Annual Income Statements for Kilroy Realty
This table shows Kilroy Realty's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Kilroy Realty
This table shows Kilroy Realty's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
80 |
53 |
57 |
56 |
53 |
47 |
50 |
49 |
52 |
59 |
39 |
Consolidated Net Income / (Loss) |
|
87 |
59 |
65 |
61 |
59 |
53 |
56 |
55 |
58 |
65 |
44 |
Net Income / (Loss) Continuing Operations |
|
87 |
59 |
65 |
61 |
59 |
53 |
56 |
55 |
58 |
65 |
44 |
Total Pre-Tax Income |
|
69 |
59 |
65 |
61 |
59 |
53 |
56 |
55 |
58 |
65 |
44 |
Total Revenue |
|
256 |
345 |
267 |
284 |
284 |
295 |
240 |
281 |
290 |
325 |
271 |
Net Interest Income / (Expense) |
|
-20 |
61 |
-26 |
0.00 |
0.00 |
26 |
-39 |
0.00 |
0.00 |
39 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
20 |
-61 |
26 |
0.00 |
0.00 |
-26 |
39 |
0.00 |
0.00 |
-39 |
0.00 |
Total Non-Interest Income |
|
276 |
284 |
293 |
284 |
284 |
269 |
279 |
281 |
290 |
286 |
271 |
Other Service Charges |
|
3.41 |
2.66 |
2.70 |
2.97 |
2.91 |
3.37 |
3.69 |
4.81 |
3.99 |
5.02 |
4.60 |
Other Non-Interest Income |
|
273 |
282 |
290 |
281 |
281 |
266 |
275 |
276 |
286 |
281 |
266 |
Total Non-Interest Expense |
|
187 |
203 |
203 |
200 |
202 |
194 |
197 |
200 |
206 |
199 |
197 |
Other Operating Expenses |
|
106 |
111 |
110 |
110 |
117 |
108 |
109 |
112 |
114 |
110 |
110 |
Depreciation Expense |
|
81 |
91 |
94 |
90 |
85 |
86 |
88 |
87 |
92 |
89 |
87 |
Nonoperating Income / (Expense), net |
|
0.30 |
-83 |
1.46 |
-23 |
-23 |
-47 |
13 |
-27 |
-27 |
-61 |
-30 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
6.90 |
6.85 |
8.62 |
5.69 |
5.98 |
5.76 |
5.78 |
5.34 |
5.30 |
5.57 |
4.67 |
Basic Earnings per Share |
|
$0.68 |
$0.45 |
$0.48 |
$0.47 |
$0.45 |
$0.40 |
$0.42 |
$0.41 |
$0.44 |
$0.51 |
$0.33 |
Weighted Average Basic Shares Outstanding |
|
116.87M |
116.81M |
117.06M |
117.15M |
117.18M |
117.16M |
117.34M |
117.38M |
117.83M |
117.65M |
118.19M |
Diluted Earnings per Share |
|
$0.68 |
$0.44 |
$0.48 |
$0.47 |
$0.45 |
$0.40 |
$0.42 |
$0.41 |
$0.44 |
$0.50 |
$0.33 |
Weighted Average Diluted Shares Outstanding |
|
117.24M |
117.22M |
117.41M |
117.36M |
117.50M |
117.51M |
117.96M |
117.66M |
118.24M |
118.16M |
118.66M |
Weighted Average Basic & Diluted Shares Outstanding |
|
116.88M |
117.09M |
117.12M |
117.18M |
117.24M |
117.33M |
117.37M |
117.39M |
118.05M |
118.14M |
118.28M |
Cash Dividends to Common per Share |
|
$0.54 |
- |
$0.54 |
$0.54 |
$0.54 |
- |
$0.54 |
$0.54 |
$0.54 |
- |
$0.54 |
Annual Cash Flow Statements for Kilroy Realty
This table details how cash moves in and out of Kilroy Realty's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-42 |
829 |
-183 |
104 |
-95 |
747 |
-396 |
-80 |
163 |
-344 |
Net Cash From Operating Activities |
|
272 |
345 |
347 |
410 |
387 |
456 |
516 |
592 |
603 |
541 |
Net Cash From Continuing Operating Activities |
|
272 |
345 |
347 |
410 |
387 |
456 |
516 |
592 |
603 |
541 |
Net Income / (Loss) Continuing Operations |
|
239 |
304 |
181 |
278 |
215 |
207 |
659 |
259 |
238 |
233 |
Consolidated Net Income / (Loss) |
|
239 |
304 |
181 |
278 |
215 |
207 |
659 |
259 |
238 |
233 |
Provision For Loan Losses |
|
0.55 |
0.00 |
3.27 |
- |
-3.43 |
19 |
1.43 |
-0.12 |
12 |
2.42 |
Depreciation Expense |
|
204 |
217 |
246 |
254 |
273 |
299 |
310 |
358 |
355 |
356 |
Amortization Expense |
|
-20 |
-18 |
-22 |
-27 |
-26 |
-21 |
-20 |
-25 |
-20 |
-13 |
Non-Cash Adjustments to Reconcile Net Income |
|
-156 |
-173 |
-49 |
-135 |
-82 |
-73 |
-471 |
-35 |
18 |
15 |
Changes in Operating Assets and Liabilities, net |
|
4.41 |
14 |
-12 |
40 |
9.70 |
24 |
37 |
36 |
-0.52 |
-52 |
Net Cash From Investing Activities |
|
-337 |
-579 |
-359 |
-809 |
-1,228 |
-542 |
-748 |
-553 |
-800 |
-225 |
Net Cash From Continuing Investing Activities |
|
-337 |
57 |
-359 |
-809 |
-1,228 |
-542 |
-748 |
-553 |
-800 |
-225 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-100 |
-112 |
-88 |
-166 |
-148 |
-130 |
-121 |
-93 |
-97 |
-100 |
Purchase of Investment Securities |
|
-556 |
-351 |
-417 |
-1,058 |
-1,205 |
-487 |
-1,677 |
-494 |
-703 |
-401 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
19 |
Sale and/or Maturity of Investments |
|
320 |
325 |
182 |
379 |
124 |
75 |
1,049 |
33 |
0.00 |
257 |
Net Cash From Financing Activities |
|
23 |
427 |
-171 |
503 |
747 |
833 |
-165 |
-119 |
361 |
-661 |
Net Cash From Continuing Financing Activities |
|
23 |
427 |
-171 |
503 |
747 |
833 |
-165 |
-119 |
361 |
-661 |
Issuance of Debt |
|
648 |
475 |
944 |
1,534 |
1,609 |
962 |
450 |
200 |
695 |
396 |
Repayment of Debt |
|
-875 |
-379 |
-919 |
-962 |
-986 |
-590 |
-317 |
-5.56 |
-26 |
-730 |
Payment of Dividends |
|
-140 |
-151 |
-348 |
-179 |
-196 |
-225 |
-237 |
-248 |
-255 |
-256 |
Other Financing Activities, Net |
|
3.15 |
451 |
26 |
-20 |
-33 |
-36 |
-60 |
-66 |
-53 |
-70 |
Quarterly Cash Flow Statements for Kilroy Realty
This table details how cash moves in and out of Kilroy Realty's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
40 |
84 |
129 |
-114 |
257 |
-109 |
345 |
-19 |
-210 |
-460 |
-19 |
Net Cash From Operating Activities |
|
205 |
108 |
182 |
101 |
209 |
110 |
168 |
89 |
176 |
108 |
137 |
Net Cash From Continuing Operating Activities |
|
205 |
108 |
182 |
101 |
209 |
110 |
168 |
89 |
176 |
108 |
137 |
Net Income / (Loss) Continuing Operations |
|
87 |
59 |
65 |
61 |
59 |
53 |
56 |
55 |
58 |
65 |
44 |
Consolidated Net Income / (Loss) |
|
87 |
59 |
65 |
61 |
59 |
53 |
56 |
55 |
58 |
65 |
44 |
Depreciation Expense |
|
81 |
91 |
94 |
90 |
85 |
86 |
88 |
87 |
92 |
89 |
87 |
Amortization Expense |
|
-6.87 |
-6.01 |
-6.42 |
-5.01 |
-4.20 |
-3.97 |
-3.85 |
-3.42 |
-2.90 |
-2.99 |
-3.04 |
Non-Cash Adjustments to Reconcile Net Income |
|
-19 |
-1.28 |
2.13 |
2.00 |
7.70 |
5.77 |
1.26 |
4.68 |
6.45 |
2.51 |
9.16 |
Changes in Operating Assets and Liabilities, net |
|
62 |
-35 |
25 |
-48 |
61 |
-38 |
23 |
-54 |
22 |
-43 |
0.00 |
Net Cash From Investing Activities |
|
-94 |
-146 |
-121 |
-138 |
-401 |
-140 |
77 |
-36 |
-174 |
-91 |
-77 |
Net Cash From Continuing Investing Activities |
|
-94 |
-146 |
-121 |
-138 |
-401 |
-140 |
77 |
-36 |
-174 |
-91 |
-77 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-20 |
-27 |
-21 |
-24 |
-24 |
-29 |
-16 |
-19 |
-29 |
-36 |
-21 |
Purchase of Investment Securities |
|
-108 |
-119 |
-100 |
-114 |
-377 |
-111 |
-85 |
-95 |
111 |
-332 |
-55 |
Sale and/or Maturity of Investments |
|
- |
- |
0.00 |
- |
- |
- |
178 |
78 |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
-71 |
123 |
68 |
-78 |
449 |
-79 |
100 |
-72 |
-212 |
-476 |
-79 |
Net Cash From Continuing Financing Activities |
|
-71 |
123 |
68 |
-78 |
449 |
-79 |
100 |
-72 |
-212 |
-476 |
-79 |
Issuance of Debt |
|
- |
200 |
150 |
- |
545 |
- |
396 |
- |
- |
- |
0.00 |
Repayment of Debt |
|
-1.40 |
-1.41 |
-1.42 |
-1.44 |
-16 |
-7.76 |
-201 |
-1.49 |
-122 |
-405 |
-1.54 |
Payment of Dividends |
|
-61 |
-64 |
-64 |
-64 |
-64 |
-64 |
-64 |
-64 |
-64 |
-64 |
-64 |
Other Financing Activities, Net |
|
-8.44 |
-12 |
-17 |
-13 |
-16 |
-7.24 |
-30 |
-6.28 |
-27 |
-6.84 |
-13 |
Annual Balance Sheets for Kilroy Realty
This table presents Kilroy Realty's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,926 |
6,707 |
6,803 |
7,766 |
8,900 |
10,001 |
10,583 |
10,797 |
11,401 |
10,898 |
Cash and Due from Banks |
|
57 |
193 |
58 |
52 |
60 |
732 |
414 |
347 |
510 |
166 |
Trading Account Securities |
|
13 |
15 |
21 |
22 |
27 |
27 |
27 |
24 |
285 |
28 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5,334 |
5,921 |
6,154 |
7,035 |
8,067 |
8,391 |
9,289 |
9,513 |
9,723 |
9,835 |
Deferred Acquisition Cost |
|
177 |
208 |
184 |
198 |
213 |
211 |
234 |
251 |
230 |
226 |
Other Assets |
|
346 |
312 |
378 |
340 |
516 |
536 |
605 |
641 |
640 |
633 |
Total Liabilities & Shareholders' Equity |
|
5,926 |
6,707 |
6,803 |
7,766 |
8,900 |
10,001 |
10,583 |
10,797 |
11,401 |
10,898 |
Total Liabilities |
|
2,692 |
2,947 |
2,843 |
3,564 |
4,329 |
4,723 |
4,894 |
5,122 |
5,741 |
5,289 |
Non-Interest Bearing Deposits |
|
49 |
52 |
56 |
60 |
67 |
69 |
75 |
81 |
79 |
71 |
Other Short-Term Payables |
|
281 |
425 |
- |
- |
472 |
505 |
- |
64 |
436 |
350 |
Long-Term Debt |
|
2,225 |
2,320 |
2,306 |
2,852 |
3,308 |
3,924 |
4,069 |
4,263 |
4,928 |
4,598 |
Other Long-Term Liabilities |
|
136 |
150 |
439 |
572 |
238 |
226 |
750 |
713 |
298 |
271 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,235 |
3,759 |
3,960 |
4,201 |
4,571 |
5,277 |
5,690 |
5,675 |
5,660 |
5,609 |
Total Preferred & Common Equity |
|
3,171 |
3,543 |
3,701 |
3,930 |
4,294 |
5,030 |
5,440 |
5,437 |
5,428 |
5,382 |
Total Common Equity |
|
2,979 |
3,351 |
3,701 |
3,930 |
4,294 |
5,030 |
5,440 |
5,437 |
5,428 |
5,382 |
Common Stock |
|
3,049 |
3,459 |
3,823 |
3,978 |
4,352 |
5,133 |
5,156 |
5,172 |
5,207 |
5,211 |
Retained Earnings |
|
-70 |
-108 |
-123 |
-48 |
-58 |
-103 |
284 |
265 |
221 |
171 |
Noncontrolling Interest |
|
64 |
216 |
260 |
271 |
277 |
247 |
250 |
238 |
232 |
227 |
Quarterly Balance Sheets for Kilroy Realty
This table presents Kilroy Realty's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
10,620 |
10,969 |
10,911 |
11,471 |
11,599 |
11,544 |
11,381 |
10,879 |
Cash and Due from Banks |
|
250 |
476 |
362 |
619 |
855 |
836 |
625 |
147 |
Trading Account Securities |
|
22 |
23 |
26 |
279 |
110 |
33 |
27 |
29 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
9,469 |
9,568 |
9,617 |
9,681 |
9,742 |
9,781 |
9,831 |
9,825 |
Deferred Acquisition Cost |
|
214 |
238 |
231 |
229 |
227 |
220 |
227 |
220 |
Other Assets |
|
635 |
664 |
665 |
652 |
653 |
674 |
659 |
646 |
Total Liabilities & Shareholders' Equity |
|
10,620 |
10,969 |
10,911 |
11,471 |
11,599 |
11,544 |
11,381 |
10,879 |
Total Liabilities |
|
4,940 |
5,297 |
5,243 |
5,804 |
5,956 |
5,909 |
5,772 |
5,299 |
Non-Interest Bearing Deposits |
|
83 |
81 |
78 |
75 |
74 |
73 |
71 |
78 |
Other Short-Term Payables |
|
488 |
- |
64 |
64 |
467 |
- |
420 |
357 |
Long-Term Debt |
|
4,068 |
4,413 |
4,413 |
4,935 |
5,120 |
5,121 |
5,001 |
4,598 |
Other Long-Term Liabilities |
|
301 |
804 |
688 |
730 |
295 |
716 |
280 |
266 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,680 |
5,672 |
5,668 |
5,668 |
5,643 |
5,634 |
5,609 |
5,580 |
Total Preferred & Common Equity |
|
5,439 |
5,434 |
5,434 |
5,434 |
5,413 |
5,406 |
5,380 |
5,356 |
Total Common Equity |
|
5,439 |
5,434 |
5,434 |
5,434 |
5,413 |
5,406 |
5,380 |
5,356 |
Common Stock |
|
5,163 |
5,177 |
5,185 |
5,196 |
5,210 |
5,218 |
5,204 |
5,212 |
Retained Earnings |
|
276 |
257 |
249 |
238 |
203 |
188 |
176 |
145 |
Noncontrolling Interest |
|
240 |
239 |
234 |
234 |
230 |
229 |
228 |
224 |
Annual Metrics And Ratios for Kilroy Realty
This table displays calculated financial ratios and metrics derived from Kilroy Realty's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.41% |
10.55% |
1.62% |
6.83% |
25.33% |
-5.33% |
4.42% |
26.93% |
2.98% |
0.53% |
EBITDA Growth |
|
13.13% |
43.58% |
-2.57% |
-26.45% |
39.18% |
-11.80% |
7.97% |
36.34% |
1.32% |
1.79% |
EBIT Growth |
|
37.57% |
82.13% |
-12.13% |
-49.58% |
90.03% |
-35.04% |
13.98% |
69.22% |
1.61% |
1.39% |
NOPAT Growth |
|
37.57% |
82.13% |
-12.13% |
-49.58% |
90.03% |
-35.04% |
13.98% |
69.22% |
1.61% |
1.39% |
Net Income Growth |
|
29.81% |
27.32% |
-40.55% |
53.88% |
-22.56% |
-3.69% |
217.86% |
-60.62% |
-8.17% |
-2.24% |
EPS Growth |
|
24.10% |
22.73% |
-49.16% |
68.87% |
-27.06% |
-12.37% |
228.83% |
-63.25% |
-8.63% |
-1.67% |
Operating Cash Flow Growth |
|
10.91% |
26.85% |
0.57% |
18.16% |
-5.74% |
17.87% |
13.35% |
14.68% |
1.75% |
-10.20% |
Free Cash Flow Firm Growth |
|
72.03% |
-218.86% |
126.73% |
-934.81% |
-10.18% |
-18.64% |
59.76% |
139.74% |
-320.31% |
323.59% |
Invested Capital Growth |
|
5.14% |
11.34% |
3.08% |
13.27% |
14.44% |
13.26% |
6.06% |
1.84% |
6.54% |
-3.60% |
Revenue Q/Q Growth |
|
3.13% |
2.92% |
-6.69% |
126.68% |
-34.86% |
17.53% |
-35.67% |
128.06% |
3.09% |
14.61% |
EBITDA Q/Q Growth |
|
4.51% |
31.86% |
-17.20% |
188.91% |
-33.82% |
-4.01% |
-50.15% |
1,024.25% |
6.19% |
27.07% |
EBIT Q/Q Growth |
|
11.45% |
62.01% |
-27.95% |
240.29% |
-50.40% |
-12.35% |
-72.17% |
220.60% |
14.64% |
72.20% |
NOPAT Q/Q Growth |
|
66.49% |
129.96% |
-27.95% |
300.41% |
-50.40% |
-12.35% |
-72.17% |
272.28% |
14.64% |
72.20% |
Net Income Q/Q Growth |
|
-0.88% |
2.05% |
-1.57% |
93.57% |
-38.75% |
34.13% |
-4.12% |
1.70% |
-2.63% |
5.43% |
EPS Q/Q Growth |
|
-1.63% |
0.34% |
0.00% |
105.65% |
-41.51% |
32.52% |
-4.80% |
2.07% |
-2.17% |
5.99% |
Operating Cash Flow Q/Q Growth |
|
8.54% |
7.16% |
-5.96% |
5.77% |
-1.95% |
1.44% |
3.45% |
-0.14% |
0.37% |
-0.37% |
Free Cash Flow Firm Q/Q Growth |
|
86.86% |
-284.44% |
186.34% |
-1.40% |
-104.07% |
20.05% |
-245.35% |
145.06% |
43.52% |
283.08% |
Invested Capital Q/Q Growth |
|
-7.37% |
3.76% |
-1.02% |
2.15% |
3.53% |
0.27% |
1.51% |
1.95% |
-0.13% |
-3.80% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
60.79% |
78.95% |
75.70% |
52.12% |
57.87% |
53.92% |
55.75% |
59.88% |
58.92% |
59.66% |
EBIT Margin |
|
29.07% |
47.90% |
41.42% |
19.55% |
29.64% |
20.34% |
22.20% |
29.60% |
29.20% |
29.46% |
Profit (Net Income) Margin |
|
41.05% |
47.28% |
27.66% |
39.84% |
24.62% |
25.05% |
76.24% |
23.66% |
21.09% |
20.51% |
Tax Burden Percent |
|
213.92% |
119.74% |
66.74% |
225.64% |
100.00% |
120.69% |
336.55% |
107.16% |
100.00% |
100.00% |
Interest Burden Percent |
|
66.01% |
82.44% |
100.07% |
90.33% |
83.06% |
102.03% |
102.04% |
74.59% |
72.23% |
69.64% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
3.17% |
5.33% |
4.38% |
2.04% |
3.40% |
1.94% |
2.02% |
3.30% |
3.21% |
3.22% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.14% |
5.16% |
0.50% |
7.48% |
2.04% |
2.99% |
13.71% |
1.73% |
1.22% |
1.09% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.84% |
3.35% |
0.30% |
4.77% |
1.50% |
2.27% |
9.99% |
1.27% |
0.99% |
0.92% |
Return on Equity (ROE) |
|
8.01% |
8.69% |
4.68% |
6.81% |
4.91% |
4.21% |
12.02% |
4.57% |
4.20% |
4.13% |
Cash Return on Invested Capital (CROIC) |
|
-1.83% |
-5.40% |
1.35% |
-10.41% |
-10.07% |
-10.49% |
-3.86% |
1.48% |
-3.12% |
6.89% |
Operating Return on Assets (OROA) |
|
2.92% |
4.87% |
4.00% |
1.87% |
3.11% |
1.78% |
1.86% |
3.04% |
2.97% |
3.00% |
Return on Assets (ROA) |
|
4.13% |
4.81% |
2.67% |
3.82% |
2.58% |
2.19% |
6.40% |
2.43% |
2.15% |
2.09% |
Return on Common Equity (ROCE) |
|
7.33% |
7.86% |
4.27% |
6.37% |
4.60% |
3.99% |
11.47% |
4.37% |
4.03% |
3.97% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.52% |
8.57% |
4.88% |
7.07% |
5.01% |
4.12% |
12.11% |
4.77% |
4.39% |
4.33% |
Net Operating Profit after Tax (NOPAT) |
|
169 |
308 |
270 |
136 |
259 |
168 |
192 |
325 |
330 |
335 |
NOPAT Margin |
|
29.07% |
47.90% |
41.42% |
19.55% |
29.64% |
20.34% |
22.20% |
29.60% |
29.20% |
29.46% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.97% |
0.17% |
3.88% |
-5.44% |
1.36% |
-1.04% |
-11.69% |
1.56% |
1.99% |
2.13% |
SG&A Expenses to Revenue |
|
0.53% |
0.54% |
0.97% |
0.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
70.93% |
52.10% |
58.58% |
80.45% |
70.36% |
79.66% |
77.80% |
70.40% |
70.80% |
70.54% |
Earnings before Interest and Taxes (EBIT) |
|
169 |
308 |
270 |
136 |
259 |
168 |
192 |
325 |
330 |
335 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
353 |
507 |
494 |
364 |
506 |
446 |
482 |
657 |
666 |
678 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.41 |
1.52 |
1.53 |
1.28 |
1.69 |
1.11 |
1.23 |
0.73 |
0.81 |
0.89 |
Price to Tangible Book Value (P/TBV) |
|
1.41 |
1.52 |
1.53 |
1.28 |
1.69 |
1.11 |
1.23 |
0.73 |
0.81 |
0.89 |
Price to Revenue (P/Rev) |
|
7.23 |
7.95 |
8.70 |
7.21 |
8.28 |
6.73 |
7.77 |
3.63 |
3.89 |
4.20 |
Price to Earnings (P/E) |
|
19.02 |
18.20 |
37.54 |
19.46 |
37.02 |
29.77 |
10.69 |
17.13 |
20.73 |
22.63 |
Dividend Yield |
|
3.07% |
5.42% |
2.86% |
3.59% |
2.80% |
4.08% |
3.54% |
6.22% |
5.76% |
5.34% |
Earnings Yield |
|
5.26% |
5.49% |
2.66% |
5.14% |
2.70% |
3.36% |
9.35% |
5.84% |
4.82% |
4.42% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.21 |
1.25 |
1.30 |
1.13 |
1.35 |
0.97 |
1.09 |
0.82 |
0.85 |
0.92 |
Enterprise Value to Revenue (EV/Rev) |
|
11.40 |
11.81 |
12.52 |
11.50 |
12.57 |
10.78 |
12.27 |
7.42 |
8.01 |
8.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.75 |
14.95 |
16.54 |
22.07 |
21.72 |
19.98 |
22.01 |
12.39 |
13.60 |
13.92 |
Enterprise Value to EBIT (EV/EBIT) |
|
39.21 |
24.65 |
30.24 |
58.85 |
42.41 |
52.98 |
55.28 |
25.06 |
27.43 |
28.20 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.21 |
24.65 |
30.24 |
58.85 |
42.41 |
52.98 |
55.28 |
25.06 |
27.43 |
28.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.36 |
21.98 |
23.57 |
19.57 |
28.43 |
19.58 |
20.54 |
13.74 |
15.02 |
17.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
98.17 |
0.00 |
0.00 |
0.00 |
0.00 |
55.99 |
0.00 |
13.18 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.69 |
0.62 |
0.58 |
0.69 |
0.78 |
0.74 |
0.72 |
0.75 |
0.87 |
0.82 |
Long-Term Debt to Equity |
|
0.69 |
0.62 |
0.58 |
0.68 |
0.72 |
0.74 |
0.72 |
0.75 |
0.87 |
0.82 |
Financial Leverage |
|
0.79 |
0.65 |
0.60 |
0.64 |
0.74 |
0.76 |
0.73 |
0.73 |
0.81 |
0.85 |
Leverage Ratio |
|
1.94 |
1.81 |
1.75 |
1.79 |
1.90 |
1.92 |
1.88 |
1.88 |
1.96 |
1.98 |
Compound Leverage Factor |
|
1.28 |
1.49 |
1.75 |
1.61 |
1.58 |
1.96 |
1.92 |
1.40 |
1.41 |
1.38 |
Debt to Total Capital |
|
40.76% |
38.16% |
36.80% |
40.81% |
43.73% |
42.64% |
41.69% |
42.90% |
46.55% |
45.05% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.63% |
3.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
40.76% |
38.16% |
36.80% |
40.18% |
40.72% |
42.64% |
41.69% |
42.90% |
46.55% |
45.05% |
Preferred Equity to Total Capital |
|
3.52% |
3.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.17% |
3.56% |
4.14% |
3.82% |
3.41% |
2.69% |
2.56% |
2.39% |
2.19% |
2.22% |
Common Equity to Total Capital |
|
54.55% |
55.11% |
59.06% |
55.36% |
52.85% |
54.67% |
55.75% |
54.71% |
51.27% |
52.73% |
Debt to EBITDA |
|
6.30 |
4.57 |
4.67 |
7.97 |
7.02 |
8.79 |
8.44 |
6.49 |
7.40 |
6.79 |
Net Debt to EBITDA |
|
6.14 |
4.08 |
4.53 |
7.50 |
6.87 |
6.95 |
7.56 |
5.96 |
6.64 |
6.54 |
Long-Term Debt to EBITDA |
|
6.30 |
4.57 |
4.67 |
7.85 |
6.54 |
8.79 |
8.44 |
6.49 |
7.40 |
6.79 |
Debt to NOPAT |
|
13.17 |
7.54 |
8.53 |
21.25 |
13.71 |
23.31 |
21.21 |
13.13 |
14.94 |
13.74 |
Net Debt to NOPAT |
|
12.83 |
6.73 |
8.28 |
19.99 |
13.42 |
18.42 |
18.98 |
12.06 |
13.39 |
13.25 |
Long-Term Debt to NOPAT |
|
13.17 |
7.54 |
8.53 |
20.92 |
12.77 |
23.31 |
21.21 |
13.13 |
14.94 |
13.74 |
Noncontrolling Interest Sharing Ratio |
|
8.49% |
9.50% |
8.66% |
6.50% |
6.26% |
5.33% |
4.53% |
4.29% |
4.14% |
4.07% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-98 |
-312 |
83 |
-695 |
-766 |
-909 |
-366 |
145 |
-320 |
716 |
Operating Cash Flow to CapEx |
|
273.22% |
308.19% |
392.44% |
246.36% |
261.72% |
351.81% |
428.16% |
638.17% |
618.72% |
668.51% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
1.26 |
-13.99 |
0.00 |
-12.84 |
-4.66 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
5.25 |
8.25 |
0.00 |
6.44 |
6.57 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.92 |
4.90 |
0.00 |
4.61 |
5.04 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.10 |
0.10 |
0.10 |
Fixed Asset Turnover |
|
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.10 |
0.10 |
0.12 |
0.12 |
0.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,460 |
6,079 |
6,267 |
7,098 |
8,124 |
9,201 |
9,759 |
9,938 |
10,588 |
10,207 |
Invested Capital Turnover |
|
0.11 |
0.11 |
0.11 |
0.10 |
0.11 |
0.10 |
0.09 |
0.11 |
0.11 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
267 |
619 |
187 |
832 |
1,025 |
1,077 |
558 |
179 |
650 |
-381 |
Enterprise Value (EV) |
|
6,625 |
7,586 |
8,177 |
8,025 |
10,989 |
8,918 |
10,607 |
8,137 |
9,049 |
9,434 |
Market Capitalization |
|
4,201 |
5,107 |
5,678 |
5,028 |
7,235 |
5,570 |
6,715 |
3,984 |
4,399 |
4,775 |
Book Value per Share |
|
$32.30 |
$36.31 |
$37.62 |
$39.01 |
$40.50 |
$43.64 |
$46.71 |
$46.52 |
$46.30 |
$45.59 |
Tangible Book Value per Share |
|
$32.30 |
$36.31 |
$37.62 |
$39.01 |
$40.50 |
$43.64 |
$46.71 |
$46.52 |
$46.30 |
$45.59 |
Total Capital |
|
5,460 |
6,079 |
6,267 |
7,098 |
8,124 |
9,201 |
9,759 |
9,938 |
10,588 |
10,207 |
Total Debt |
|
2,225 |
2,320 |
2,306 |
2,897 |
3,553 |
3,924 |
4,069 |
4,263 |
4,928 |
4,598 |
Total Long-Term Debt |
|
2,225 |
2,320 |
2,306 |
2,852 |
3,308 |
3,924 |
4,069 |
4,263 |
4,928 |
4,598 |
Net Debt |
|
2,168 |
2,070 |
2,239 |
2,726 |
3,476 |
3,101 |
3,642 |
3,916 |
4,418 |
4,432 |
Capital Expenditures (CapEx) |
|
100 |
112 |
88 |
166 |
148 |
130 |
121 |
93 |
97 |
81 |
Net Nonoperating Expense (NNE) |
|
-70 |
3.96 |
90 |
-142 |
44 |
-39 |
-467 |
65 |
92 |
102 |
Net Nonoperating Obligations (NNO) |
|
2,225 |
2,320 |
2,306 |
2,897 |
3,553 |
3,924 |
4,069 |
4,263 |
4,928 |
4,598 |
Total Depreciation and Amortization (D&A) |
|
184 |
200 |
224 |
227 |
247 |
278 |
290 |
332 |
336 |
343 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.44 |
$3.00 |
$1.52 |
$2.56 |
$1.87 |
$1.63 |
$5.38 |
$1.98 |
$1.80 |
$1.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
89.85M |
92.34M |
98.11M |
99.97M |
103.20M |
113.24M |
116.43M |
116.81M |
117.16M |
117.65M |
Adjusted Diluted Earnings per Share |
|
$2.42 |
$2.97 |
$1.51 |
$2.55 |
$1.86 |
$1.63 |
$5.36 |
$1.97 |
$1.80 |
$1.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
90.40M |
93.02M |
98.73M |
100.48M |
103.85M |
113.72M |
116.95M |
117.22M |
117.51M |
118.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.87 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
92.28M |
97.77M |
98.72M |
100.96M |
106.17M |
116.37M |
116.72M |
117.09M |
117.33M |
118.14M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
119 |
217 |
189 |
95 |
181 |
118 |
134 |
227 |
231 |
234 |
Normalized NOPAT Margin |
|
20.41% |
33.73% |
28.99% |
13.68% |
20.75% |
14.24% |
15.54% |
20.72% |
20.44% |
20.62% |
Pre Tax Income Margin |
|
19.19% |
39.49% |
41.45% |
17.66% |
24.62% |
20.75% |
22.65% |
22.08% |
21.09% |
20.51% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
4.10 |
2.74 |
0.00 |
2.38 |
2.44 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
4.10 |
2.74 |
0.00 |
2.38 |
2.44 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.76 |
-0.61 |
0.00 |
0.55 |
0.91 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.76 |
-0.61 |
0.00 |
0.55 |
0.91 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
58.71% |
49.60% |
192.73% |
64.55% |
91.18% |
108.34% |
36.02% |
95.40% |
107.19% |
110.02% |
Augmented Payout Ratio |
|
58.71% |
49.60% |
192.73% |
64.55% |
91.18% |
108.34% |
36.02% |
95.40% |
107.19% |
110.02% |
Quarterly Metrics And Ratios for Kilroy Realty
This table displays calculated financial ratios and metrics derived from Kilroy Realty's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.39% |
227.38% |
9.09% |
13.23% |
10.79% |
-14.60% |
-10.27% |
-1.25% |
2.24% |
10.37% |
-2.78% |
EBITDA Growth |
|
18.18% |
161.49% |
6.36% |
17.97% |
13.46% |
-19.96% |
-16.11% |
-2.73% |
6.63% |
16.51% |
-4.77% |
EBIT Growth |
|
31.45% |
131.57% |
7.53% |
56.43% |
18.14% |
-29.58% |
-33.34% |
-3.57% |
3.47% |
25.95% |
-9.57% |
NOPAT Growth |
|
31.45% |
145.09% |
7.53% |
56.43% |
18.14% |
-29.58% |
-33.34% |
-3.57% |
3.47% |
25.95% |
-9.57% |
Net Income Growth |
|
62.00% |
7.89% |
9.85% |
13.52% |
-32.22% |
-10.81% |
-14.61% |
-10.98% |
-1.81% |
22.60% |
-21.58% |
EPS Growth |
|
70.00% |
10.00% |
6.67% |
17.50% |
-33.82% |
-9.09% |
-12.50% |
-12.77% |
-2.22% |
25.00% |
-21.43% |
Operating Cash Flow Growth |
|
7.42% |
-0.77% |
1.95% |
1.12% |
1.72% |
2.05% |
-7.83% |
-12.54% |
-15.55% |
-1.80% |
-18.44% |
Free Cash Flow Firm Growth |
|
83.11% |
95.78% |
-490.08% |
-448.54% |
-1,088.03% |
-1,391.99% |
-121.43% |
-115.15% |
109.96% |
192.37% |
210.51% |
Invested Capital Growth |
|
1.40% |
1.84% |
3.60% |
3.70% |
8.77% |
6.54% |
6.72% |
6.69% |
0.07% |
-3.60% |
-5.44% |
Revenue Q/Q Growth |
|
1.96% |
34.81% |
2.43% |
6.42% |
-0.24% |
3.91% |
13.98% |
17.11% |
3.28% |
12.18% |
-16.73% |
EBITDA Q/Q Growth |
|
-0.32% |
59.01% |
5.17% |
12.29% |
-4.13% |
12.18% |
29.26% |
30.21% |
5.10% |
22.58% |
-25.68% |
EBIT Q/Q Growth |
|
28.20% |
106.40% |
9.55% |
32.10% |
-3.18% |
23.03% |
166.24% |
91.08% |
3.90% |
49.75% |
-41.56% |
NOPAT Q/Q Growth |
|
28.20% |
106.40% |
9.55% |
32.10% |
-3.18% |
23.03% |
166.24% |
91.08% |
3.90% |
49.75% |
-41.56% |
Net Income Q/Q Growth |
|
60.56% |
-31.37% |
9.68% |
-6.06% |
-4.14% |
-9.69% |
5.00% |
-2.07% |
5.73% |
12.76% |
-32.83% |
EPS Q/Q Growth |
|
70.00% |
-35.29% |
9.09% |
-2.08% |
-4.26% |
-11.11% |
5.00% |
-2.38% |
7.32% |
13.64% |
-34.00% |
Operating Cash Flow Q/Q Growth |
|
104.69% |
-47.39% |
68.64% |
-44.32% |
105.90% |
-47.22% |
52.30% |
-47.17% |
98.83% |
-38.62% |
26.50% |
Free Cash Flow Firm Q/Q Growth |
|
-29.52% |
43.38% |
-136.95% |
3.97% |
-180.51% |
28.89% |
-0.21% |
6.69% |
112.99% |
559.26% |
29.78% |
Invested Capital Q/Q Growth |
|
0.28% |
1.95% |
1.48% |
-0.04% |
5.18% |
-0.13% |
1.65% |
-0.08% |
-1.35% |
-3.80% |
-0.28% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
55.98% |
66.04% |
56.54% |
59.65% |
57.33% |
61.89% |
52.85% |
58.76% |
59.80% |
65.34% |
58.31% |
EBIT Margin |
|
26.97% |
41.29% |
23.87% |
29.63% |
28.76% |
34.05% |
17.73% |
28.93% |
29.11% |
38.86% |
27.27% |
Profit (Net Income) Margin |
|
33.85% |
17.24% |
24.42% |
21.55% |
20.71% |
18.00% |
23.24% |
19.43% |
19.89% |
20.00% |
16.13% |
Tax Burden Percent |
|
124.99% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.43% |
41.74% |
102.29% |
72.74% |
72.02% |
52.86% |
131.03% |
67.15% |
68.34% |
51.46% |
59.15% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
1.34% |
4.60% |
2.49% |
3.20% |
3.10% |
3.75% |
1.68% |
2.73% |
2.72% |
4.24% |
2.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.78% |
2.61% |
2.53% |
2.66% |
2.59% |
2.72% |
1.96% |
2.17% |
2.18% |
2.96% |
2.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.25% |
1.91% |
1.89% |
1.99% |
2.06% |
2.20% |
1.65% |
1.83% |
1.92% |
2.50% |
2.01% |
Return on Equity (ROE) |
|
2.59% |
6.51% |
4.38% |
5.19% |
5.15% |
5.95% |
3.33% |
4.57% |
4.64% |
6.74% |
4.94% |
Cash Return on Invested Capital (CROIC) |
|
-3.33% |
1.48% |
-1.07% |
-0.85% |
-5.57% |
-3.12% |
-4.64% |
-4.63% |
1.76% |
6.89% |
8.71% |
Operating Return on Assets (OROA) |
|
1.23% |
4.24% |
2.29% |
2.95% |
2.85% |
3.47% |
1.55% |
2.54% |
2.52% |
3.96% |
2.74% |
Return on Assets (ROA) |
|
1.54% |
1.77% |
2.35% |
2.15% |
2.05% |
1.83% |
2.03% |
1.70% |
1.73% |
2.04% |
1.62% |
Return on Common Equity (ROCE) |
|
2.48% |
6.23% |
4.20% |
4.97% |
4.94% |
5.71% |
3.19% |
4.38% |
4.45% |
6.47% |
4.74% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.69% |
0.00% |
4.88% |
5.02% |
4.50% |
0.00% |
4.23% |
4.11% |
4.11% |
0.00% |
4.12% |
Net Operating Profit after Tax (NOPAT) |
|
69 |
142 |
64 |
84 |
82 |
100 |
43 |
81 |
84 |
126 |
74 |
NOPAT Margin |
|
26.97% |
41.29% |
23.87% |
29.63% |
28.76% |
34.05% |
17.73% |
28.93% |
29.11% |
38.86% |
27.27% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.44% |
1.99% |
-0.03% |
0.54% |
0.51% |
1.03% |
-0.28% |
0.56% |
0.54% |
1.29% |
0.62% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
73.03% |
58.71% |
76.13% |
70.37% |
71.24% |
65.95% |
82.27% |
71.07% |
70.89% |
61.14% |
72.73% |
Earnings before Interest and Taxes (EBIT) |
|
69 |
142 |
64 |
84 |
82 |
100 |
43 |
81 |
84 |
126 |
74 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
143 |
228 |
151 |
170 |
163 |
182 |
127 |
165 |
173 |
213 |
158 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.81 |
0.73 |
0.64 |
0.61 |
0.64 |
0.81 |
0.78 |
0.68 |
0.84 |
0.89 |
0.72 |
Price to Tangible Book Value (P/TBV) |
|
0.81 |
0.73 |
0.64 |
0.61 |
0.64 |
0.81 |
0.78 |
0.68 |
0.84 |
0.89 |
0.72 |
Price to Revenue (P/Rev) |
|
9.14 |
3.63 |
3.38 |
3.10 |
3.18 |
3.89 |
4.25 |
3.72 |
4.58 |
4.20 |
3.43 |
Price to Earnings (P/E) |
|
19.31 |
17.13 |
14.81 |
13.52 |
16.03 |
20.73 |
20.42 |
18.37 |
22.85 |
22.63 |
19.35 |
Dividend Yield |
|
5.58% |
6.22% |
7.17% |
7.65% |
7.25% |
5.76% |
6.03% |
6.93% |
5.58% |
5.34% |
6.59% |
Earnings Yield |
|
5.18% |
5.84% |
6.75% |
7.39% |
6.24% |
4.82% |
4.90% |
5.44% |
4.38% |
4.42% |
5.17% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
0.82 |
0.76 |
0.75 |
0.76 |
0.85 |
0.81 |
0.76 |
0.86 |
0.92 |
0.84 |
Enterprise Value to Revenue (EV/Rev) |
|
17.55 |
7.42 |
7.41 |
7.11 |
7.34 |
8.01 |
8.80 |
8.30 |
9.23 |
8.31 |
7.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
144.44 |
12.39 |
13.19 |
12.50 |
12.82 |
13.60 |
16.49 |
15.64 |
17.15 |
13.92 |
12.76 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
25.06 |
31.33 |
27.58 |
27.93 |
27.43 |
44.71 |
42.69 |
47.09 |
28.20 |
26.16 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
25.06 |
31.33 |
27.58 |
27.93 |
27.43 |
44.71 |
42.69 |
47.09 |
28.20 |
26.16 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.23 |
13.74 |
12.88 |
12.72 |
13.39 |
15.02 |
14.77 |
14.20 |
16.84 |
17.43 |
16.75 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
55.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.94 |
13.18 |
9.37 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.72 |
0.75 |
0.78 |
0.78 |
0.87 |
0.87 |
0.91 |
0.91 |
0.89 |
0.82 |
0.82 |
Long-Term Debt to Equity |
|
0.72 |
0.75 |
0.78 |
0.78 |
0.87 |
0.87 |
0.91 |
0.91 |
0.89 |
0.82 |
0.82 |
Financial Leverage |
|
0.70 |
0.73 |
0.75 |
0.75 |
0.79 |
0.81 |
0.84 |
0.84 |
0.88 |
0.85 |
0.87 |
Leverage Ratio |
|
1.85 |
1.88 |
1.90 |
1.89 |
1.95 |
1.96 |
1.99 |
1.99 |
2.03 |
1.98 |
2.00 |
Compound Leverage Factor |
|
1.86 |
0.79 |
1.94 |
1.38 |
1.40 |
1.04 |
2.61 |
1.33 |
1.38 |
1.02 |
1.18 |
Debt to Total Capital |
|
41.73% |
42.90% |
43.75% |
43.78% |
46.54% |
46.55% |
47.57% |
47.61% |
47.14% |
45.05% |
45.18% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
41.73% |
42.90% |
43.75% |
43.78% |
46.54% |
46.55% |
47.57% |
47.61% |
47.14% |
45.05% |
45.18% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.47% |
2.39% |
2.37% |
2.32% |
2.20% |
2.19% |
2.13% |
2.13% |
2.15% |
2.22% |
2.20% |
Common Equity to Total Capital |
|
55.80% |
54.71% |
53.88% |
53.91% |
51.25% |
51.27% |
50.29% |
50.26% |
50.71% |
52.73% |
52.63% |
Debt to EBITDA |
|
69.62 |
6.49 |
7.59 |
7.26 |
7.87 |
7.40 |
9.72 |
9.80 |
9.38 |
6.79 |
6.87 |
Net Debt to EBITDA |
|
65.12 |
5.96 |
6.77 |
6.67 |
6.89 |
6.64 |
8.09 |
8.20 |
8.21 |
6.54 |
6.65 |
Long-Term Debt to EBITDA |
|
69.62 |
6.49 |
7.59 |
7.26 |
7.87 |
7.40 |
9.72 |
9.80 |
9.38 |
6.79 |
6.87 |
Debt to NOPAT |
|
-21.59 |
13.13 |
18.02 |
16.03 |
17.15 |
14.94 |
26.33 |
26.75 |
25.74 |
13.74 |
14.07 |
Net Debt to NOPAT |
|
-20.19 |
12.06 |
16.07 |
14.72 |
15.00 |
13.39 |
21.94 |
22.38 |
22.53 |
13.25 |
13.62 |
Long-Term Debt to NOPAT |
|
-21.59 |
13.13 |
18.02 |
16.03 |
17.15 |
14.94 |
26.33 |
26.75 |
25.74 |
13.74 |
14.07 |
Noncontrolling Interest Sharing Ratio |
|
4.28% |
4.29% |
4.23% |
4.18% |
4.18% |
4.14% |
4.14% |
4.09% |
4.10% |
4.07% |
4.04% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-65 |
-37 |
-287 |
-276 |
-773 |
-550 |
-636 |
-593 |
77 |
508 |
659 |
Operating Cash Flow to CapEx |
|
1,025.69% |
395.97% |
871.84% |
418.69% |
879.60% |
386.21% |
1,050.43% |
461.61% |
604.23% |
301.31% |
642.43% |
Free Cash Flow to Firm to Interest Expense |
|
-3.26 |
0.00 |
-11.18 |
0.00 |
0.00 |
0.00 |
-16.35 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
10.27 |
0.00 |
7.10 |
0.00 |
0.00 |
0.00 |
4.32 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
9.27 |
0.00 |
6.28 |
0.00 |
0.00 |
0.00 |
3.91 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
Fixed Asset Turnover |
|
0.05 |
0.12 |
0.11 |
0.11 |
0.11 |
0.12 |
0.10 |
0.10 |
0.10 |
0.12 |
0.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,748 |
9,938 |
10,085 |
10,081 |
10,602 |
10,588 |
10,763 |
10,755 |
10,610 |
10,207 |
10,178 |
Invested Capital Turnover |
|
0.05 |
0.11 |
0.10 |
0.11 |
0.11 |
0.11 |
0.09 |
0.09 |
0.09 |
0.11 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
134 |
179 |
351 |
360 |
855 |
650 |
678 |
674 |
7.37 |
-381 |
-585 |
Enterprise Value (EV) |
|
8,440 |
8,137 |
7,671 |
7,592 |
8,038 |
9,049 |
8,692 |
8,172 |
9,147 |
9,434 |
8,545 |
Market Capitalization |
|
4,395 |
3,984 |
3,496 |
3,307 |
3,489 |
4,399 |
4,197 |
3,658 |
4,543 |
4,775 |
3,870 |
Book Value per Share |
|
$46.54 |
$46.52 |
$46.41 |
$46.40 |
$46.37 |
$46.30 |
$46.13 |
$46.06 |
$45.83 |
$45.59 |
$45.34 |
Tangible Book Value per Share |
|
$46.54 |
$46.52 |
$46.41 |
$46.40 |
$46.37 |
$46.30 |
$46.13 |
$46.06 |
$45.83 |
$45.59 |
$45.34 |
Total Capital |
|
9,748 |
9,938 |
10,085 |
10,081 |
10,602 |
10,588 |
10,763 |
10,755 |
10,610 |
10,207 |
10,178 |
Total Debt |
|
4,068 |
4,263 |
4,413 |
4,413 |
4,935 |
4,928 |
5,120 |
5,121 |
5,001 |
4,598 |
4,598 |
Total Long-Term Debt |
|
4,068 |
4,263 |
4,413 |
4,413 |
4,935 |
4,928 |
5,120 |
5,121 |
5,001 |
4,598 |
4,598 |
Net Debt |
|
3,805 |
3,916 |
3,936 |
4,051 |
4,316 |
4,418 |
4,265 |
4,285 |
4,376 |
4,432 |
4,451 |
Capital Expenditures (CapEx) |
|
20 |
27 |
21 |
24 |
24 |
29 |
16 |
19 |
29 |
36 |
21 |
Net Nonoperating Expense (NNE) |
|
-18 |
83 |
-1.46 |
23 |
23 |
47 |
-13 |
27 |
27 |
61 |
30 |
Net Nonoperating Obligations (NNO) |
|
4,068 |
4,263 |
4,413 |
4,413 |
4,935 |
4,928 |
5,120 |
5,121 |
5,001 |
4,598 |
4,598 |
Total Depreciation and Amortization (D&A) |
|
74 |
85 |
87 |
85 |
81 |
82 |
84 |
84 |
89 |
86 |
84 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.68 |
$0.45 |
$0.48 |
$0.47 |
$0.45 |
$0.40 |
$0.42 |
$0.41 |
$0.44 |
$0.51 |
$0.33 |
Adjusted Weighted Average Basic Shares Outstanding |
|
116.87M |
116.81M |
117.06M |
117.15M |
117.18M |
117.16M |
117.34M |
117.38M |
117.83M |
117.65M |
118.19M |
Adjusted Diluted Earnings per Share |
|
$0.68 |
$0.44 |
$0.48 |
$0.47 |
$0.45 |
$0.40 |
$0.42 |
$0.41 |
$0.44 |
$0.50 |
$0.33 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
117.24M |
117.22M |
117.41M |
117.36M |
117.50M |
117.51M |
117.96M |
117.66M |
118.24M |
118.16M |
118.66M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
116.88M |
117.09M |
117.12M |
117.18M |
117.24M |
117.33M |
117.37M |
117.39M |
118.05M |
118.14M |
118.28M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
100 |
45 |
59 |
57 |
70 |
30 |
57 |
59 |
88 |
52 |
Normalized NOPAT Margin |
|
18.88% |
28.90% |
16.71% |
20.74% |
20.13% |
23.84% |
12.41% |
20.25% |
20.38% |
27.20% |
19.09% |
Pre Tax Income Margin |
|
27.09% |
17.24% |
24.42% |
21.55% |
20.71% |
18.00% |
23.24% |
19.43% |
19.89% |
20.00% |
16.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.45 |
0.00 |
2.48 |
0.00 |
0.00 |
0.00 |
1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
3.45 |
0.00 |
2.48 |
0.00 |
0.00 |
0.00 |
1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.45 |
0.00 |
1.67 |
0.00 |
0.00 |
0.00 |
0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
2.45 |
0.00 |
1.67 |
0.00 |
0.00 |
0.00 |
0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
96.02% |
95.40% |
94.27% |
92.69% |
104.30% |
107.19% |
111.75% |
115.19% |
115.80% |
110.02% |
116.21% |
Augmented Payout Ratio |
|
96.02% |
95.40% |
94.27% |
92.69% |
104.30% |
107.19% |
111.75% |
115.19% |
115.80% |
110.02% |
116.21% |
Key Financial Trends
Kilroy Realty (NYSE: KRC) has demonstrated a consistent financial performance over the past several quarters, showing resilience in revenue generation and stable net income, though with some fluctuations influenced by non-operating expenses and investing activity.
Revenue and Net Income Trends:
- Total revenue remained strong and relatively stable, hovering around $270 million to $345 million per quarter over recent periods, reflecting steady operational performance.
- Net income attributable to common shareholders has generally been positive, with quarterly values ranging from approximately $39 million in Q1 2025 to $65 million in Q4 2024, demonstrating consistent profitability.
- Earnings per share (EPS), both basic and diluted, have remained fairly steady around the $0.33 to $0.54 range quarterly, contributing to shareholder returns.
- There is a downward trend in total revenue from the high of $345 million in Q4 2022 down to $270 million in Q1 2025, indicating potential revenue pressure that investors should monitor.
Expenses and Operating Costs:
- Total non-interest expenses, including other operating expenses and depreciation, have been stable in the $190 million to $205 million range across recent quarters.
- Nonoperating income (expense), net appears as a consistent negative value, reducing overall pre-tax income by approximately $27 million to $61 million recently, impacting net profitability.
Cash Flow and Capital Management:
- Net cash from operating activities has been positive and robust, reaching around $137 million in Q1 2025, which supports the company’s day-to-day operations and investment activities.
- Investing activities show substantial outflows, with significant purchases of property, equipment, and investment securities, indicative of ongoing growth or maintenance capital expenditure.
- Net cash from financing activities typically shows negative outflows due to substantial dividend payments ($64 million) and debt repayments, reflecting capital return to shareholders but also cash outflow pressures.
Balance Sheet Highlights:
- Total assets have remained stable around $10.8 billion in early 2025, with premises and equipment making up the largest asset class, suggesting a substantial asset base.
- Common equity has stayed consistent around $5.3 billion, with retained earnings growing moderately, indicating steady accumulation of profits.
- The level of long-term debt is significant (approximately $4.6 billion in Q1 2025), though in line with prior periods, reflecting ongoing leverage consistent with the real estate investment model.
Summary:
Kilroy Realty has managed to sustain profitability and generate strong operating cash flow while investing heavily in assets. However, the company faces some challenges, including consistent negative nonoperating expenses and modest declines in total revenue in recent quarters. The balance sheet remains strong, with stable equity and manageable debt levels. Investors should keep an eye on revenue trends and nonoperating costs, which may impact future earnings growth potential.
08/09/25 02:45 AMAI Generated. May Contain Errors.