Go Pro

Kilroy Realty (KRC) Financials

Kilroy Realty logo
$34.77 -0.13 (-0.37%)
As of 10:01 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Kilroy Realty

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.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
221 281 151 258 195 187 628 233 212 211 276
Consolidated Net Income / (Loss)
239 304 181 278 215 207 659 259 238 233 303
Net Income / (Loss) Continuing Operations
239 418 311 278 208 207 659 259 238 233 303
Total Pre-Tax Income
112 254 271 123 215 172 196 242 238 233 303
Total Revenue
581 643 653 698 874 828 864 1,097 1,130 1,136 1,240
Net Interest Income / (Expense)
0.00 0.00 -66 -50 0.00 -71 -79 0.00 0.00 0.00 0.00
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 66 50 0.00 71 79 0.00 0.00 0.00 0.00
Total Non-Interest Income
581 643 719 747 874 898 943 1,097 1,130 1,136 1,240
Other Service Charges
2.15 - - 9.69 11 6.09 6.05 11 12 18 19
Net Realized & Unrealized Capital Gains on Investments
- - - - 37 0.00 -12 - 0.00 0.00 127
Other Non-Interest Income
579 643 719 738 826 892 949 1,086 1,118 1,118 1,094
Total Non-Interest Expense
412 335 383 561 615 659 672 772 801 800 802
Other Operating Expenses
204 112 130 301 342 360 362 415 445 444 447
Depreciation Expense
204 217 246 254 273 299 310 358 355 356 355
Nonoperating Income / (Expense), net
-57 -54 0.19 -13 -44 3.42 3.92 -83 -91 -103 -135
Net Income / (Loss) Attributable to Noncontrolling Interest
4.52 10 16 20 20 20 31 27 26 22 27
Basic Earnings per Share
$2.44 $3.00 $1.52 $2.56 $1.87 $1.63 $5.38 $1.98 $1.80 $1.78 $2.33
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 118.28M
Diluted Earnings per Share
$2.42 $2.97 $1.51 $2.55 $1.86 $1.63 $5.36 $1.97 $1.80 $1.77 $2.32
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 118.83M
Weighted Average Basic & Diluted Shares Outstanding
90.50M 93.80M 99.50M 100.90M 106.17M 116.37M 116.72M 117.09M 117.33M 118.14M 118.50M
Cash Dividends to Common per Share
$1.40 $3.38 $1.65 $1.79 $1.91 $1.97 $2.04 - $2.16 $2.16 $2.16

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
47 50 49 52 59 39 68 156 12 -19 20
Consolidated Net Income / (Loss)
53 56 55 58 65 44 80 162 17 -15 25
Net Income / (Loss) Continuing Operations
53 56 55 58 65 44 80 162 17 -15 25
Total Pre-Tax Income
53 56 55 58 65 44 63 162 17 -38 25
Total Revenue
295 279 281 290 325 271 290 390 272 270 272
Net Interest Income / (Expense)
26 0.00 0.00 0.00 39 0.00 0.00 0.00 - 0.00 0.00
Total Interest Income
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense
-26 0.00 0.00 0.00 -39 0.00 0.00 0.00 - 0.00 0.00
Total Non-Interest Income
269 279 281 290 286 271 290 390 272 270 272
Other Service Charges
3.37 3.69 4.81 3.99 5.02 4.60 4.82 4.84 4.82 4.72 4.05
Other Non-Interest Income
266 275 276 286 281 266 285 275 267 265 268
Total Non-Interest Expense
194 197 199 205 199 197 197 199 209 271 207
Other Operating Expenses
108 109 112 114 110 110 109 112 116 115 113
Depreciation Expense
86 88 87 92 89 87 88 87 93 94 94
Impairment Charge
- - - - - 0.00 0.00 - - 62 0.00
Nonoperating Income / (Expense), net
-47 -26 -27 -27 -61 -30 -30 -29 -46 -37 -41
Other Gains / (Losses), net
- - 0.00 0.00 - 0.00 17 - - 24 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
5.76 5.78 5.34 5.30 5.57 4.67 11 6.06 4.67 4.59 4.81
Basic Earnings per Share
$0.40 $0.42 $0.41 $0.44 $0.51 $0.33 $0.58 $1.32 $0.10 ($0.16) $0.17
Weighted Average Basic Shares Outstanding
117.16M 117.34M 117.38M 117.83M 117.65M 118.19M 118.29M 118.30M 118.28M 117.64M 116.29M
Diluted Earnings per Share
$0.40 $0.42 $0.41 $0.44 $0.50 $0.33 $0.57 $1.31 $0.11 ($0.16) $0.17
Weighted Average Diluted Shares Outstanding
117.51M 117.96M 117.66M 118.24M 118.16M 118.66M 118.68M 118.82M 118.83M 117.64M 117.06M
Weighted Average Basic & Diluted Shares Outstanding
117.33M 117.37M 117.39M 118.05M 118.14M 118.28M 118.29M 118.31M 118.50M 116.28M 116.31M

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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-42 829 -183 104 -95 747 -396 -80 163 -344 14
Net Cash From Operating Activities
272 345 347 410 387 456 516 592 603 541 566
Net Cash From Continuing Operating Activities
272 345 347 410 387 456 516 592 603 541 566
Net Income / (Loss) Continuing Operations
239 304 181 278 215 207 659 259 238 233 303
Consolidated Net Income / (Loss)
239 304 181 278 215 207 659 259 238 233 303
Depreciation Expense
204 217 246 254 273 299 310 358 355 356 355
Amortization Expense
-20 -18 -22 -27 -26 -21 -20 -25 -20 -13 -12
Non-Cash Adjustments to Reconcile Net Income
-156 -173 -49 -135 -82 -73 -471 -35 29 17 -79
Changes in Operating Assets and Liabilities, net
4.41 14 -12 40 9.70 24 37 36 -0.52 -52 -0.80
Net Cash From Investing Activities
-337 -579 -359 -809 -1,228 -542 -748 -553 -800 -225 -240
Net Cash From Continuing Investing Activities
-337 57 -359 -809 -1,228 -542 -748 -553 -800 -225 -240
Purchase of Property, Leasehold Improvements and Equipment
-100 -112 -88 -166 -148 -130 -121 -93 -97 -100 -116
Purchase of Investment Securities
-556 -351 -417 -1,058 -1,205 -487 -1,677 -494 -703 -144 -572
Sale of Property, Leasehold Improvements and Equipment
- - - - - - - 0.00 0.00 19 0.00
Sale and/or Maturity of Investments
320 325 182 379 124 75 1,049 33 0.00 0.00 448
Net Cash From Financing Activities
23 427 -171 503 747 833 -165 -119 361 -661 -313
Net Cash From Continuing Financing Activities
23 427 -171 503 747 833 -165 -119 361 -661 -313
Issuance of Debt
648 475 944 1,534 1,609 962 450 200 695 396 461
Repayment of Debt
-875 -379 -919 -962 -986 -590 -317 -5.56 -26 -730 -471
Payment of Dividends
-140 -151 -348 -179 -196 -225 -237 -248 -255 -256 -258
Other Financing Activities, Net
3.15 451 26 -20 -33 -36 -60 -66 -53 -70 -45

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-109 345 -19 -210 -460 -19 46 179 -193 14 61
Net Cash From Operating Activities
110 168 89 176 108 137 144 177 109 151 78
Net Cash From Continuing Operating Activities
110 168 89 176 108 137 144 177 109 151 78
Net Income / (Loss) Continuing Operations
53 56 55 58 65 44 80 162 17 -15 25
Consolidated Net Income / (Loss)
53 56 55 58 65 44 80 162 17 -15 25
Depreciation Expense
86 88 87 92 89 87 88 87 93 94 94
Amortization Expense
-3.97 -3.85 -3.42 -2.90 -2.99 -3.04 -3.16 -2.91 -2.73 -1.92 -1.04
Non-Cash Adjustments to Reconcile Net Income
5.77 5.14 4.68 6.45 2.51 9.16 -9.24 -104 25 42 4.76
Changes in Operating Assets and Liabilities, net
-38 23 -54 22 -43 0.00 -11 33 -23 31 -44
Net Cash From Investing Activities
-140 77 -36 -174 -91 -77 -24 89 -229 15 119
Net Cash From Continuing Investing Activities
-140 77 -36 -174 -91 -77 -24 89 -229 15 119
Purchase of Property, Leasehold Improvements and Equipment
-29 -16 -19 -29 -36 -21 -25 -28 -42 -30 -38
Purchase of Investment Securities
-111 -85 -95 111 -332 -55 -26 -247 -243 -103 -25
Sale and/or Maturity of Investments
- 178 78 - - 0.00 28 364 55 141 189
Net Cash From Financing Activities
-79 100 -72 -212 -476 -79 -74 -87 -73 -152 -136
Net Cash From Continuing Financing Activities
-79 100 -72 -212 -476 -79 -74 -87 -73 -152 -136
Repayment of Debt
-7.76 -201 -1.49 -122 -405 -1.54 -1.55 -467 -1.58 -1.60 -92
Payment of Dividends
-64 -64 -64 -64 -64 -64 -64 -65 -65 -65 -63
Other Financing Activities, Net
-7.24 -30 -6.28 -27 -6.84 -13 -7.60 -17 -6.98 -13 -21

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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
5,926 6,707 6,803 7,766 8,900 10,001 10,583 10,797 11,401 10,898 10,915
Cash and Due from Banks
57 193 58 52 60 732 414 347 510 166 179
Trading Account Securities
13 15 21 22 27 27 27 24 285 28 31
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 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 9,691
Deferred Acquisition Cost
177 208 184 198 213 211 234 251 230 226 278
Other Assets
346 312 378 340 516 536 605 641 640 633 723
Total Liabilities & Shareholders' Equity
5,926 6,707 6,803 7,766 8,900 10,001 10,583 10,797 11,401 10,898 10,915
Total Liabilities
2,692 2,947 2,843 3,564 4,329 4,723 4,894 5,122 5,741 5,289 5,277
Non-Interest Bearing Deposits
49 52 56 60 67 69 75 81 79 71 76
Other Short-Term Payables
281 425 - - 472 505 - 64 436 65 65
Long-Term Debt
2,225 2,320 2,306 2,852 3,308 3,924 4,069 4,263 4,928 4,598 4,589
Other Long-Term Liabilities
136 150 439 572 238 226 750 713 298 556 547
Commitments & Contingencies
0.00 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 5,638
Total Preferred & Common Equity
3,171 3,543 3,701 3,930 4,294 5,030 5,440 5,437 5,428 5,382 5,421
Total Common Equity
2,979 3,351 3,701 3,930 4,294 5,030 5,440 5,437 5,428 5,382 5,421
Common Stock
3,049 3,459 3,823 3,978 4,352 5,133 5,156 5,172 5,207 5,211 5,232
Retained Earnings
-70 -108 -123 -48 -58 -103 284 265 221 171 189
Noncontrolling Interest
64 216 260 271 277 247 250 238 232 227 217

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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
10,969 10,911 11,471 11,599 11,544 11,381 10,879 10,868 10,992 10,775 10,632
Cash and Due from Banks
476 362 619 855 836 625 147 193 372 193 254
Trading Account Securities
23 26 279 110 33 27 29 32 34 31 35
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 0.00
Premises and Equipment, Net
9,568 9,617 9,681 9,742 9,781 9,831 9,825 9,543 9,723 9,469 9,448
Deferred Acquisition Cost
238 231 229 227 220 227 220 208 229 271 264
Other Assets
664 665 652 653 674 659 646 892 621 794 619
Total Liabilities & Shareholders' Equity
10,969 10,911 11,471 11,599 11,544 11,381 10,879 10,868 10,992 10,775 10,632
Total Liabilities
5,297 5,243 5,804 5,956 5,909 5,772 5,299 5,274 5,306 5,286 5,184
Non-Interest Bearing Deposits
81 78 75 74 73 71 78 74 75 80 78
Other Short-Term Payables
- 64 64 467 - 420 357 - 65 63 63
Long-Term Debt
4,413 4,413 4,935 5,120 5,121 5,001 4,598 4,598 4,590 4,589 4,537
Other Long-Term Liabilities
804 688 730 295 716 280 266 603 577 553 506
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,672 5,668 5,668 5,643 5,634 5,609 5,580 5,593 5,686 5,489 5,448
Total Preferred & Common Equity
5,434 5,434 5,434 5,413 5,406 5,380 5,356 5,366 5,465 5,265 5,226
Total Common Equity
5,434 5,434 5,434 5,413 5,406 5,380 5,356 5,366 5,465 5,265 5,226
Common Stock
5,177 5,185 5,196 5,210 5,218 5,204 5,212 5,218 5,225 5,162 5,167
Retained Earnings
257 249 238 203 188 176 145 149 241 103 59
Noncontrolling Interest
239 234 234 230 229 228 224 227 220 224 222

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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 118,305,702.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 118,305,702.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 2.56
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
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 $2.33
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 118.28M
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 $2.32
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 118.83M
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 $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 118.50M
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Kilroy Realty

This table displays calculated financial ratios and metrics derived from Kilroy Realty's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - 118,305,702.00 118,503,054.00 118,503,054.00
DEI Adjusted Shares Outstanding
- - - - - - - - 118,305,702.00 118,503,054.00 118,503,054.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.14 -0.12 0.21
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.60% -10.27% -1.25% 2.24% 10.37% -2.78% 9.16% 34.59% - 0.00% -6.04%
EBITDA Growth
-19.96% -16.11% -2.73% 6.63% 16.51% -4.77% 17.62% 59.01% - -27.23% -12.68%
EBIT Growth
-29.58% -33.34% -3.57% 3.47% 25.95% -9.57% 34.86% 126.36% - -69.54% -29.85%
NOPAT Growth
-29.58% -33.34% -3.57% 3.47% 25.95% -9.57% 34.86% 126.36% - -78.68% -29.85%
Net Income Growth
-10.81% -14.61% -10.98% -1.81% 22.60% -21.58% 45.87% 181.38% - 0.00% -68.94%
EPS Growth
-9.09% -12.50% -12.77% -2.22% 25.00% -21.43% 39.02% 197.73% - 0.00% -70.18%
Operating Cash Flow Growth
2.05% -7.83% -12.54% -15.55% -1.80% -18.44% 62.07% 0.12% - 0.00% 0.00%
Free Cash Flow Firm Growth
-1,391.99% -121.43% -115.15% 109.96% 192.37% 210.51% 213.57% 581.54% - -82.51% -58.68%
Invested Capital Growth
6.54% 6.72% 6.69% 0.07% -3.60% -5.44% -5.24% -3.15% - -0.98% -2.02%
Revenue Q/Q Growth
3.91% 13.98% 17.11% 3.28% 12.18% -16.73% 13.14% 27.34% - 7.86% -7.22%
EBITDA Q/Q Growth
12.18% 29.26% 30.21% 5.10% 22.58% -25.68% 22.95% 42.04% - -24.97% 37.37%
EBIT Q/Q Growth
23.03% 166.24% 91.08% 3.90% 49.75% -41.56% 48.55% 74.30% - -64.44% 190.51%
NOPAT Q/Q Growth
23.03% 166.24% 91.08% 3.90% 49.75% -41.56% 48.55% 74.30% - -75.11% 315.01%
Net Income Q/Q Growth
-9.69% 5.00% -2.07% 5.73% 12.76% -32.83% 82.16% 103.95% - -185.76% 268.44%
EPS Q/Q Growth
-11.11% 5.00% -2.38% 7.32% 13.64% -34.00% 72.73% 129.82% - -245.45% 206.25%
Operating Cash Flow Q/Q Growth
-47.22% 52.30% -47.17% 98.83% -38.62% 26.50% 4.98% 22.83% - 38.15% -48.10%
Free Cash Flow Firm Q/Q Growth
28.89% -0.21% 6.69% 112.99% 559.26% 29.78% 2.17% -21.95% - 169.96% 135.46%
Invested Capital Q/Q Growth
-0.13% 1.65% -0.08% -1.35% -3.80% -0.28% 0.13% 0.83% - -1.46% -0.92%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
61.89% 52.85% 58.76% 59.80% 65.34% 58.31% 63.36% 70.68% - 39.15% 57.96%
EBIT Margin
34.05% 17.73% 28.93% 29.11% 38.86% 27.27% 35.80% 49.00% - 7.66% 23.99%
Profit (Net Income) Margin
18.00% 23.24% 19.43% 19.89% 20.00% 16.13% 25.96% 41.59% - -5.00% 9.07%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00% 100.00%
Interest Burden Percent
52.86% 131.03% 67.15% 68.34% 51.46% 59.15% 72.53% 84.86% - -65.23% 37.82%
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)
3.75% 1.68% 2.73% 2.72% 4.24% 2.94% 3.94% 5.88% - 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
2.72% 1.96% 2.17% 2.18% 2.96% 2.32% 3.32% 5.28% - 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
2.20% 1.65% 1.83% 1.92% 2.50% 2.01% 2.88% 4.48% - 0.00% 0.00%
Return on Equity (ROE)
5.95% 3.33% 4.57% 4.64% 6.74% 4.94% 6.82% 10.37% - 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
-3.12% -4.64% -4.63% 1.76% 6.89% 8.71% 8.77% 7.62% - 0.98% 2.04%
Operating Return on Assets (OROA)
3.47% 1.55% 2.54% 2.52% 3.96% 2.74% 3.69% 5.49% - 0.00% 0.00%
Return on Assets (ROA)
1.83% 2.03% 1.70% 1.73% 2.04% 1.62% 2.67% 4.66% - 0.00% 0.00%
Return on Common Equity (ROCE)
5.71% 3.19% 4.38% 4.45% 6.47% 4.74% 6.54% 9.96% - 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% 4.23% 4.11% 4.11% 0.00% 4.12% 4.58% 6.41% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
100 43 81 84 126 74 110 191 - 16 65
NOPAT Margin
34.05% 17.73% 28.93% 29.11% 38.86% 27.27% 35.80% 49.00% - 5.36% 23.99%
Net Nonoperating Expense Percent (NNEP)
1.03% -0.28% 0.56% 0.54% 1.29% 0.62% 0.62% 0.60% - 0.66% 0.89%
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%
Operating Expenses to Revenue
65.95% 82.27% 71.07% 70.89% 61.14% 72.73% 64.20% 51.00% - 92.34% 76.01%
Earnings before Interest and Taxes (EBIT)
100 43 81 84 126 74 110 191 - 22 65
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
182 127 165 173 213 158 194 276 - 115 158
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.81 0.78 0.68 0.84 0.89 0.72 0.76 0.91 - 0.63 0.85
Price to Tangible Book Value (P/TBV)
0.81 0.78 0.68 0.84 0.89 0.72 0.76 0.91 - 0.63 0.85
Price to Revenue (P/Rev)
3.89 4.25 3.72 4.58 4.20 3.43 3.52 3.99 - 0.00 0.00
Price to Earnings (P/E)
20.73 20.42 18.37 22.85 22.63 19.35 18.51 15.47 - 0.00 0.00
Dividend Yield
5.76% 6.03% 6.93% 5.58% 5.34% 6.59% 6.30% 5.11% - 7.77% 5.76%
Earnings Yield
4.82% 4.90% 5.44% 4.38% 4.42% 5.17% 5.40% 6.47% - 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.85 0.81 0.76 0.86 0.92 0.84 0.85 0.92 - 0.79 0.90
Enterprise Value to Revenue (EV/Rev)
8.01 8.80 8.30 9.23 8.31 7.58 7.53 7.53 - 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
13.60 16.49 15.64 17.15 13.92 12.76 12.44 11.78 - 0.00 24.89
Enterprise Value to EBIT (EV/EBIT)
27.43 44.71 42.69 47.09 28.20 26.16 24.47 20.43 - 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
27.43 44.71 42.69 47.09 28.20 26.16 24.47 20.43 - 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
15.02 14.77 14.20 16.84 17.43 16.75 15.37 16.69 - 0.00 17.39
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 48.94 13.18 9.37 9.46 11.85 - 79.54 43.41
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.87 0.91 0.91 0.89 0.82 0.82 0.82 0.81 - 0.84 0.83
Long-Term Debt to Equity
0.87 0.91 0.91 0.89 0.82 0.82 0.82 0.81 - 0.84 0.83
Financial Leverage
0.81 0.84 0.84 0.88 0.85 0.87 0.87 0.85 - 0.83 0.83
Leverage Ratio
1.96 1.99 1.99 2.03 1.98 2.00 2.00 1.98 - 1.96 1.95
Compound Leverage Factor
1.04 2.61 1.33 1.38 1.02 1.18 1.45 1.68 - -1.28 0.74
Debt to Total Capital
46.55% 47.57% 47.61% 47.14% 45.05% 45.18% 45.11% 44.67% - 45.54% 45.44%
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%
Long-Term Debt to Total Capital
46.55% 47.57% 47.61% 47.14% 45.05% 45.18% 45.11% 44.67% - 45.54% 45.44%
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%
Noncontrolling Interests to Total Capital
2.19% 2.13% 2.13% 2.15% 2.22% 2.20% 2.23% 2.15% - 2.22% 2.22%
Common Equity to Total Capital
51.27% 50.29% 50.26% 50.71% 52.73% 52.63% 52.66% 53.19% - 52.24% 52.34%
Debt to EBITDA
7.40 9.72 9.80 9.38 6.79 6.87 6.58 5.73 - 0.00 12.62
Net Debt to EBITDA
6.64 8.09 8.20 8.21 6.54 6.65 6.30 5.26 - 0.00 11.92
Long-Term Debt to EBITDA
7.40 9.72 9.80 9.38 6.79 6.87 6.58 5.73 - 0.00 12.62
Debt to NOPAT
14.94 26.33 26.75 25.74 13.74 14.07 12.95 9.94 - 0.00 0.00
Net Debt to NOPAT
13.39 21.94 22.38 22.53 13.25 13.62 12.41 9.13 - 0.00 0.00
Long-Term Debt to NOPAT
14.94 26.33 26.75 25.74 13.74 14.07 12.95 9.94 - 0.00 0.00
Noncontrolling Interest Sharing Ratio
4.14% 4.14% 4.09% 4.10% 4.07% 4.04% 4.06% 3.97% - 4.04% 4.06%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-550 -636 -593 77 508 659 673 526 - 115 271
Operating Cash Flow to CapEx
386.21% 1,050.43% 461.61% 604.23% 301.31% 642.43% 567.99% 633.18% - 503.24% 203.42%
Free Cash Flow to Firm to Interest Expense
0.00 -16.35 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 4.32 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 3.91 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.10 0.09 0.09 0.09 0.10 0.10 0.10 0.11 - 0.00 0.00
Fixed Asset Turnover
0.12 0.10 0.10 0.10 0.12 0.12 0.12 0.13 - 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,588 10,763 10,755 10,610 10,207 10,178 10,191 10,275 - 10,078 9,985
Invested Capital Turnover
0.11 0.09 0.09 0.09 0.11 0.11 0.11 0.12 - 0.00 0.00
Increase / (Decrease) in Invested Capital
650 678 674 7.37 -381 -585 -564 -334 - -100 -206
Enterprise Value (EV)
9,049 8,692 8,172 9,147 9,434 8,545 8,690 9,436 - 7,916 8,945
Market Capitalization
4,399 4,197 3,658 4,543 4,775 3,870 4,058 4,998 - 3,296 4,440
Book Value per Share
$46.30 $46.13 $46.06 $45.83 $45.59 $45.34 $45.37 $46.20 - $44.43 $44.94
Tangible Book Value per Share
$46.30 $46.13 $46.06 $45.83 $45.59 $45.34 $45.37 $46.20 - $44.43 $44.94
Total Capital
10,588 10,763 10,755 10,610 10,207 10,178 10,191 10,275 - 10,078 9,985
Total Debt
4,928 5,120 5,121 5,001 4,598 4,598 4,598 4,590 - 4,589 4,537
Total Long-Term Debt
4,928 5,120 5,121 5,001 4,598 4,598 4,598 4,590 - 4,589 4,537
Net Debt
4,418 4,265 4,285 4,376 4,432 4,451 4,405 4,217 - 4,396 4,283
Capital Expenditures (CapEx)
29 16 19 29 36 21 25 28 - 30 38
Net Nonoperating Expense (NNE)
47 -13 27 27 61 30 30 29 - 30 41
Net Nonoperating Obligations (NNO)
4,928 5,120 5,121 5,001 4,598 4,598 4,598 4,590 - 4,589 4,537
Total Depreciation and Amortization (D&A)
82 84 84 89 86 84 84 85 - 92 93
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.40 $0.42 $0.41 $0.44 $0.51 $0.33 $0.58 $1.32 $0.10 ($0.16) $0.17
Adjusted Weighted Average Basic Shares Outstanding
117.16M 117.34M 117.38M 117.83M 117.65M 118.19M 118.29M 118.30M 118.28M 117.64M 116.29M
Adjusted Diluted Earnings per Share
$0.40 $0.42 $0.41 $0.44 $0.50 $0.33 $0.57 $1.31 $0.11 ($0.16) $0.17
Adjusted Weighted Average Diluted Shares Outstanding
117.51M 117.96M 117.66M 118.24M 118.16M 118.66M 118.68M 118.82M 118.83M 117.64M 117.06M
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
117.33M 117.37M 117.39M 118.05M 118.14M 118.28M 118.29M 118.31M 118.50M 116.28M 116.31M
Normalized Net Operating Profit after Tax (NOPAT)
70 30 57 59 88 52 77 134 - 59 46
Normalized NOPAT Margin
23.84% 12.41% 20.25% 20.38% 27.20% 19.09% 25.06% 34.30% - 20.09% 16.80%
Pre Tax Income Margin
18.00% 23.24% 19.43% 19.89% 20.00% 16.13% 25.96% 41.59% - -5.00% 9.07%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 1.09 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT to Interest Expense
0.00 1.09 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
107.19% 111.75% 115.19% 115.80% 110.02% 116.21% 104.58% 73.52% - 0.00% 0.00%
Augmented Payout Ratio
107.19% 111.75% 115.19% 115.80% 110.02% 116.21% 104.58% 73.52% - 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Kilroy Realty’s recent results show improving liquidity and debt reduction, but weaker earnings and operating cash flow. The company generated $24.7 million of consolidated net income in Q2 2026, reversing a $14.7 million loss in Q1. However, quarterly revenue declined to $272.4 million from $289.9 million in Q2 2025, while earnings attributable to common shareholders fell to $19.9 million, or $0.17 per diluted share, from $68.4 million, or $0.57 per share.

Across the reported periods, revenue has remained relatively stable near $270 million to $290 million in most quarters, but net income has been volatile because of impairment charges, investment gains and other nonoperating items. Q3 2025 was boosted by $110.5 million of net realized and unrealized investment gains, while Q1 2026 included a $61.8 million impairment charge. This makes reported earnings less consistent than the company’s underlying property operations.

  • Liquidity improved in Q2 2026. Cash and equivalents increased to $253.8 million from $192.9 million in Q1 2026, while trading securities rose to $35.0 million. The company also generated $60.9 million of net cash during the quarter.
  • Debt has declined over the longer trend. Long-term debt was $4.54 billion at June 30, 2026, down from approximately $5.12 billion at June 30, 2024. Q2 2026 included $91.6 million of debt repayments, although the balance remains substantial.
  • Operating cash flow remains positive. Kilroy generated $78.2 million of operating cash flow in Q2 2026, more than enough to cover the $38.4 million of property and equipment spending during the quarter.
  • Share repurchases reduced the share count. The company repurchased $72.7 million of common equity in Q1 2026. Weighted-average basic shares declined to 116.3 million in Q2 2026 from 118.3 million in Q2 2025, which can support per-share results if earnings recover.
  • Q2 earnings recovered from the prior quarter’s loss. The absence of a Q2 impairment charge and the return to positive net income provided a sequential improvement from Q1 2026.
  • Investment activity has been a major source of cash-flow volatility. Q2 2026 included $188.9 million of investment sales or maturities against $25.3 million of purchases, producing $119.0 million of net investing cash flow. Similar large investment transactions occurred in prior periods, so this source of liquidity may not be recurring.
  • The balance sheet remains property-heavy. Net premises and equipment totaled $9.45 billion, or roughly 89% of total assets, at June 30, 2026. This provides exposure to real estate values and rental income but leaves the company sensitive to property-market conditions and financing costs.
  • Operating cash flow weakened materially year over year. Q2 2026 operating cash flow of $78.2 million was down from $143.7 million in Q2 2025 and $88.7 million in Q2 2024. The decline was partly driven by a $43.8 million use of operating working capital in Q2 2026.
  • Reported earnings have deteriorated from 2025 levels. Common-shareholder earnings fell from $68.4 million in Q2 2025 to $19.9 million in Q2 2026, and diluted EPS declined from $0.57 to $0.17. Q1 2026 also produced a $19.3 million loss attributable to common shareholders.
  • Dividend coverage has become tighter. Q2 2026 dividend payments were $63.4 million compared with $78.2 million of operating cash flow, implying coverage of about 1.2 times before capital spending. The dividend remained approximately $0.54 per share in prior reported quarters, but weaker cash generation leaves less room for unexpected costs, leasing investment or further deleveraging.

Overall, KRC’s financial position benefits from positive operating cash flow, recent debt repayment and improved cash balances. However, investors should monitor whether operating cash flow stabilizes, whether earnings can recover without investment gains, and whether the company can maintain its dividend while servicing more than $4.5 billion of long-term debt.

09/14/26 10:02 AM ETAI Generated. May Contain Errors.

Kilroy Realty Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Kilroy Realty's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Kilroy Realty's net income were at $302.64 million at the end of 2025, a 29.9% increase from 2024, and a 26.8% increase since 2015. View Kilroy Realty's forecast to see where analysts expect Kilroy Realty to go next.

Over the last 10 years, Kilroy Realty's total revenue changed from $581.28 million in 2015 to $1.24 billion in 2025, a change of 113.3%.

Kilroy Realty's total liabilities were at $5.28 billion at the end of 2025, a 0.2% decrease from 2024, and a 96.0% increase since 2015.

In the past 10 years, Kilroy Realty's cash and equivalents has ranged from $51.60 million in 2018 to $731.99 million in 2020, and is currently $179.32 million as of their latest financial filing in 2025.



Financial statements for NYSE:KRC last updated on 7/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners