
Contact: | FOR RELEASE: |
Tyler H. Rose | February 1, 2016 |
Executive Vice President | |
and Chief Financial Officer | |
(310) 481-8484 or | |
Michelle Ngo | |
Senior Vice President | |
and Treasurer | |
(310) 481-8581 | |
• | Funds from operations (FFO) of $0.80 per share, up 2.6% from $0.78 per share in the fourth quarter of 2014 |
• | Net income available to common stockholders of $0.27 per share |
• | Revenues of $147.4 million |
• | Stabilized portfolio was 94.8% occupied and 96.1% leased at December 31, 2015 |
• | Signed approximately 398,000 square feet of new or renewing leases |
• | Delivered and stabilized two buildings encompassing 340,000 rentable square feet at the Crossing/900 project in Redwood City. The office components of both buildings are 100% leased to Box, Inc. |
• | Repaid $325.0 million of unsecured senior notes at maturity in November |
• | Repaid, at par, two secured mortgages totaling $90.1 million |
• | Funds from operations (FFO) of $3.39 per share, which includes a $0.19 per share gain on a land sale, was up 19% from $2.85 per share in 2014, which includes a $0.04 per share gain on a land sale |
• | Signed approximately 1.5 million square feet of new or renewing leases |
• | Delivered and stabilized two office projects encompassing approximately 449,000 rentable square feet at Phase 1 of the Columbia Square project in Hollywood and the Crossing/900 project in Redwood City, which was stabilized in the fourth quarter, as noted above |
• | Commenced construction on The Exchange on 16th, an approximately 700,000 square-foot, four building project in the Mission Bay submarket of San Francisco |
• | Acquired two land sites for approximately $127.5 million of cash |
• | 100 Hooper is a fully entitled, 3.3 acre mixed-use development site in the south-of-market area of San Francisco. The purchase price was approximately $78.0 million in cash. |
• | 333 Dexter consists of four development parcels aggregating 2.4 acres in the South Lake Union submarket of Seattle. The purchase price was approximately $49.5 million. |
• | Completed $335.2 million in dispositions, including nine buildings in San Diego, one building in Greater Seattle and one land parcel in Orange County |
• | Received a one notch investment grade upgrade to Baa2 and BBB from Moody’s and S&P, respectively |
• | Repaid a total of $475.3 million of unsecured and secured debt at par |
• | Issued $138.2 million of net common equity under the company’s at-the-market (ATM) offering program |
• | Issued $249.6 million of net common equity through a registered direct placement |
• | Issued $400.0 million of 10-year, 4.375% senior unsecured notes |
• | In January 2016, completed the sale of four San Diego operating properties encompassing 465,812 rentable square feet for gross proceeds of $262.3 million |
• | Also in January 2016, completed the sale of a non-strategic 7.6 acre land parcel in Carlsbad for gross proceeds of $4.5 million |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues from continuing operations | $ | 147,413 | $ | 141,765 | $ | 581,275 | $ | 521,725 | |||||||
Revenues including discontinued operations | $ | 147,413 | $ | 142,628 | $ | 581,275 | $ | 529,222 | |||||||
Net income available to common stockholders (1)(2) | $ | 25,323 | $ | 27,540 | $ | 220,831 | $ | 166,969 | |||||||
Weighted average common shares outstanding – basic | 92,160 | 84,767 | 89,854 | 83,090 | |||||||||||
Weighted average common shares outstanding – diluted | 92,791 | 85,956 | 90,396 | 84,968 | |||||||||||
Net income available to common stockholders per share – basic (1)(2) | $ | 0.27 | $ | 0.32 | $ | 2.44 | $ | 1.99 | |||||||
Net income available to common stockholders per share – diluted (1)(2) | $ | 0.27 | $ | 0.32 | $ | 2.42 | $ | 1.95 | |||||||
Funds From Operations (1)(3)(4) | $ | 76,673 | $ | 69,817 | $ | 316,612 | $ | 250,744 | |||||||
Weighted average common shares/units outstanding – basic (5) | 95,095 | 87,809 | 92,816 | 86,123 | |||||||||||
Weighted average common shares/units outstanding – diluted (5) | 95,726 | 88,997 | 93,358 | 88,001 | |||||||||||
Funds From Operations per common share/unit – basic (5) | $ | 0.81 | $ | 0.80 | $ | 3.41 | $ | 2.91 | |||||||
Funds From Operations per common share/unit – diluted (5) | $ | 0.80 | $ | 0.78 | $ | 3.39 | $ | 2.85 | |||||||
Common shares outstanding at end of period | 92,259 | 86,260 | |||||||||||||
Common partnership units outstanding at end of period | 1,765 | 1,804 | |||||||||||||
Total common shares and units outstanding at end of period | 94,024 | 88,064 | |||||||||||||
December 31, 2015 | December 31, 2014 | ||||||||||||||
Stabilized office portfolio occupancy rates: (6) | |||||||||||||||
Los Angeles and Ventura Counties | 95.1 | % | 92.8 | % | |||||||||||
Orange County | 94.0 | % | 98.7 | % | |||||||||||
San Diego County | 89.6 | % | 90.9 | % | |||||||||||
San Francisco Bay Area | 98.1 | % | 97.3 | % | |||||||||||
Greater Seattle | 95.1 | % | 98.1 | % | |||||||||||
Weighted average total | 94.8 | % | 94.4 | % | |||||||||||
Total square feet of stabilized office properties owned at end of period: (6) | |||||||||||||||
Los Angeles and Ventura Counties | 3,614 | 3,506 | |||||||||||||
Orange County | 272 | 272 | |||||||||||||
San Diego County | 2,851 | 4,244 | |||||||||||||
San Francisco Bay Area | 4,229 | 3,887 | |||||||||||||
Greater Seattle | 2,066 | 2,188 | |||||||||||||
Total | 13,032 | 14,097 | |||||||||||||
(1) | Net income available to common stockholders and Funds From Operations for the year ended December 31, 2015 and 2014 includes gains on sale of land, net of $17.1 million and $3.5 million, respectively. |
(2) | Net income available to common stockholders for the year ended December 31, 2015 includes gains of sales of depreciable operating properties of $110.0 million. Net income available to common stockholders for the three months and year ended December 31, 2014 includes gains on dispositions of discontinued operations of $11.5 million and $121.9 million, respectively. |
(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, 2014 include the office properties that were sold during 2015 and held for sale at December 31, 2015. |
December 31, 2015 | December 31, 2014 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
REAL ESTATE ASSETS: | |||||||
Land and improvements | $ | 875,794 | $ | 877,633 | |||
Buildings and improvements | 4,091,012 | 4,059,639 | |||||
Undeveloped land and construction in progress | 1,361,340 | 1,120,660 | |||||
Total real estate assets held for investment | 6,328,146 | 6,057,932 | |||||
Accumulated depreciation and amortization | (994,241 | ) | (947,664 | ) | |||
Total real estate assets held for investment, net | 5,333,905 | 5,110,268 | |||||
Real estate assets and other assets held for sale, net | 117,666 | 8,211 | |||||
Cash and cash equivalents | 56,508 | 23,781 | |||||
Restricted cash | 696 | 75,185 | |||||
Marketable securities | 12,882 | 11,971 | |||||
Current receivables, net | 11,153 | 7,229 | |||||
Deferred rent receivables, net | 189,704 | 156,416 | |||||
Deferred leasing costs and acquisition-related intangible assets, net | 176,683 | 201,926 | |||||
Deferred financing costs, net | 17,628 | 18,374 | |||||
Prepaid expenses and other assets, net | 22,644 | 20,375 | |||||
TOTAL ASSETS | $ | 5,939,469 | $ | 5,633,736 | |||
LIABILITIES AND EQUITY | |||||||
LIABILITIES: | |||||||
Secured debt | $ | 381,918 | $ | 546,292 | |||
Unsecured debt, net | 1,856,590 | 1,783,121 | |||||
Unsecured line of credit | — | 140,000 | |||||
Accounts payable, accrued expenses and other liabilities | 246,323 | 225,830 | |||||
Accrued distributions | 34,992 | 32,899 | |||||
Deferred revenue and acquisition-related intangible liabilities, net | 128,156 | 132,239 | |||||
Rents received in advance and tenant security deposits | 49,361 | 49,363 | |||||
Liabilities of real estate assets held for sale | 7,543 | 56 | |||||
Total liabilities | 2,704,883 | 2,909,800 | |||||
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 | 923 | 863 | |||||
Additional paid-in capital | 3,047,894 | 2,635,900 | |||||
Distributions in excess of earnings | (70,262 | ) | (162,964 | ) | |||
Total stockholders’ equity | 3,170,966 | 2,666,210 | |||||
Noncontrolling Interests | |||||||
Common units of the Operating Partnership | 57,100 | 51,864 | |||||
Noncontrolling interest in consolidated subsidiary | 6,520 | 5,862 | |||||
Total noncontrolling interests | 63,620 | 57,726 | |||||
Total equity | 3,234,586 | 2,723,936 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 5,939,469 | $ | 5,633,736 | |||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUES | |||||||||||||||
Rental income | $ | 133,463 | $ | 127,417 | $ | 525,355 | $ | 466,328 | |||||||
Tenant reimbursements | 13,494 | 13,318 | 53,774 | 46,717 | |||||||||||
Other property income | 456 | 1,030 | 2,146 | 8,680 | |||||||||||
Total revenues | 147,413 | 141,765 | 581,275 | 521,725 | |||||||||||
EXPENSES | |||||||||||||||
Property expenses | 27,114 | 25,066 | 105,378 | 100,514 | |||||||||||
Real estate taxes | 12,991 | 12,469 | 50,223 | 45,197 | |||||||||||
Provision for bad debts | 256 | — | 545 | 58 | |||||||||||
Ground leases | 645 | 769 | 3,096 | 3,075 | |||||||||||
General and administrative expenses | 12,065 | 12,346 | 48,265 | 46,152 | |||||||||||
Acquisition-related expenses | 100 | 211 | 497 | 1,479 | |||||||||||
Depreciation and amortization | 51,727 | 53,770 | 204,294 | 202,417 | |||||||||||
Total expenses | 104,898 | 104,631 | 412,298 | 398,892 | |||||||||||
OTHER (EXPENSES) INCOME | |||||||||||||||
Interest income and other net investment gain (loss) | 66 | (26 | ) | 243 | 561 | ||||||||||
Interest expense | (13,121 | ) | (17,691 | ) | (57,682 | ) | (67,571 | ) | |||||||
Total other (expenses) income | (13,055 | ) | (17,717 | ) | (57,439 | ) | (67,010 | ) | |||||||
INCOME FROM CONTINUING OPERATIONS BEFORE GAINS ON SALES OF REAL ESTATE | 29,460 | 19,417 | 111,538 | 55,823 | |||||||||||
Gains on sale of land, net | (152 | ) | — | 17,116 | 3,490 | ||||||||||
Gains on sales of depreciable operating properties | — | — | 109,950 | — | |||||||||||
INCOME FROM CONTINUING OPERATIONS | 29,308 | 19,417 | 238,604 | 59,313 | |||||||||||
DISCONTINUED OPERATIONS: | |||||||||||||||
Income from discontinued operations | — | 482 | — | 2,573 | |||||||||||
Gains on dispositions of discontinued operations | — | 11,531 | — | 121,922 | |||||||||||
Total income from discontinued operations | — | 12,013 | — | 124,495 | |||||||||||
NET INCOME | 29,308 | 31,430 | 238,604 | 183,808 | |||||||||||
Net income attributable to noncontrolling common units of the Operating Partnership | (489 | ) | (578 | ) | (4,339 | ) | (3,589 | ) | |||||||
Net income attributable to noncontrolling interest in consolidated subsidiary | (184 | ) | — | (184 | ) | — | |||||||||
Total income attributable to noncontrolling interests | (673 | ) | (578 | ) | (4,523 | ) | (3,589 | ) | |||||||
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION | 28,635 | 30,852 | 234,081 | 180,219 | |||||||||||
PREFERRED DIVIDENDS | (3,312 | ) | (3,312 | ) | (13,250 | ) | (13,250 | ) | |||||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | $ | 25,323 | $ | 27,540 | $ | 220,831 | $ | 166,969 | |||||||
Weighted average common shares outstanding – basic | 92,160 | 84,767 | 89,854 | 83,090 | |||||||||||
Weighted average common shares outstanding – diluted | 92,791 | 85,956 | 90,396 | 84,968 | |||||||||||
Net income available to common stockholders per share – basic | $ | 0.27 | $ | 0.32 | $ | 2.44 | $ | 1.99 | |||||||
Net income available to common stockholders per share – diluted | $ | 0.27 | $ | 0.32 | $ | 2.42 | $ | 1.95 | |||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income available to common stockholders | $ | 25,323 | $ | 27,540 | $ | 220,831 | $ | 166,969 | |||||||
Adjustments: | |||||||||||||||
Net income attributable to noncontrolling common units of the Operating Partnership | 489 | 578 | 4,339 | 3,589 | |||||||||||
Depreciation and amortization of real estate assets | 50,861 | 53,230 | 201,392 | 202,108 | |||||||||||
Gains on sales of depreciable real estate | — | (11,531 | ) | (109,950 | ) | (121,922 | ) | ||||||||
Funds From Operations (1)(2)(3) | $ | 76,673 | $ | 69,817 | $ | 316,612 | $ | 250,744 | |||||||
Weighted average common shares/units outstanding – basic | 95,095 | 87,809 | 92,816 | 86,123 | |||||||||||
Weighted average common shares/units outstanding – diluted | 95,726 | 88,997 | 93,358 | 88,001 | |||||||||||
Funds From Operations per common share/unit – basic (3) | $ | 0.81 | $ | 0.80 | $ | 3.41 | $ | 2.91 | |||||||
Funds From Operations per common share/unit – diluted (3) | $ | 0.80 | $ | 0.78 | $ | 3.39 | $ | 2.85 | |||||||
(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. |
(2) | FFO includes amortization of deferred revenue related to tenant-funded tenant improvements of $3.4 million and $3.3 million for the three months ended December 31, 2015 and 2014, respectively and $13.3 million and $11.0 million for the years ended December 31, 2015 and 2014, respectively. |
(3) | Reported amounts are attributable to common stockholders and common unitholders. |