|
|
Restricted cash
|
|
|
|
|
1,503
|
|
|
|
546
|
|
|
|
Marketable securities
|
|
|
|
|
2,243
|
|
|
|
707
|
|
|
|
Current receivables, net
|
|
|
|
|
4,658
|
|
|
|
4,891
|
|
|
|
Deferred rent receivables, net
|
|
|
|
|
64,444
|
|
|
|
67,283
|
|
|
|
Notes receivable
|
|
|
|
|
10,870
|
|
|
|
10,970
|
|
|
|
Deferred leasing costs and acquisition related intangibles, net
|
|
|
|
54,044
|
|
|
|
54,418
|
|
|
|
Deferred financing costs, net
|
|
|
|
|
6,731
|
|
|
|
8,492
|
|
|
|
Prepaid expenses and other assets, net
|
|
|
|
|
6,124
|
|
|
|
5,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
$
|
2,099,498
|
|
|
$
|
2,068,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
Secured debt
|
|
|
|
$
|
317,878
|
|
|
$
|
395,912
|
|
|
|
|
Exchangeable senior notes, net
|
|
|
|
|
456,780
|
|
|
|
456,090
|
|
|
|
|
Unsecured senior notes
|
|
|
|
|
144,000
|
|
|
|
144,000
|
|
|
|
|
Unsecured line of credit
|
|
|
|
|
237,000
|
|
|
|
111,000
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities
|
|
|
|
58,938
|
|
|
|
58,249
|
|
|
|
|
Accrued distributions
|
|
|
|
|
21,422
|
|
|
|
20,610
|
|
|
|
|
Deferred revenue and acquisition-related liabilities
|
|
|
|
75,012
|
|
|
|
59,187
|
|
|
|
|
Rents received in advance and tenant security deposits
|
|
|
|
18,785
|
|
|
|
18,433
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
1,329,815
|
|
|
|
1,263,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MINORITY INTERESTS:
|
|
|
|
|
|
|
|
|
|
7.45% Series A Cumulative Redeemable Preferred units of the
Operating Partnership
|
|
|
|
|
73,638
|
|
|
|
73,638
|
|
|
|
|
Common units of the Operating Partnership
|
|
|
|
|
29,125
|
|
|
|
38,309
|
|
|
|
|
|
Total minority interests
|
|
|
|
|
102,763
|
|
|
|
111,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
|
7.80% Series E Cumulative Redeemable Preferred stock
|
|
|
|
38,425
|
|
|
|
38,425
|
|
|
|
|
7.50% Series F Cumulative Redeemable Preferred stock
|
|
|
|
83,157
|
|
|
|
83,157
|
|
|
|
|
Common stock
|
|
|
|
|
331
|
|
|
|
328
|
|
|
|
|
Additional paid-in capital
|
|
|
|
|
661,019
|
|
|
|
658,894
|
|
|
|
|
Distributions in excess of earnings
|
|
|
|
|
(116,012
|
)
|
|
|
(87,512
|
)
|
|
|
|
|
Total stockholders' equity
|
|
|
|
|
666,920
|
|
|
|
693,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY
|
|
|
$
|
2,099,498
|
|
|
$
|
2,068,720
|
|
|
KILROY REALTY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Nine Months
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
|
|
|
|
|
|
September 30, 2008
|
|
September 30, 2007
|
|
September 30, 2008
|
|
September 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$
|
64,546
|
|
|
$
|
58,596
|
|
|
$
|
188,337
|
|
|
$
|
167,547
|
|
|
|
|
Tenant reimbursements
|
|
|
7,269
|
|
|
|
6,392
|
|
|
|
23,148
|
|
|
|
18,002
|
|
|
|
|
Other property income
|
|
|
5,285
|
|
|
|
129
|
|
|
|
6,046
|
|
|
|
3,182
|
|
|
|
|
|
Total revenues
|
|
|
77,100
|
|
|
|
65,117
|
|
|
|
217,531
|
|
|
|
188,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Property expenses
|
|
|
12,824
|
|
|
|
11,481
|
|
|
|
36,185
|
|
|
|
32,051
|
|
|
|
|
Real estate taxes
|
|
|
5,827
|
|
|
|
5,182
|
|
|
|
16,149
|
|
|
|
14,402
|
|
|
|
|
Provision for bad debts
|
|
|
9
|
|
|
|
(111
|
)
|
|
|
3,668
|
|
|
|
(310
|
)
|
|
|
|
Ground leases
|
|
|
431
|
|
|
|
398
|
|
|
|
1,226
|
|
|
|
1,190
|
|
|
|
|
General and administrative expenses
|
|
|
9,627
|
|
|
|
8,719
|
|
|
|
28,050
|
|
|
|
27,227
|
|
|
|
|
Interest expense
|
|
|
9,727
|
|
|
|
9,009
|
|
|
|
28,888
|
|
|
|
26,737
|
|
|
|
|
Depreciation and amortization
|
|
|
20,661
|
|
|
|
18,334
|
|
|
|
62,063
|
|
|
|
52,556
|
|
|
|
|
|
Total expenses
|
|
|
59,106
|
|
|
|
53,012
|
|
|
|
176,229
|
|
|
|
153,853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (LOSS):
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other investment income (loss)
|
|
|
(149
|
)
|
|
|
305
|
|
|
|
192
|
|
|
|
1,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before minority interests
|
|
|
17,845
|
|
|
|
12,410
|
|
|
|
41,494
|
|
|
|
36,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests:
|
|
|
|
|
|
|
|
|
|
|
|
Distributions on Cumulative Redeemable Preferred units
|
|
|
(1,397
|
)
|
|
|
(1,397
|
)
|
|
|
(4,191
|
)
|
|
|
(4,191
|
)
|
|
|
|
Minority interest in earnings of Operating Partnership
attributable to continuing operations
|
|
|
(870
|
)
|
|
|
(557
|
)
|
|
|
(1,882
|
)
|
|
|
(1,601
|
)
|
|
|
|
|
Total minority interests
|
|
|
(2,267
|
)
|
|
|
(1,954
|
)
|
|
|
(6,073
|
)
|
|
|
(5,792
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
15,578
|
|
|
|
10,456
|
|
|
|
35,421
|
|
|
|
30,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from discontinued operations
|
|
|
-
|
|
|
|
2,804
|
|
|
|
199
|
|
|
|
7,897
|
|
|
|
|
Expenses from discontinued operations
|
|
|
-
|
|
|
|
(1,763
|
)
|
|
|
-
|
|
|
|
(4,873
|
)
|
|
|
|
Net gain on dispositions of discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
234
|
|
|
|
13,474
|
|
|
|
|
Minority interest in earnings of Operating Partnership
attributable to discontinued operations
|
|
|
-
|
|
|
|
(67
|
)
|
|
|
(27
|
)
|
|
|
(1,072
|
)
|
|
|
|
|
Total income from discontinued operations
|
|
|
-
|
|
|
|
974
|
|
|
|
406
|
|
|
|
15,426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
15,578
|
|
|
|
11,430
|
|
|
|
35,827
|
|
|
|
45,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred dividends
|
|
|
(2,402
|
)
|
|
|
(2,402
|
)
|
|
|
(7,206
|
)
|
|
|
(7,206
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available for common stockholders
|
|
$
|
13,176
|
|
|
$
|
9,028
|
|
|
$
|
28,621
|
|
|
$
|
38,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
|
32,339
|
|
|
|
32,373
|
|
|
|
32,382
|
|
|
|
32,364
|
|
|
|
Weighted average shares outstanding - diluted
|
|
|
32,535
|
|
|
|
32,502
|
|
|
|
32,533
|
|
|
|
32,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - basic
|
|
$
|
0.41
|
|
|
$
|
0.28
|
|
|
$
|
0.88
|
|
|
$
|
1.19
|
|
|
|
Net income per common share - diluted
|
|
$
|
0.40
|
|
|
$
|
0.28
|
|
|
$
|
0.88
|
|
|
$
|
1.19
|
|
|
|
KILROY REALTY CORPORATION FUNDS
FROM OPERATIONS
|
|
|
(unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Nine Months
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008
|
|
September 30, 2007
|
|
September 30, 2008
|
|
September 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available for common stockholders
|
|
$
|
13,176
|
|
$
|
9,028
|
|
$
|
28,621
|
|
|
$
|
38,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest in earnings of Operating Partnership
|
|
|
870
|
|
|
624
|
|
|
1,909
|
|
|
|
2,673
|
|
|
|
|
Depreciation and amortization of real estate assets
|
|
|
20,464
|
|
|
18,560
|
|
|
61,474
|
|
|
|
53,111
|
|
|
|
|
Net gain on dispositions of discontinued operations
|
|
|
-
|
|
|
-
|
|
|
(234
|
)
|
|
|
(13,474
|
)
|
|
|
Funds From Operations (1), (2)
|
|
$
|
34,510
|
|
$
|
28,212
|
|
$
|
91,770
|
|
|
$
|
80,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares/units outstanding - basic
|
|
|
34,470
|
|
|
34,621
|
|
|
34,552
|
|
|
|
34,614
|
|
|
|
Weighted average common shares/units outstanding - diluted
|
|
|
34,666
|
|
|
34,749
|
|
|
34,703
|
|
|
|
34,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations per common share/unit - basic
|
|
$
|
1.00
|
|
$
|
0.81
|
|
$
|
2.66
|
|
|
$
|
2.34
|
|
|
|
Funds From Operations per common share/unit - diluted
|
|
$
|
1.00
|
|
$
|
0.81
|
|
$
|
2.64
|
|
|
$
|
2.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The company calculates 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, and gains
and losses from sales of depreciable operating property, 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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, 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 to be insufficient by themselves. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
However, 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 and common
unitholders.
|