These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Kilroy Realty Corporation
|
Maryland
|
95-4598246
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
Kilroy Realty, L.P.
|
Delaware
|
95-4612685
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
12200 W. Olympic Boulevard, Suite 200, Los Angeles, California 90064
|
||
|
(Address of principal executive offices) (Zip Code)
|
||
|
|
||
|
(310) 481-8400
|
||
|
(Registrant's telephone number, including area code)
|
||
|
|
|
|
|
N/A
|
||
|
(Former name, former address and former fiscal year, if changed since last report)
|
||
|
Kilroy Realty Corporation
|
|
|
|
|
Large accelerated filer
þ
|
Accelerated filer
o
|
||
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
||
|
Emerging growth company
o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
o
|
|||
|
|
|
|
|
|
Kilroy Realty, L.P.
|
|
|
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
||
|
Non-accelerated filer
þ
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
||
|
Emerging growth company
o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
o
|
|||
|
•
|
Combined reports better reflect how management and the analyst community view the business as a single operating unit;
|
|
•
|
Combined reports enhance investors’ understanding of the Company and the Operating Partnership by enabling them to view the business as a whole and in the same manner as management;
|
|
•
|
Combined reports are more efficient for the Company and the Operating Partnership and result in savings in time, effort and expense; and
|
|
•
|
Combined reports are more efficient for investors by reducing duplicative disclosure and providing a single document for their review.
|
|
•
|
consolidated financial statements;
|
|
•
|
the following notes to the consolidated financial statements:
|
|
◦
|
Note 7, Stockholders’ Equity of the Company;
|
|
◦
|
Note 8, Partners’ Capital of the Operating Partnership;
|
|
◦
|
Note 12, Net Income Available to Common Stockholders Per Share of the Company;
|
|
◦
|
Note 13, Net Income Available to Common Unitholders Per Unit of the Operating Partnership;
|
|
◦
|
Note 14, Supplemental Cash Flow Information of the Company; and
|
|
◦
|
Note 15, Supplemental Cash Flow Information of the Operating Partnership;
|
|
•
|
“Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
◦
|
—Liquidity and Capital Resources of the Company;” and
|
|
◦
|
—Liquidity and Capital Resources of the Operating Partnership.”
|
|
|
|
|
Page
|
|
|
|
PART I – FINANCIAL INFORMATION
|
|
|
Item 1.
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
Item 1.
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
Item 2.
|
|
||
|
Item 3.
|
|
||
|
Item 4.
|
|
||
|
|
|
PART II – OTHER INFORMATION
|
|
|
Item 1.
|
|
||
|
Item 1A.
|
|
||
|
Item 2.
|
|
||
|
Item 3.
|
|
||
|
Item 4.
|
|
||
|
Item 5.
|
|
||
|
Item 6.
|
|
||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
(unaudited)
|
|
|
||||
|
REAL ESTATE ASSETS:
|
|
|
|
||||
|
Land and improvements
|
$
|
1,076,172
|
|
|
$
|
1,108,971
|
|
|
Buildings and improvements
|
4,871,667
|
|
|
4,938,250
|
|
||
|
Undeveloped land and construction in progress
|
1,292,017
|
|
|
1,013,533
|
|
||
|
Total real estate assets held for investment
|
7,239,856
|
|
|
7,060,754
|
|
||
|
Accumulated depreciation and amortization
|
(1,216,358
|
)
|
|
(1,139,853
|
)
|
||
|
Total real estate assets held for investment, net
|
6,023,498
|
|
|
5,920,901
|
|
||
|
REAL ESTATE ASSETS AND OTHER ASSETS HELD FOR SALE, NET
|
—
|
|
|
9,417
|
|
||
|
CASH AND CASH EQUIVALENTS
|
64,954
|
|
|
193,418
|
|
||
|
RESTRICTED CASH (Note 2)
|
179,276
|
|
|
56,711
|
|
||
|
MARKETABLE SECURITIES (Note 11)
|
18,851
|
|
|
14,773
|
|
||
|
CURRENT RECEIVABLES, NET (Note 3)
|
18,626
|
|
|
13,460
|
|
||
|
DEFERRED RENT RECEIVABLES, NET (Note 3)
|
238,959
|
|
|
218,977
|
|
||
|
DEFERRED LEASING COSTS AND ACQUISITION-RELATED INTANGIBLE ASSETS, NET
|
185,420
|
|
|
208,368
|
|
||
|
PREPAID EXPENSES AND OTHER ASSETS, NET (Note 4)
|
108,715
|
|
|
70,608
|
|
||
|
TOTAL ASSETS
|
$
|
6,838,299
|
|
|
$
|
6,706,633
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Secured debt, net (Notes 5 and 11)
|
$
|
465,828
|
|
|
$
|
472,772
|
|
|
Unsecured debt, net (Notes 5 and 11)
|
1,909,381
|
|
|
1,847,351
|
|
||
|
Unsecured line of credit (Notes 5 and 11)
|
60,000
|
|
|
—
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
271,405
|
|
|
202,391
|
|
||
|
Accrued dividends and distributions (Note 16)
|
43,324
|
|
|
222,306
|
|
||
|
Deferred revenue and acquisition-related intangible liabilities, net
|
145,556
|
|
|
150,360
|
|
||
|
Rents received in advance and tenant security deposits
|
46,925
|
|
|
52,080
|
|
||
|
Liabilities of real estate assets held for sale
|
—
|
|
|
56
|
|
||
|
Total liabilities
|
2,942,419
|
|
|
2,947,316
|
|
||
|
COMMITMENTS AND CONTINGENCIES (Note 10)
|
|
|
|
||||
|
EQUITY:
|
|
|
|
||||
|
Stockholders’ Equity (Note 7):
|
|
|
|
||||
|
Preferred stock, $.01 par value, 30,000,000 shares authorized:
|
|
|
|
||||
|
6.875% Series G Cumulative Redeemable Preferred stock, $.01 par value, no shares issued and outstanding at 9/30/2017, and 4,000,000 shares authorized, issued and outstanding ($100,000 liquidation preference) at 12/31/2016
|
—
|
|
|
96,155
|
|
||
|
6.375% Series H Cumulative Redeemable Preferred stock, $.01 par value, no shares issued and outstanding at 9/30/2017, and 4,000,000 shares authorized, issued and outstanding ($100,000 liquidation preference) at 12/31/2016
|
—
|
|
|
96,256
|
|
||
|
Common stock, $.01 par value, 150,000,000 shares authorized, 98,382,256 and 93,219,439 shares issued and outstanding, respectively
|
984
|
|
|
932
|
|
||
|
Additional paid-in capital
|
3,797,546
|
|
|
3,457,649
|
|
||
|
Distributions in excess of earnings
|
(108,667
|
)
|
|
(107,997
|
)
|
||
|
Total stockholders’ equity
|
3,689,863
|
|
|
3,542,995
|
|
||
|
Noncontrolling Interests:
|
|
|
|
||||
|
Common units of the Operating Partnership (Note 6)
|
77,911
|
|
|
85,590
|
|
||
|
Noncontrolling interests in consolidated property partnerships (Note 1)
|
128,106
|
|
|
130,732
|
|
||
|
Total noncontrolling interests
|
206,017
|
|
|
216,322
|
|
||
|
Total equity
|
3,895,880
|
|
|
3,759,317
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
6,838,299
|
|
|
$
|
6,706,633
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
REVENUES
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
159,954
|
|
|
$
|
146,539
|
|
|
$
|
475,527
|
|
|
$
|
423,947
|
|
|
Tenant reimbursements
|
19,665
|
|
|
16,406
|
|
|
58,228
|
|
|
43,948
|
|
||||
|
Other property income
|
1,915
|
|
|
5,403
|
|
|
7,685
|
|
|
6,032
|
|
||||
|
Total revenues
|
181,534
|
|
|
168,348
|
|
|
541,440
|
|
|
473,927
|
|
||||
|
EXPENSES
|
|
|
|
|
|
|
|
||||||||
|
Property expenses
|
33,070
|
|
|
30,050
|
|
|
97,615
|
|
|
85,236
|
|
||||
|
Real estate taxes
|
16,371
|
|
|
14,501
|
|
|
50,878
|
|
|
39,378
|
|
||||
|
Provision for bad debts
|
1,036
|
|
|
—
|
|
|
2,743
|
|
|
—
|
|
||||
|
Ground leases
|
1,562
|
|
|
909
|
|
|
4,751
|
|
|
2,506
|
|
||||
|
General and administrative expenses
|
14,514
|
|
|
13,533
|
|
|
43,750
|
|
|
40,949
|
|
||||
|
Acquisition-related expenses (Note 1)
|
—
|
|
|
188
|
|
|
—
|
|
|
964
|
|
||||
|
Depreciation and amortization
|
62,567
|
|
|
56,666
|
|
|
185,737
|
|
|
160,452
|
|
||||
|
Total expenses
|
129,120
|
|
|
115,847
|
|
|
385,474
|
|
|
329,485
|
|
||||
|
OTHER (EXPENSES) INCOME
|
|
|
|
|
|
|
|
||||||||
|
Interest income and other net investment gains (Note 11)
|
1,526
|
|
|
538
|
|
|
3,629
|
|
|
1,120
|
|
||||
|
Interest expense (Note 5)
|
(16,151
|
)
|
|
(14,976
|
)
|
|
(51,476
|
)
|
|
(41,189
|
)
|
||||
|
Total other (expenses) income
|
(14,625
|
)
|
|
(14,438
|
)
|
|
(47,847
|
)
|
|
(40,069
|
)
|
||||
|
INCOME FROM OPERATIONS BEFORE GAINS (LOSS) ON SALES OF REAL ESTATE
|
37,789
|
|
|
38,063
|
|
|
108,119
|
|
|
104,373
|
|
||||
|
Net gain (loss) on sale of land (Note 2)
|
449
|
|
|
—
|
|
|
449
|
|
|
(295
|
)
|
||||
|
Gains on sales of depreciable operating properties (Note 2)
|
37,250
|
|
|
18,312
|
|
|
39,507
|
|
|
164,302
|
|
||||
|
NET INCOME
|
75,488
|
|
|
56,375
|
|
|
148,075
|
|
|
268,380
|
|
||||
|
Net income attributable to noncontrolling common units of the Operating Partnership (Note 6)
|
(1,394
|
)
|
|
(1,453
|
)
|
|
(2,633
|
)
|
|
(5,892
|
)
|
||||
|
Net income attributable to noncontrolling interests in consolidated property partnerships
|
(2,984
|
)
|
|
(1,027
|
)
|
|
(9,359
|
)
|
|
(1,438
|
)
|
||||
|
Total income attributable to noncontrolling interests
|
(4,378
|
)
|
|
(2,480
|
)
|
|
(11,992
|
)
|
|
(7,330
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION
|
71,110
|
|
|
53,895
|
|
|
136,083
|
|
|
261,050
|
|
||||
|
Preferred dividends
|
(808
|
)
|
|
(3,313
|
)
|
|
(5,774
|
)
|
|
(9,938
|
)
|
||||
|
Original issuance costs of redeemed preferred stock and preferred units
(Note 7)
|
(3,744
|
)
|
|
—
|
|
|
(7,589
|
)
|
|
—
|
|
||||
|
Total preferred dividends
|
(4,552
|
)
|
|
(3,313
|
)
|
|
(13,363
|
)
|
|
(9,938
|
)
|
||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
66,558
|
|
|
$
|
50,582
|
|
|
$
|
122,720
|
|
|
$
|
251,112
|
|
|
Net income available to common stockholders per share – basic (Note 12)
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.24
|
|
|
$
|
2.71
|
|
|
Net income available to common stockholders per share – diluted (Note 12)
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.23
|
|
|
$
|
2.69
|
|
|
Weighted average common shares outstanding – basic (Note 12)
|
98,352,139
|
|
|
92,227,016
|
|
|
98,008,780
|
|
|
92,220,522
|
|
||||
|
Weighted average common shares outstanding – diluted (Note 12)
|
98,911,612
|
|
|
92,920,406
|
|
|
98,591,048
|
|
|
92,831,538
|
|
||||
|
Dividends declared per common share
|
$
|
0.425
|
|
|
$
|
0.375
|
|
|
$
|
1.225
|
|
|
$
|
1.100
|
|
|
|
|
|
Common Stock
|
|
Total
Stock-
holders’
Equity
|
|
Noncontrolling Interests
|
|
Total
Equity
|
|||||||||||||||||||||
|
|
Preferred
Stock
|
|
Number of
Shares
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Retained Earnings / (Distributions
in Excess of
Earnings)
|
|
||||||||||||||||||||
|
BALANCE AS OF DECEMBER 31, 2015
|
$
|
192,411
|
|
|
92,258,690
|
|
|
$
|
923
|
|
|
$
|
3,047,894
|
|
|
$
|
(70,262
|
)
|
|
$
|
3,170,966
|
|
|
$
|
63,620
|
|
|
$
|
3,234,586
|
|
|
Net income
|
|
|
|
|
|
|
|
|
261,050
|
|
|
261,050
|
|
|
7,330
|
|
|
268,380
|
|
|||||||||||
|
Issuance of share-based compensation awards
|
|
|
|
|
|
|
1,339
|
|
|
|
|
1,339
|
|
|
|
|
1,339
|
|
||||||||||||
|
Non-cash amortization of share-based compensation
|
|
|
|
|
|
|
19,303
|
|
|
|
|
19,303
|
|
|
|
|
19,303
|
|
||||||||||||
|
Exercise of stock options
|
|
|
51,000
|
|
|
|
|
2,173
|
|
|
|
|
2,173
|
|
|
|
|
2,173
|
|
|||||||||||
|
Repurchase of common stock, stock options and restricted stock units
|
|
|
(110,528
|
)
|
|
(1
|
)
|
|
(6,873
|
)
|
|
|
|
(6,874
|
)
|
|
|
|
(6,874
|
)
|
||||||||||
|
Settlement of restricted stock units for shares of common stock
|
|
|
72,130
|
|
|
1
|
|
|
(1
|
)
|
|
|
|
—
|
|
|
|
|
—
|
|
||||||||||
|
Issuance of common units in connection with acquisition
|
|
|
|
|
|
|
|
|
|
|
|
|
48,033
|
|
|
48,033
|
|
|||||||||||||
|
Exchange of common units of the Operating Partnership
|
|
|
1,200
|
|
|
|
|
39
|
|
|
|
|
39
|
|
|
(39
|
)
|
|
—
|
|
||||||||||
|
Initial contribution from noncontrolling interest in consolidated property partnership, net of transaction costs
|
|
|
|
|
|
|
113,022
|
|
|
|
|
113,022
|
|
|
78,654
|
|
|
191,676
|
|
|||||||||||
|
Distributions to noncontrolling interests in consolidated property partnerships
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,139
|
)
|
|
(1,139
|
)
|
|||||||||||||
|
Adjustment for noncontrolling interest
|
|
|
|
|
|
|
14,822
|
|
|
|
|
14,822
|
|
|
(14,822
|
)
|
|
—
|
|
|||||||||||
|
Preferred dividends
|
|
|
|
|
|
|
|
|
(9,938
|
)
|
|
(9,938
|
)
|
|
|
|
(9,938
|
)
|
||||||||||||
|
Dividends declared per common share and common unit ($1.10 per share/unit)
|
|
|
|
|
|
|
|
|
(102,743
|
)
|
|
(102,743
|
)
|
|
(2,894
|
)
|
|
(105,637
|
)
|
|||||||||||
|
BALANCE AS OF SEPTEMBER 30, 2016
|
$
|
192,411
|
|
|
92,272,492
|
|
|
$
|
923
|
|
|
$
|
3,191,718
|
|
|
$
|
78,107
|
|
|
$
|
3,463,159
|
|
|
$
|
178,743
|
|
|
$
|
3,641,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
Common Stock
|
|
Total
Stock-
holders’
Equity
|
|
Noncontrolling Interests
|
|
Total
Equity
|
||||||||||||||||||||||
|
|
Preferred
Stock
|
|
Number of
Shares
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Distributions
in Excess of
Earnings
|
|||||||||||||||||||||
|
BALANCE AS OF DECEMBER 31, 2016
|
$
|
192,411
|
|
|
93,219,439
|
|
|
$
|
932
|
|
|
$
|
3,457,649
|
|
|
$
|
(107,997
|
)
|
|
$
|
3,542,995
|
|
|
$
|
216,322
|
|
|
$
|
3,759,317
|
|
|
Net income
|
|
|
|
|
|
|
|
|
136,083
|
|
|
136,083
|
|
|
11,992
|
|
|
148,075
|
|
|||||||||||
|
Redemption of Series G and H Preferred stock (Note 7)
|
(192,411
|
)
|
|
|
|
|
|
|
|
(7,589
|
)
|
|
(200,000
|
)
|
|
|
|
(200,000
|
)
|
|||||||||||
|
Issuance of common stock (Note 7)
|
|
|
4,427,500
|
|
|
44
|
|
|
308,768
|
|
|
|
|
308,812
|
|
|
|
|
308,812
|
|
||||||||||
|
Issuance of share-based compensation awards
|
|
|
|
|
|
|
5,291
|
|
|
|
|
5,291
|
|
|
|
|
5,291
|
|
||||||||||||
|
Non-cash amortization of share-based compensation
|
|
|
|
|
|
|
19,013
|
|
|
|
|
19,013
|
|
|
|
|
19,013
|
|
||||||||||||
|
Exercise of stock options (Note 9)
|
|
|
282,000
|
|
|
4
|
|
|
12,047
|
|
|
|
|
12,051
|
|
|
|
|
12,051
|
|
||||||||||
|
Settlement of restricted stock units for shares of common stock
|
|
|
317,848
|
|
|
3
|
|
|
(3
|
)
|
|
|
|
—
|
|
|
|
|
—
|
|
||||||||||
|
Repurchase of common stock, stock options and restricted stock units
|
|
|
(168,881
|
)
|
|
(2
|
)
|
|
(12,984
|
)
|
|
|
|
(12,986
|
)
|
|
|
|
(12,986
|
)
|
||||||||||
|
Exchange of common units of the Operating Partnership
|
|
|
304,350
|
|
|
3
|
|
|
10,936
|
|
|
|
|
10,939
|
|
|
(10,939
|
)
|
|
—
|
|
|||||||||
|
Contributions from noncontrolling interests in consolidated property partnerships
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
250
|
|
|
250
|
|
||||||||||||
|
Distributions to noncontrolling interests in consolidated property partnerships
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(12,234
|
)
|
|
(12,234
|
)
|
||||||||||||
|
Adjustment for noncontrolling interest
|
|
|
|
|
|
|
(3,171
|
)
|
|
|
|
(3,171
|
)
|
|
3,171
|
|
|
—
|
|
|||||||||||
|
Preferred dividends
|
|
|
|
|
|
|
|
|
(5,774
|
)
|
|
(5,774
|
)
|
|
|
|
(5,774
|
)
|
||||||||||||
|
Dividends declared per common share and common unit ($1.225 per share/unit)
|
|
|
|
|
|
|
|
|
(123,390
|
)
|
|
(123,390
|
)
|
|
(2,545
|
)
|
|
(125,935
|
)
|
|||||||||||
|
BALANCE AS OF SEPTEMBER 30, 2017
|
$
|
—
|
|
|
98,382,256
|
|
|
$
|
984
|
|
|
$
|
3,797,546
|
|
|
$
|
(108,667
|
)
|
|
$
|
3,689,863
|
|
|
$
|
206,017
|
|
|
$
|
3,895,880
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
148,075
|
|
|
$
|
268,380
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization of real estate assets and leasing costs
|
181,875
|
|
|
157,587
|
|
||
|
Depreciation of non-real estate furniture, fixtures and equipment
|
3,862
|
|
|
2,865
|
|
||
|
Increase in provision for bad debts
|
2,743
|
|
|
—
|
|
||
|
Non-cash amortization of share-based compensation awards
|
13,617
|
|
|
15,263
|
|
||
|
Non-cash amortization of deferred financing costs and debt discounts and premiums
|
2,398
|
|
|
2,020
|
|
||
|
Non-cash amortization of net below market rents
|
(6,026
|
)
|
|
(5,128
|
)
|
||
|
Gains on sales of depreciable operating properties (Note 2)
|
(39,507
|
)
|
|
(164,302
|
)
|
||
|
(Gain) loss on sale of land (Note 2)
|
(449
|
)
|
|
295
|
|
||
|
Non-cash amortization of deferred revenue related to tenant-funded tenant improvements
|
(12,394
|
)
|
|
(9,700
|
)
|
||
|
Straight-line rents
|
(25,537
|
)
|
|
(22,856
|
)
|
||
|
Net change in other operating assets
|
(16,970
|
)
|
|
(7,263
|
)
|
||
|
Net change in other operating liabilities
|
24,855
|
|
|
15,444
|
|
||
|
Net cash provided by operating activities
|
276,542
|
|
|
252,605
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Expenditures for development properties and undeveloped land
|
(270,839
|
)
|
|
(222,719
|
)
|
||
|
Expenditures for operating properties and other capital assets
|
(61,875
|
)
|
|
(81,688
|
)
|
||
|
Net proceeds received from dispositions (Note 2)
|
182,492
|
|
|
325,031
|
|
||
|
(Increase) decrease in acquisition-related deposits
|
(30,490
|
)
|
|
1,902
|
|
||
|
Expenditures for acquisition of operating properties
|
—
|
|
|
(55,415
|
)
|
||
|
Expenditures for acquisition of undeveloped land
|
—
|
|
|
(33,513
|
)
|
||
|
Increase in note receivable
|
—
|
|
|
(1,000
|
)
|
||
|
Net cash used in investing activities
|
(180,712
|
)
|
|
(67,402
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Net proceeds from issuance of common stock (Note 7)
|
308,812
|
|
|
—
|
|
||
|
Redemption of Series G and H Preferred stock (Note 7)
|
(200,000
|
)
|
|
—
|
|
||
|
Proceeds from the issuance of unsecured debt (Note 5)
|
250,000
|
|
|
—
|
|
||
|
Repayments of unsecured debt (Note 5)
|
(189,000
|
)
|
|
—
|
|
||
|
Borrowings on unsecured revolving credit facility
|
70,000
|
|
|
305,000
|
|
||
|
Repayments on unsecured revolving credit facility
|
(10,000
|
)
|
|
(305,000
|
)
|
||
|
Principal payments on secured debt
|
(5,740
|
)
|
|
(7,254
|
)
|
||
|
Financing costs
|
(7,480
|
)
|
|
(1,485
|
)
|
||
|
Repurchase of common stock and restricted stock units
|
(12,986
|
)
|
|
(6,874
|
)
|
||
|
Proceeds from exercise of stock options
|
12,051
|
|
|
2,173
|
|
||
|
Contributions from noncontrolling interests in consolidated property partnerships
|
250
|
|
|
191,676
|
|
||
|
Distributions to noncontrolling interests in consolidated property partnerships
|
(12,234
|
)
|
|
(1,139
|
)
|
||
|
Dividends and distributions paid to common stockholders and common unitholders
|
(297,993
|
)
|
|
(101,542
|
)
|
||
|
Dividends and distributions paid to preferred stockholders and preferred unitholders (Note 7)
|
(7,409
|
)
|
|
(9,938
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(101,729
|
)
|
|
65,617
|
|
||
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
(5,899
|
)
|
|
250,820
|
|
||
|
Cash and cash equivalents and restricted cash, beginning of period
|
250,129
|
|
|
57,204
|
|
||
|
Cash and cash equivalents and restricted cash, end of period
|
$
|
244,230
|
|
|
$
|
308,024
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
(unaudited)
|
|
|
||||
|
REAL ESTATE ASSETS:
|
|
|
|
||||
|
Land and improvements
|
$
|
1,076,172
|
|
|
$
|
1,108,971
|
|
|
Buildings and improvements
|
4,871,667
|
|
|
4,938,250
|
|
||
|
Undeveloped land and construction in progress
|
1,292,017
|
|
|
1,013,533
|
|
||
|
Total real estate assets held for investment
|
7,239,856
|
|
|
7,060,754
|
|
||
|
Accumulated depreciation and amortization
|
(1,216,358
|
)
|
|
(1,139,853
|
)
|
||
|
Total real estate assets held for investment, net
|
6,023,498
|
|
|
5,920,901
|
|
||
|
REAL ESTATE ASSETS AND OTHER ASSETS HELD FOR SALE, NET
|
—
|
|
|
9,417
|
|
||
|
CASH AND CASH EQUIVALENTS
|
64,954
|
|
|
193,418
|
|
||
|
RESTRICTED CASH (Note 2)
|
179,276
|
|
|
56,711
|
|
||
|
MARKETABLE SECURITIES (Note 11)
|
18,851
|
|
|
14,773
|
|
||
|
CURRENT RECEIVABLES, NET (Note 3)
|
18,626
|
|
|
13,460
|
|
||
|
DEFERRED RENT RECEIVABLES, NET (Note 3)
|
238,959
|
|
|
218,977
|
|
||
|
DEFERRED LEASING COSTS AND ACQUISITION-RELATED INTANGIBLE ASSETS, NET
|
185,420
|
|
|
208,368
|
|
||
|
PREPAID EXPENSES AND OTHER ASSETS, NET (Note 4)
|
108,715
|
|
|
70,608
|
|
||
|
TOTAL ASSETS
|
$
|
6,838,299
|
|
|
$
|
6,706,633
|
|
|
LIABILITIES AND CAPITAL
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Secured debt, net (Notes 5 and 11)
|
$
|
465,828
|
|
|
$
|
472,772
|
|
|
Unsecured debt, net (Notes 5 and 11)
|
1,909,381
|
|
|
1,847,351
|
|
||
|
Unsecured line of credit (Notes 5 and 11)
|
60,000
|
|
|
—
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
271,405
|
|
|
202,391
|
|
||
|
Accrued distributions (Note 16)
|
43,324
|
|
|
222,306
|
|
||
|
Deferred revenue and acquisition-related intangible liabilities, net
|
145,556
|
|
|
150,360
|
|
||
|
Rents received in advance and tenant security deposits
|
46,925
|
|
|
52,080
|
|
||
|
Liabilities of real estate assets held for sale
|
—
|
|
|
56
|
|
||
|
Total liabilities
|
2,942,419
|
|
|
2,947,316
|
|
||
|
COMMITMENTS AND CONTINGENCIES (Note 10)
|
|
|
|
||||
|
CAPITAL:
|
|
|
|
||||
|
Partners’ Capital (Note 8):
|
|
|
|
||||
|
6.875% Series G Cumulative Redeemable Preferred units, no units issued and outstanding at 9/30/2017, 4,000,000 units issued and outstanding ($100,000 liquidation preference) at 12/31/2016
|
—
|
|
|
96,155
|
|
||
|
6.375% Series H Cumulative Redeemable Preferred units, no units issued and outstanding at 9/30/2017, 4,000,000 units issued and outstanding ($100,000 liquidation preference) at 12/31/2016
|
—
|
|
|
96,256
|
|
||
|
Common units, 98,382,256 and 93,219,439 held by the general partner and 2,077,193
and 2,381,543
held by common limited partners issued and outstanding, respectively |
3,763,078
|
|
|
3,431,768
|
|
||
|
Total partners’ capital
|
3,763,078
|
|
|
3,624,179
|
|
||
|
Noncontrolling interests in consolidated property partnerships and subsidiaries (Note 1)
|
132,802
|
|
|
135,138
|
|
||
|
Total capital
|
3,895,880
|
|
|
3,759,317
|
|
||
|
TOTAL LIABILITIES AND CAPITAL
|
$
|
6,838,299
|
|
|
$
|
6,706,633
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
REVENUES
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
159,954
|
|
|
$
|
146,539
|
|
|
$
|
475,527
|
|
|
$
|
423,947
|
|
|
Tenant reimbursements
|
19,665
|
|
|
16,406
|
|
|
58,228
|
|
|
43,948
|
|
||||
|
Other property income
|
1,915
|
|
|
5,403
|
|
|
7,685
|
|
|
6,032
|
|
||||
|
Total revenues
|
181,534
|
|
|
168,348
|
|
|
541,440
|
|
|
473,927
|
|
||||
|
EXPENSES
|
|
|
|
|
|
|
|
||||||||
|
Property expenses
|
33,070
|
|
|
30,050
|
|
|
97,615
|
|
|
85,236
|
|
||||
|
Real estate taxes
|
16,371
|
|
|
14,501
|
|
|
50,878
|
|
|
39,378
|
|
||||
|
Provision for bad debts
|
1,036
|
|
|
—
|
|
|
2,743
|
|
|
—
|
|
||||
|
Ground leases
|
1,562
|
|
|
909
|
|
|
4,751
|
|
|
2,506
|
|
||||
|
General and administrative expenses
|
14,514
|
|
|
13,533
|
|
|
43,750
|
|
|
40,949
|
|
||||
|
Acquisition-related expenses (Note 1)
|
—
|
|
|
188
|
|
|
—
|
|
|
964
|
|
||||
|
Depreciation and amortization
|
62,567
|
|
|
56,666
|
|
|
185,737
|
|
|
160,452
|
|
||||
|
Total expenses
|
129,120
|
|
|
115,847
|
|
|
385,474
|
|
|
329,485
|
|
||||
|
OTHER (EXPENSES) INCOME
|
|
|
|
|
|
|
|
||||||||
|
Interest income and other net investment gains (Note 11)
|
1,526
|
|
|
538
|
|
|
3,629
|
|
|
1,120
|
|
||||
|
Interest expense (Note 5)
|
(16,151
|
)
|
|
(14,976
|
)
|
|
(51,476
|
)
|
|
(41,189
|
)
|
||||
|
Total other (expenses) income
|
(14,625
|
)
|
|
(14,438
|
)
|
|
(47,847
|
)
|
|
(40,069
|
)
|
||||
|
INCOME FROM OPERATIONS BEFORE GAINS (LOSS) ON SALES OF REAL ESTATE
|
37,789
|
|
|
38,063
|
|
|
108,119
|
|
|
104,373
|
|
||||
|
Net gain (loss) on sale of land (Note 2)
|
449
|
|
|
—
|
|
|
449
|
|
|
(295
|
)
|
||||
|
Gains on sales of depreciable operating properties (Note 2)
|
37,250
|
|
|
18,312
|
|
|
39,507
|
|
|
164,302
|
|
||||
|
NET INCOME
|
75,488
|
|
|
56,375
|
|
|
148,075
|
|
|
268,380
|
|
||||
|
Net income attributable to noncontrolling interests in consolidated property partnerships and subsidiaries
|
(3,086
|
)
|
|
(1,121
|
)
|
|
(9,648
|
)
|
|
(1,703
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO KILROY REALTY, L.P.
|
72,402
|
|
|
55,254
|
|
|
138,427
|
|
|
266,677
|
|
||||
|
Preferred distributions
|
(808
|
)
|
|
(3,313
|
)
|
|
(5,774
|
)
|
|
(9,938
|
)
|
||||
|
Original issuance costs of redeemed preferred units (Note 8)
|
(3,744
|
)
|
|
—
|
|
|
(7,589
|
)
|
|
—
|
|
||||
|
Total preferred distributions
|
(4,552
|
)
|
|
(3,313
|
)
|
|
(13,363
|
)
|
|
(9,938
|
)
|
||||
|
NET INCOME AVAILABLE TO COMMON UNITHOLDERS
|
$
|
67,850
|
|
|
$
|
51,941
|
|
|
$
|
125,064
|
|
|
$
|
256,739
|
|
|
Net income available to common unitholders per unit – basic (Note 13)
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.23
|
|
|
$
|
2.70
|
|
|
Net income available to common unitholders per unit – diluted (Note 13)
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.23
|
|
|
$
|
2.68
|
|
|
Weighted average common units outstanding – basic (Note 13)
|
100,429,332
|
|
|
94,858,292
|
|
|
100,160,595
|
|
|
94,630,183
|
|
||||
|
Weighted average common units outstanding – diluted (Note 13)
|
100,988,805
|
|
|
95,551,682
|
|
|
100,742,863
|
|
|
95,241,199
|
|
||||
|
Dividends declared per common unit
|
$
|
0.425
|
|
|
$
|
0.375
|
|
|
$
|
1.225
|
|
|
$
|
1.100
|
|
|
|
Partners’ Capital
|
|
Total
Partners’
Capital
|
|
Noncontrolling Interests in Consolidated Property Partnerships and Subsidiaries
|
|
|
|||||||||||||||
|
|
Preferred
Units
|
|
Number of
Common
Units
|
|
Common
Units
|
|
|
|
Total
Capital
|
|||||||||||||
|
BALANCE AS OF DECEMBER 31, 2015
|
$
|
192,411
|
|
|
94,023,465
|
|
|
$
|
3,031,609
|
|
|
$
|
3,224,020
|
|
|
$
|
10,566
|
|
|
$
|
3,234,586
|
|
|
Net income
|
|
|
|
|
266,677
|
|
|
266,677
|
|
|
1,703
|
|
|
268,380
|
|
|||||||
|
Issuance of common units in connection with acquisition
|
|
|
867,701
|
|
|
48,033
|
|
|
48,033
|
|
|
|
|
48,033
|
|
|||||||
|
Issuance of share-based compensation awards
|
|
|
|
|
1,339
|
|
|
1,339
|
|
|
|
|
1,339
|
|
||||||||
|
Non-cash amortization of share-based compensation
|
|
|
|
|
19,303
|
|
|
19,303
|
|
|
|
|
19,303
|
|
||||||||
|
Exercise of stock options
|
|
|
51,000
|
|
|
2,173
|
|
|
2,173
|
|
|
|
|
2,173
|
|
|||||||
|
Repurchase of common units, stock options and restricted stock units
|
|
|
(110,528
|
)
|
|
(6,874
|
)
|
|
(6,874
|
)
|
|
|
|
(6,874
|
)
|
|||||||
|
Settlement of restricted stock units
|
|
|
72,130
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|||||||
|
Initial contribution from noncontrolling interest in consolidated property partnership, net of transaction costs
|
|
|
|
|
113,022
|
|
|
113,022
|
|
|
78,654
|
|
|
191,676
|
|
|||||||
|
Distributions to noncontrolling interests in consolidated
property partnerships
|
|
|
|
|
|
|
|
|
(1,139
|
)
|
|
(1,139
|
)
|
|||||||||
|
Preferred distributions
|
|
|
|
|
(9,938
|
)
|
|
(9,938
|
)
|
|
|
|
(9,938
|
)
|
||||||||
|
Distributions declared per common unit ($1.10 per unit)
|
|
|
|
|
(105,637
|
)
|
|
(105,637
|
)
|
|
|
|
(105,637
|
)
|
||||||||
|
BALANCE AS OF SEPTEMBER 30, 2016
|
$
|
192,411
|
|
|
94,903,768
|
|
|
$
|
3,359,707
|
|
|
$
|
3,552,118
|
|
|
$
|
89,784
|
|
|
$
|
3,641,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Partners’ Capital
|
|
Total
Partners’
Capital
|
|
Noncontrolling Interests in Consolidated Property Partnerships and Subsidiaries
|
|
|
|||||||||||||||
|
|
Preferred
Units
|
|
Number of
Common
Units
|
|
Common
Units
|
|
|
Total
Capital
|
||||||||||||||
|
BALANCE AS OF DECEMBER 31, 2016
|
$
|
192,411
|
|
|
95,600,982
|
|
|
$
|
3,431,768
|
|
|
$
|
3,624,179
|
|
|
$
|
135,138
|
|
|
$
|
3,759,317
|
|
|
Net income
|
|
|
|
|
138,427
|
|
|
138,427
|
|
|
9,648
|
|
|
148,075
|
|
|||||||
|
Redemption of Series G and H Preferred units (Note 8)
|
(192,411
|
)
|
|
|
|
(7,589
|
)
|
|
(200,000
|
)
|
|
|
|
(200,000
|
)
|
|||||||
|
Issuance of common units (Note 8)
|
|
|
4,427,500
|
|
|
308,812
|
|
|
308,812
|
|
|
|
|
308,812
|
|
|||||||
|
Issuance of share-based compensation awards
|
|
|
|
|
5,291
|
|
|
5,291
|
|
|
|
|
5,291
|
|
||||||||
|
Non-cash amortization of share-based compensation
|
|
|
|
|
19,013
|
|
|
19,013
|
|
|
|
|
19,013
|
|
||||||||
|
Exercise of stock options (Note 9)
|
|
|
282,000
|
|
|
12,051
|
|
|
12,051
|
|
|
|
|
12,051
|
|
|||||||
|
Settlement of restricted stock units
|
|
|
317,848
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|||||||
|
Repurchase of common units, stock options and restricted stock units
|
|
|
(168,881
|
)
|
|
(12,986
|
)
|
|
(12,986
|
)
|
|
|
|
(12,986
|
)
|
|||||||
|
Contributions from noncontrolling interests in consolidated property partnerships
|
|
|
|
|
|
|
|
|
|
|
250
|
|
|
250
|
|
|||||||
|
Distributions to noncontrolling interests in consolidated property partnerships
|
|
|
|
|
|
|
|
|
|
(12,234
|
)
|
|
(12,234
|
)
|
||||||||
|
Preferred distributions
|
|
|
|
|
(5,774
|
)
|
|
(5,774
|
)
|
|
|
|
(5,774
|
)
|
||||||||
|
Distributions declared per common unit ($1.225 per unit)
|
|
|
|
|
(125,935
|
)
|
|
(125,935
|
)
|
|
|
|
(125,935
|
)
|
||||||||
|
BALANCE AS OF SEPTEMBER 30, 2017
|
$
|
—
|
|
|
100,459,449
|
|
|
$
|
3,763,078
|
|
|
$
|
3,763,078
|
|
|
$
|
132,802
|
|
|
$
|
3,895,880
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
148,075
|
|
|
$
|
268,380
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization of real estate assets and leasing costs
|
181,875
|
|
|
157,587
|
|
||
|
Depreciation of non-real estate furniture, fixtures and equipment
|
3,862
|
|
|
2,865
|
|
||
|
Increase in provision for bad debts
|
2,743
|
|
|
—
|
|
||
|
Non-cash amortization of share-based compensation awards
|
13,617
|
|
|
15,263
|
|
||
|
Non-cash amortization of deferred financing costs and debt discounts and premiums
|
2,398
|
|
|
2,020
|
|
||
|
Non-cash amortization of net below market rents
|
(6,026
|
)
|
|
(5,128
|
)
|
||
|
Gains on sales of depreciable operating properties (Note 2)
|
(39,507
|
)
|
|
(164,302
|
)
|
||
|
(Gain) loss on sale of land (Note 2)
|
(449
|
)
|
|
295
|
|
||
|
Non-cash amortization of deferred revenue related to tenant-funded tenant improvements
|
(12,394
|
)
|
|
(9,700
|
)
|
||
|
Straight-line rents
|
(25,537
|
)
|
|
(22,856
|
)
|
||
|
Net change in other operating assets
|
(16,970
|
)
|
|
(7,263
|
)
|
||
|
Net change in other operating liabilities
|
24,855
|
|
|
15,444
|
|
||
|
Net cash provided by operating activities
|
276,542
|
|
|
252,605
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Expenditures for development properties and undeveloped land
|
(270,839
|
)
|
|
(222,719
|
)
|
||
|
Expenditures for operating properties and other capital assets
|
(61,875
|
)
|
|
(81,688
|
)
|
||
|
Net proceeds received from dispositions (Note 2)
|
182,492
|
|
|
325,031
|
|
||
|
(Increase) decrease in acquisition-related deposits
|
(30,490
|
)
|
|
1,902
|
|
||
|
Expenditures for acquisition of operating properties
|
—
|
|
|
(55,415
|
)
|
||
|
Expenditures for acquisition of undeveloped land
|
—
|
|
|
(33,513
|
)
|
||
|
Increase in note receivable
|
—
|
|
|
(1,000
|
)
|
||
|
Net cash used in investing activities
|
(180,712
|
)
|
|
(67,402
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Net proceeds from issuance of common units (Note 8)
|
308,812
|
|
|
—
|
|
||
|
Redemption of Series G and H Preferred units (Note 8)
|
(200,000
|
)
|
|
—
|
|
||
|
Proceeds from the issuance of unsecured debt (Note 5)
|
250,000
|
|
|
—
|
|
||
|
Repayments of unsecured debt (Note 5)
|
(189,000
|
)
|
|
—
|
|
||
|
Borrowings on unsecured revolving credit facility
|
70,000
|
|
|
305,000
|
|
||
|
Repayments on unsecured revolving credit facility
|
(10,000
|
)
|
|
(305,000
|
)
|
||
|
Principal payments on secured debt
|
(5,740
|
)
|
|
(7,254
|
)
|
||
|
Financing costs
|
(7,480
|
)
|
|
(1,485
|
)
|
||
|
Repurchase of common units and restricted stock units
|
(12,986
|
)
|
|
(6,874
|
)
|
||
|
Proceeds from exercise of stock options
|
12,051
|
|
|
2,173
|
|
||
|
Contributions from noncontrolling interests in consolidated property partnerships
|
250
|
|
|
191,676
|
|
||
|
Distributions to noncontrolling interests in consolidated property partnerships
|
(12,234
|
)
|
|
(1,139
|
)
|
||
|
Distributions paid to common unitholders
|
(297,993
|
)
|
|
(101,542
|
)
|
||
|
Distributions paid to preferred unitholders (Note 8)
|
(7,409
|
)
|
|
(9,938
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(101,729
|
)
|
|
65,617
|
|
||
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
(5,899
|
)
|
|
250,820
|
|
||
|
Cash and cash equivalents and restricted cash, beginning of period
|
250,129
|
|
|
57,204
|
|
||
|
Cash and cash equivalents and restricted cash, end of period
|
$
|
244,230
|
|
|
$
|
308,024
|
|
|
|
Number of
Buildings
|
|
Rentable
Square Feet
(unaudited)
|
|
Number of
Tenants
|
|
Percentage
Occupied (unaudited)
|
|
Percentage Leased (unaudited)
|
|||||
|
Stabilized Office Properties
|
101
|
|
|
13,720,598
|
|
|
515
|
|
|
94.0
|
%
|
|
96.2
|
%
|
|
|
Number of
Buildings |
|
Number of Units
|
|
Percentage
Occupied
(unaudited)
|
|
Percentage Leased
(unaudited)
|
||||
|
Stabilized Residential Property
|
1
|
|
|
200
|
|
|
72.0
|
%
|
|
74.5
|
%
|
|
|
Number of
Properties/Projects
|
|
Estimated Rentable
Square Feet
(1)
|
|
|
Development projects under construction
(2)
|
4
|
|
1,800,000
|
|
|
(1)
|
Estimated rentable square feet upon completion.
|
|
(2)
|
Development projects under construction also include
96,000
square feet of retail space and
237
residential units in addition to the estimated office rentable square feet noted above.
|
|
Location
|
|
Property Type
|
|
Month of Disposition
|
|
Number of Buildings
|
|
Rentable Square Feet
|
|
Sales Price
(1)
(in millions)
|
|||
|
5717 Pacific Center Boulevard, San Diego, CA
(2)
|
|
Office
|
|
January
|
|
1
|
|
67,995
|
|
|
$
|
12.1
|
|
|
Sorrento Mesa and Mission Valley Properties
(3)
|
|
Office
|
|
September
|
|
10
|
|
675,143
|
|
|
174.5
|
|
|
|
Total Dispositions
|
|
|
|
|
|
11
|
|
743,138
|
|
|
$
|
186.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
Represents gross sales price before the impact of broker commissions and closing costs.
|
|
(2)
|
This property was classified as held for sale at
December 31, 2016
.
|
|
(3)
|
The Sorrento Mesa and Mission Valley Properties includes the following properties: 10390, 10394, 10398, 10421, 10445 and 10455 Pacific Center Court, 2355, 2365, 2375 and 2385 Northside Drive and Pacific Corporate Center - Lot 8, a
5.0
acre undeveloped land parcel.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Current receivables
|
$
|
20,746
|
|
|
$
|
15,172
|
|
|
Allowance for uncollectible tenant receivables
|
(2,120
|
)
|
|
(1,712
|
)
|
||
|
Current receivables, net
|
$
|
18,626
|
|
|
$
|
13,460
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Deferred rent receivables
|
$
|
241,929
|
|
|
$
|
220,501
|
|
|
Allowance for deferred rent receivables
|
(2,970
|
)
|
|
(1,524
|
)
|
||
|
Deferred rent receivables, net
|
$
|
238,959
|
|
|
$
|
218,977
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Furniture, fixtures and other long-lived assets, net
|
$
|
39,889
|
|
|
$
|
40,395
|
|
|
Notes receivable
(1)
|
19,838
|
|
|
19,439
|
|
||
|
Prepaid expenses & acquisition deposits
|
48,988
|
|
|
10,774
|
|
||
|
Total prepaid expenses and other assets, net
|
$
|
108,715
|
|
|
$
|
70,608
|
|
|
(1)
|
Approximately
$15.1 million
of our notes receivable are secured by real estate.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Outstanding borrowings
|
$
|
60,000
|
|
|
$
|
—
|
|
|
Remaining borrowing capacity
|
690,000
|
|
|
600,000
|
|
||
|
Total borrowing capacity
(1)
|
$
|
750,000
|
|
|
$
|
600,000
|
|
|
Interest rate
(2)
|
2.24
|
%
|
|
1.82
|
%
|
||
|
Facility fee-annual rate
(3)
|
0.200%
|
||||||
|
Maturity date
|
July 2022
|
|
July 2019
|
||||
|
(1)
|
We may elect to borrow, subject to bank approval and obtaining commitments for any additional borrowing capacity, up to an additional
$600.0 million
under an accordion feature under the terms of the unsecured revolving credit facility and unsecured term loan facility.
|
|
(2)
|
Our unsecured revolving credit facility interest rate was calculated based on an annual rate of LIBOR plus
1.000%
and LIBOR plus
1.050%
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(3)
|
Our facility fee is paid on a quarterly basis and is calculated based on the total borrowing capacity. In addition to the facility fee, we incurred debt origination and legal costs. As of
September 30, 2017
and
December 31, 2016
,
$6.3 million
and
$3.3 million
of unamortized deferred financing costs, respectively, remained to be amortized through the maturity date of our unsecured revolving credit facility, which are included in prepaid expenses and other assets, net on our consolidated balance sheets.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Outstanding borrowings
(1)
|
$
|
—
|
|
|
$
|
150,000
|
|
|
Remaining borrowing capacity
|
150,000
|
|
|
—
|
|
||
|
Total borrowing capacity
(2)
|
$
|
150,000
|
|
|
$
|
150,000
|
|
|
Interest rate
(3)
|
2.33
|
%
|
|
1.85
|
%
|
||
|
Undrawn facility fee-annual rate
(4)
|
0.200
|
%
|
|
—
|
%
|
||
|
Maturity date
|
July 2022
|
|
July 2019
|
||||
|
(1)
|
In July 2017, the unsecured term loan facility was paid down and the Facility was amended to include two, six-month delayed draw options on the unsecured term loan facility. The Company may draw on the unsecured term loan facility through July 2018, at which time the outstanding balance will become the balance of the unsecured term loan facility and no additional draws may be made. However, if the Company does not draw at least
$75.0 million
by the end of first option term in January 2018, the total borrowing capacity under the Facility will be reduced by
50%
of the unutilized borrowing capacity at that time. The Company intends to draw
$75.0 million
prior to the end of the first option term in January 2018.
|
|
(2)
|
As of
September 30, 2017
and
December 31, 2016
,
$1.2 million
and
$0.7 million
of unamortized deferred financing costs, respectively, remained to be amortized through the maturity date of our unsecured term loan facility.
|
|
(3)
|
Our unsecured term loan facility interest rate was calculated based on an annual rate of LIBOR plus
1.100%
and LIBOR plus
1.150%
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(4)
|
In July 2017, the Facility was amended to include a facility fee on the remaining borrowing capacity of the unsecured term loan facility, which is paid on a monthly basis.
|
|
Year
|
(in thousands)
|
||
|
Remaining 2017
|
$
|
1,545
|
|
|
2018
|
451,669
|
|
|
|
2019
|
76,309
|
|
|
|
2020
|
255,137
|
|
|
|
2021
|
5,342
|
|
|
|
Thereafter
|
1,659,023
|
|
|
|
Total
(1)
|
$
|
2,449,025
|
|
|
(1)
|
Includes gross principal balance of outstanding debt before the effect of the following at
September 30, 2017
:
$10.9 million
of unamortized deferred financing costs,
$6.0 million
of unamortized discounts for the unsecured senior notes and
$3.0 million
of unamortized premiums for the secured debt.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Gross interest expense
|
$
|
28,331
|
|
|
$
|
26,184
|
|
|
$
|
84,577
|
|
|
$
|
79,027
|
|
|
Capitalized interest and deferred financing costs
|
(12,180
|
)
|
|
(11,208
|
)
|
|
(33,101
|
)
|
|
(37,838
|
)
|
||||
|
Interest expense
|
$
|
16,151
|
|
|
$
|
14,976
|
|
|
$
|
51,476
|
|
|
$
|
41,189
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|||
|
Company owned common units in the Operating Partnership
|
98,382,256
|
|
|
93,219,439
|
|
|
92,272,492
|
|
|
Company owned general partnership interest
|
97.9
|
%
|
|
97.5
|
%
|
|
97.2
|
%
|
|
Noncontrolling common units of the Operating Partnership
|
2,077,193
|
|
|
2,381,543
|
|
|
2,631,276
|
|
|
Ownership interest of noncontrolling interest
|
2.1
|
%
|
|
2.5
|
%
|
|
2.8
|
%
|
|
|
Fair Value Assumptions
|
|
Fair value per share at February 24, 2017
|
$80.89
|
|
Expected share price volatility
|
21.00%
|
|
Risk-free interest rate
|
1.39%
|
|
Remaining expected life
|
2.8 years
|
|
|
Fair Value (Level 1)
(1)
|
||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Description
|
(in thousands)
|
||||||
|
Marketable securities
(2)
|
$
|
18,851
|
|
|
$
|
14,773
|
|
|
(1)
|
Based on quoted prices in active markets for identical securities.
|
|
(2)
|
The marketable securities are held in a limited rabbi trust.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Description
|
(in thousands)
|
|
(in thousands)
|
||||||||||||
|
Net gain on marketable securities
|
$
|
536
|
|
|
$
|
481
|
|
|
$
|
1,719
|
|
|
$
|
867
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying
Value |
|
Fair
Value (1) |
|
Carrying
Value |
|
Fair
Value (1) |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Secured debt, net
|
$
|
465,828
|
|
|
$
|
467,968
|
|
|
$
|
472,772
|
|
|
$
|
469,234
|
|
|
Unsecured debt, net
|
1,909,381
|
|
|
1,983,737
|
|
|
1,847,351
|
|
|
1,900,487
|
|
||||
|
Unsecured line of credit
|
60,000
|
|
|
60,087
|
|
|
—
|
|
|
—
|
|
||||
|
(1)
|
Fair value calculated using Level II inputs, which are based on model-derived valuations in which significant inputs and significant value drivers are observable in active markets.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands, except share and per share amounts)
|
||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Kilroy Realty Corporation
|
$
|
71,110
|
|
|
$
|
53,895
|
|
|
$
|
136,083
|
|
|
$
|
261,050
|
|
|
Total preferred dividends
|
(4,552
|
)
|
|
(3,313
|
)
|
|
(13,363
|
)
|
|
(9,938
|
)
|
||||
|
Allocation to participating securities
(1)
|
(501
|
)
|
|
(426
|
)
|
|
(1,460
|
)
|
|
(1,244
|
)
|
||||
|
Numerator for basic and diluted net income available to common stockholders
|
$
|
66,057
|
|
|
$
|
50,156
|
|
|
$
|
121,260
|
|
|
$
|
249,868
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average vested shares outstanding
|
98,352,139
|
|
|
92,227,016
|
|
|
98,008,780
|
|
|
92,220,522
|
|
||||
|
Effect of dilutive securities
|
559,473
|
|
|
693,390
|
|
|
582,268
|
|
|
611,016
|
|
||||
|
Diluted weighted average vested shares and common share equivalents outstanding
|
98,911,612
|
|
|
92,920,406
|
|
|
98,591,048
|
|
|
92,831,538
|
|
||||
|
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income available to common stockholders per share
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.24
|
|
|
$
|
2.71
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income available to common stockholders per share
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.23
|
|
|
$
|
2.69
|
|
|
(1)
|
Participating securities include nonvested shares, certain time-based RSUs and vested market measure-based RSUs.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands, except unit and per unit amounts)
|
||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Kilroy Realty, L.P.
|
$
|
72,402
|
|
|
$
|
55,254
|
|
|
$
|
138,427
|
|
|
$
|
266,677
|
|
|
Total preferred distributions
|
(4,552
|
)
|
|
(3,313
|
)
|
|
(13,363
|
)
|
|
(9,938
|
)
|
||||
|
Allocation to participating securities
(1)
|
(501
|
)
|
|
(426
|
)
|
|
(1,460
|
)
|
|
(1,244
|
)
|
||||
|
Numerator for basic and diluted net income available to common unitholders
|
$
|
67,349
|
|
|
$
|
51,515
|
|
|
$
|
123,604
|
|
|
$
|
255,495
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average vested units outstanding
|
100,429,332
|
|
|
94,858,292
|
|
|
100,160,595
|
|
|
94,630,183
|
|
||||
|
Effect of dilutive securities
|
559,473
|
|
|
693,390
|
|
|
582,268
|
|
|
611,016
|
|
||||
|
Diluted weighted average vested units and common unit equivalents outstanding
|
100,988,805
|
|
|
95,551,682
|
|
|
100,742,863
|
|
|
95,241,199
|
|
||||
|
Basic earnings per unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income available to common unitholders per unit
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.23
|
|
|
$
|
2.70
|
|
|
Diluted earnings per unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income available to common unitholders per unit
|
$
|
0.67
|
|
|
$
|
0.54
|
|
|
$
|
1.23
|
|
|
$
|
2.68
|
|
|
(1)
|
Participating securities include nonvested shares, certain time-based RSUs and vested market measure-based RSUs.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
SUPPLEMENTAL CASH FLOWS INFORMATION:
|
|
|
|
||||
|
Cash paid for interest, net of capitalized interest of $31,880 and $36,468 as of September 30, 2017 and 2016, respectively
|
$
|
46,878
|
|
|
$
|
42,858
|
|
|
NON-CASH INVESTING TRANSACTIONS:
|
|
|
|
||||
|
Accrual for expenditures for operating properties and development properties
|
$
|
104,409
|
|
|
$
|
77,161
|
|
|
Tenant improvements funded directly by tenants
|
$
|
10,361
|
|
|
$
|
16,803
|
|
|
Assumption of accrued liabilities in connection with acquisitions
|
$
|
—
|
|
|
$
|
4,911
|
|
|
NON-CASH FINANCING TRANSACTIONS:
|
|
|
|
||||
|
Accrual of dividends and distributions payable to common stockholders and common unitholders
|
$
|
43,324
|
|
|
$
|
36,109
|
|
|
Accrual of dividends and distributions payable to preferred stockholders and preferred unitholders
|
$
|
—
|
|
|
$
|
1,656
|
|
|
Exchange of common units of the Operating Partnership into shares of the Company’s common stock
|
$
|
10,939
|
|
|
$
|
39
|
|
|
Issuance of common units of the Operating Partnership in connection with an acquisition
|
$
|
—
|
|
|
$
|
48,033
|
|
|
Secured debt assumed by buyers in connection with land dispositions
|
$
|
—
|
|
|
$
|
2,322
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
RECONCILIATION OF CASH AND CASH EQUIVALENTS AND RESTRICTED CASH:
|
|
|
|
||||
|
Cash and cash equivalents at beginning of period
|
$
|
193,418
|
|
|
$
|
56,508
|
|
|
Restricted cash at beginning of period
|
56,711
|
|
|
696
|
|
||
|
Cash and cash equivalents and restricted cash at beginning of period
|
$
|
250,129
|
|
|
$
|
57,204
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents at end of period
|
$
|
64,954
|
|
|
$
|
250,523
|
|
|
Restricted cash at end of period
|
179,276
|
|
|
57,501
|
|
||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
244,230
|
|
|
$
|
308,024
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
SUPPLEMENTAL CASH FLOWS INFORMATION:
|
|
|
|
||||
|
Cash paid for interest, net of capitalized interest of $31,880 and $36,468 as of September 30, 2017 and 2016, respectively
|
$
|
46,878
|
|
|
$
|
42,858
|
|
|
NON-CASH INVESTING TRANSACTIONS:
|
|
|
|
||||
|
Accrual for expenditures for operating properties and development properties
|
$
|
104,409
|
|
|
$
|
77,161
|
|
|
Tenant improvements funded directly by tenants
|
$
|
10,361
|
|
|
$
|
16,803
|
|
|
Assumption of accrued liabilities in connection with acquisitions
|
$
|
—
|
|
|
$
|
4,911
|
|
|
NON-CASH FINANCING TRANSACTIONS:
|
|
|
|
||||
|
Accrual of distributions payable to common unitholders
|
$
|
43,324
|
|
|
$
|
36,109
|
|
|
Accrual of distributions payable to preferred unitholders
|
$
|
—
|
|
|
$
|
1,656
|
|
|
Issuance of common units of the Operating Partnership in connection with an acquisition
|
$
|
—
|
|
|
$
|
48,033
|
|
|
Secured debt assumed by buyers in connection with land dispositions
|
$
|
—
|
|
|
$
|
2,322
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
RECONCILIATION OF CASH AND CASH EQUIVALENTS AND RESTRICTED CASH:
|
|
|
|
||||
|
Cash and cash equivalents at beginning of period
|
$
|
193,418
|
|
|
$
|
56,508
|
|
|
Restricted cash at beginning of period
|
56,711
|
|
|
696
|
|
||
|
Cash and cash equivalents and restricted cash at beginning of period
|
$
|
250,129
|
|
|
$
|
57,204
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents at end of period
|
$
|
64,954
|
|
|
$
|
250,523
|
|
|
Restricted cash at end of period
|
179,276
|
|
|
57,501
|
|
||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
244,230
|
|
|
$
|
308,024
|
|
|
•
|
Columbia Square Phase 2 - Office, located in the heart of Hollywood, California, two blocks from the corner of Sunset Boulevard and Vine Street. This project is comprised of three buildings totaling approximately
365,359
rentable square feet with a total estimated investment of approximately
$230.0 million
. The project was added to the stabilized portfolio during the first quarter of 2017 and was
88%
occupied as of
September 30, 2017
. The project is currently
100%
leased.
|
|
•
|
The Exchange on 16th, Mission Bay, San Francisco, California, which we acquired in May 2014 and commenced construction on in June 2015. This project is currently anticipated to encompass approximately
750,000
gross rentable square feet consisting of 736,000 square feet of office space and 14,000 square feet of retail space at a total estimated investment of
$570.0 million
. Construction is currently in progress and the building and core shell are currently estimated to be completed in the first half of 2018. The office space in the project is 100% leased to Dropbox, Inc. The lease with Dropbox, Inc. will commence in phases beginning in the fourth quarter of 2018 through the fourth quarter of 2019.
|
|
•
|
333 Dexter, South Lake Union, Washington, which we acquired in February 2015 and commenced construction on in June 2017. This project encompasses approximately
650,000
gross rentable square feet of office space at a total estimated investment of
$380.0 million
. Construction is currently in progress and the building core and shell are currently estimated to be completed in the second half of 2019.
|
|
•
|
100 Hooper, San Francisco, California, which we acquired in July 2015 and commenced construction on in November 2016. This project will encompass approximately
314,000
square feet of office and approximately
86,000
square feet of production, distribution and repair (“PDR”) space configured in two, four-story buildings. The total estimated cost for this project is approximately
$270.0 million
. Construction is currently in process and the core and shell of the project
|
|
•
|
One Paseo - Phase I (Retail and Residential), San Diego, California, which we acquired in November 2007 and commenced construction on in December 2016. Phase I of this mixed-use project includes site work and related infrastructure for the entire project, as well as
237
residential units and approximately
96,000
square feet of retail space. The total estimated investment for this project is approximately
$225.0 million
. Construction is currently in process and is currently expected to be completed in phases beginning in the third quarter of 2018.
|
|
Near-Term Development Pipeline
(1)
|
|
Location
|
|
Potential Start Date
(2)
|
|
Approx. Developable Square Feet
|
|
Total Estimated Investment
($ in millions)
|
|
Total Costs as of 9/30/2017
(3)
($ in millions)
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Academy Project
|
|
Hollywood
|
|
2018
|
|
545,000
|
|
$
|
425
|
|
|
$
|
83.8
|
|
|
One Paseo - Phases II and III
|
|
Del Mar
|
|
TBD
|
|
640,000
|
|
440
|
|
|
161.6
|
|
||
|
Total Near-Term Development Pipeline
|
|
|
|
|
|
1,185,000
|
|
$
|
865
|
|
|
$
|
245.4
|
|
|
(1)
|
Project timing, costs, developable square feet and scope could change materially from estimated data provided due to one or more of the following: any significant changes in the economy, market conditions, our markets, tenant requirements and demands, construction costs, new office supply, regulatory and entitlement processes, and project design.
|
|
(2)
|
Actual commencement is subject to extensive consideration of market conditions and economic factors.
|
|
(3)
|
Represents cash paid and costs incurred as of
September 30, 2017
.
|
|
|
1st & 2nd Generation
(2)
|
|
2nd Generation
(2)
|
||||||||||||||||||||||||
|
|
Number of Leases
(3)
|
|
Rentable Square Feet
(3)
|
|
TI/LC per
Sq. Ft.
(4)
|
|
Changes in
Rents
(5)(6)
|
|
Changes in
Cash Rents
(7)
|
|
Retention Rates
(8)
|
|
Weighted Average Lease Term (in months)
|
||||||||||||||
|
|
New
|
|
Renewal
|
|
New
|
|
Renewal
|
|
|||||||||||||||||||
|
Three Months Ended
September 30, 2017
|
20
|
|
|
11
|
|
|
221,614
|
|
|
56,566
|
|
|
$
|
58.76
|
|
|
51.5
|
%
|
|
31.5
|
%
|
|
19.7
|
%
|
|
80
|
|
|
Nine Months Ended September 30, 2017
|
57
|
|
|
47
|
|
|
521,079
|
|
|
685,522
|
|
|
$
|
47.08
|
|
|
33.0
|
%
|
|
17.7
|
%
|
|
48.2
|
%
|
|
73
|
|
|
|
1st & 2nd Generation
(2)
|
|
2nd Generation
(2)
|
|||||||||||||||||||||
|
|
Number of Leases
(3)
|
|
Rentable Square Feet
(3)
|
|
TI/LC per Sq. Ft.
(4)
|
|
Changes in
Rents
(5)(6)
|
|
Changes in
Cash Rents
(7)
|
|
Weighted Average Lease Term
(in months)
|
|||||||||||||
|
|
New
|
|
Renewal
|
|
New
|
|
Renewal
|
|
|
|
||||||||||||||
|
Three Months Ended
September 30, 2017 (9)(10) |
22
|
|
|
11
|
|
|
152,547
|
|
|
56,566
|
|
|
$
|
44.66
|
|
|
9.5
|
%
|
|
0.8
|
%
|
|
65
|
|
|
Nine Months Ended
September 30, 2017 (10) |
70
|
|
|
47
|
|
|
656,590
|
|
|
685,522
|
|
|
$
|
48.89
|
|
|
27.9
|
%
|
|
12.8
|
%
|
|
70
|
|
|
(1)
|
Includes 100% of consolidated property partnerships.
|
|
(2)
|
First generation leasing includes space where we have made capital expenditures that result in additional revenue generated when the space is re-leased. Second generation leasing includes space where we have made capital expenditures to maintain the current market revenue stream.
|
|
(3)
|
Represents leasing activity for leases that commenced or were signed during the period, including first and second generation space, net of month-to-month leases. Excludes leasing on new construction.
|
|
(4)
|
Tenant improvements and leasing commissions per square foot exclude tenant-funded tenant improvements.
|
|
(5)
|
Calculated as the change between GAAP rents for new/renewed leases and the expiring GAAP rents for the same space. Excludes leases for which the space was vacant longer than one year or vacant when the property was acquired.
|
|
(6)
|
Excludes commenced and executed leases of approximately 38,652 and 88,403 square feet, respectively, for the
three
months ended
September 30, 2017
, and
162,357 and 173,270 rentable square feet, respectively, for the
nine
months ended
September 30, 2017
, for which the space was vacant longer than one year or being leased for the first time. Space vacant for more than one year is excluded from our change in rents calculations to provide a meaningful market comparison.
|
|
(7)
|
Calculated as the change between stated rents for new/renewed leases and the expiring stated rents for the same space. Excludes leases for which the space was vacant longer than one year or vacant when the property was acquired.
|
|
(8)
|
Calculated as the percentage of space either renewed or expanded into by existing tenants or subtenants at lease expiration.
|
|
(9)
|
Excluding two leases executed in our Orange County region for 32,097 rentable square feet, cash rents increased 9.7%.
|
|
(10)
|
For the
three
months ended
September 30, 2017
,
18
leases totaling
133,789
rentable square feet were signed but not commenced as of
September 30, 2017
. For the
nine
months ended
September 30, 2017
,
35
leases totaling
448,854
rentable square feet were signed but not commenced as of
September 30, 2017
.
|
|
Year of Lease Expiration
|
|
Number of
Expiring
Leases
|
|
Total Square Feet
|
|
% of Total Leased Sq. Ft.
|
|
Annualized Base Rent
(2)
|
|
% of Total Annualized Base Rent
(2)
|
|
Annualized Base Rent per Sq. Ft.
(2)
|
||||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
||||||||
|
Remainder of 2017
|
|
30
|
|
|
360,619
|
|
|
2.8
|
%
|
|
$
|
12,956
|
|
|
2.3
|
%
|
|
$
|
35.93
|
|
|
2018
|
|
80
|
|
|
1,235,826
|
|
|
9.7
|
%
|
|
51,982
|
|
|
9.3
|
%
|
|
42.06
|
|
||
|
2019
|
|
99
|
|
|
1,547,021
|
|
|
12.2
|
%
|
|
56,605
|
|
|
10.1
|
%
|
|
36.59
|
|
||
|
2020
|
|
107
|
|
|
1,739,675
|
|
|
13.7
|
%
|
|
68,376
|
|
|
12.3
|
%
|
|
39.30
|
|
||
|
2021
|
|
86
|
|
|
994,240
|
|
|
7.8
|
%
|
|
44,151
|
|
|
7.9
|
%
|
|
44.41
|
|
||
|
2022
|
|
56
|
|
|
572,999
|
|
|
4.5
|
%
|
|
23,523
|
|
|
4.2
|
%
|
|
41.05
|
|
||
|
Total
|
|
458
|
|
|
6,450,380
|
|
|
50.7
|
%
|
|
$
|
257,593
|
|
|
46.1
|
%
|
|
$
|
39.93
|
|
|
(1)
|
For leases that have been renewed early with existing tenants, the expiration date and annualized base rent information presented takes into consideration the renewed lease terms. Excludes leases not commenced as of
September 30, 2017
, space leased under month-to-month leases, storage leases, vacant space and future lease renewal options not executed as of
September 30, 2017
.
|
|
(2)
|
Annualized base rent includes the impact of straight-lining rent escalations and the amortization of free rent periods and excludes the impact of the following: amortization of deferred revenue related tenant-funded tenant improvements, amortization of above/below market rents, amortization for lease incentives due under existing leases and expense reimbursement revenue. Additionally, the underlying leases contain various expense structures including full service gross, modified gross and triple net. Percentages represent percentage of total portfolio annualized contractual base rental revenue. For additional information on tenant improvement and leasing commission costs incurred by the Company for the current reporting period, please see further discussion under the caption “Information on Leases Commenced and Executed.”
|
|
|
Number of
Properties/Projects
|
|
Estimated Rentable
Square Feet
(1)
|
|
|
Development projects under construction
(2)
|
4
|
|
1,800,000
|
|
|
(1)
|
Estimated rentable square feet upon completion.
|
|
(2)
|
Development projects under construction also include
96,000
square feet of retail space and
237
residential units in addition to the estimated office rentable square feet noted above.
|
|
|
Number of
Buildings
|
|
Rentable
Square Feet
|
||
|
Total as of September 30, 2016
|
101
|
|
|
13,605,597
|
|
|
Acquisitions
|
6
|
|
|
344,284
|
|
|
Completed development properties placed in-service
|
4
|
|
|
438,391
|
|
|
Dispositions
|
(10
|
)
|
|
(675,143
|
)
|
|
Remeasurement
|
—
|
|
|
7,469
|
|
|
Total as of September 30, 2017
(1)
|
101
|
|
|
13,720,598
|
|
|
(1)
|
Includes
four
properties owned by consolidated property partnerships.
|
|
Region
|
|
Number of
Buildings |
|
Rentable Square Feet
|
|
Occupancy at
(1)
|
|||||||||
|
|
9/30/2017
|
|
6/30/2017
|
|
12/31/2016
|
||||||||||
|
Los Angeles and Ventura Counties
|
|
36
|
|
|
4,181,735
|
|
|
91.0
|
%
|
|
91.2
|
%
|
|
95.0
|
%
|
|
Orange County
|
|
1
|
|
|
271,556
|
|
|
94.4
|
%
|
|
94.7
|
%
|
|
97.8
|
%
|
|
San Diego
|
|
21
|
|
|
2,043,645
|
|
|
93.9
|
%
|
|
93.5
|
%
|
|
93.2
|
%
|
|
San Francisco Bay Area
|
|
31
|
|
|
5,157,524
|
|
|
95.9
|
%
|
|
95.1
|
%
|
|
97.6
|
%
|
|
Greater Seattle
|
|
12
|
|
|
2,066,138
|
|
|
95.2
|
%
|
|
97.0
|
%
|
|
97.2
|
%
|
|
Total Stabilized Portfolio
|
|
101
|
|
|
13,720,598
|
|
|
94.0
|
%
|
|
93.9
|
%
|
|
96.0
|
%
|
|
-
|
Average Occupancy
|
||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Stabilized Portfolio
(1)
|
93.9
|
%
|
|
96.1
|
%
|
|
94.1
|
%
|
|
95.3
|
%
|
|
Same Store Portfolio
(2)
|
94.3
|
%
|
|
96.7
|
%
|
|
94.9
|
%
|
|
96.4
|
%
|
|
(1)
|
Occupancy percentages reported are based on our stabilized office portfolio as of the end of the period presented and exclude occupancy percentages of properties held for sale.
|
|
(2)
|
Occupancy percentages reported are based on office properties owned and stabilized as of January 1,
2016
and still owned and stabilized as of
September 30, 2017
. See discussion under “Results of Operations” for additional information.
|
|
Tenant Name
|
|
Annualized Base Rental Revenue
(1)
($ in thousands)
|
|
Rentable
Square Feet
|
|
Percentage of Total Annualized Base Rental Revenue
|
|
Percentage of
Total Rentable
Square Feet
|
||||||
|
LinkedIn Corporation
|
|
$
|
28,344
|
|
|
663,239
|
|
|
5.1
|
%
|
|
4.8
|
%
|
|
|
salesforce.com, inc.
|
|
23,836
|
|
|
456,867
|
|
|
4.3
|
%
|
|
3.3
|
%
|
||
|
DIRECTV, LLC
|
|
23,152
|
|
|
684,411
|
|
|
4.2
|
%
|
|
5.0
|
%
|
||
|
Box, Inc.
|
|
22,441
|
|
|
371,792
|
|
|
4.0
|
%
|
|
2.7
|
%
|
||
|
Dropbox, Inc.
|
|
21,572
|
|
|
256,484
|
|
|
3.9
|
%
|
|
1.9
|
%
|
||
|
Synopsys, Inc.
|
|
15,492
|
|
|
340,913
|
|
|
2.8
|
%
|
|
2.5
|
%
|
||
|
Bridgepoint Education, Inc.
|
|
14,064
|
|
|
296,708
|
|
|
2.5
|
%
|
|
2.2
|
%
|
||
|
Viacom International, Inc.
|
|
13,718
|
|
|
211,343
|
|
|
2.5
|
%
|
|
1.5
|
%
|
||
|
Delta Dental of California
|
|
10,313
|
|
|
188,143
|
|
|
1.9
|
%
|
|
1.4
|
%
|
||
|
Capital One, N.A.
|
|
9,170
|
|
|
117,993
|
|
|
1.6
|
%
|
|
0.9
|
%
|
||
|
AMN Healthcare, Inc.
|
|
9,001
|
|
|
176,075
|
|
|
1.6
|
%
|
|
1.3
|
%
|
||
|
Concur Technologies
|
|
8,852
|
|
|
243,429
|
|
|
1.6
|
%
|
|
1.8
|
%
|
||
|
Biotech/Healthcare Industry Tenant
|
|
8,461
|
|
|
128,688
|
|
|
1.5
|
%
|
|
0.9
|
%
|
||
|
Riot Games, Inc.
|
|
7,355
|
|
|
131,537
|
|
|
1.3
|
%
|
|
1.0
|
%
|
||
|
Neurocrine Biosciences, Inc.
|
|
6,883
|
|
|
140,591
|
|
|
1.2
|
%
|
|
1.0
|
%
|
||
|
Total Top Fifteen Tenants
|
|
$
|
222,654
|
|
|
4,408,213
|
|
|
40.0
|
%
|
|
32.2
|
%
|
|
|
(1)
|
Includes 100% of annualized base rental revenues of consolidated property partnerships.
|
|
•
|
Same Store Properties – includes the consolidated results of all of the office properties that were owned and included in our stabilized portfolio for two comparable reporting periods, i.e., owned and included in our stabilized portfolio as of January 1,
2016
and still owned and included in the stabilized portfolio as of
September 30, 2017
;
|
|
•
|
Stabilized Development Properties – includes the results generated by the following:
|
|
◦
|
One office development project that was added to the stabilized portfolio in the first quarter of 2017;
|
|
◦
|
Two office development projects that were completed and stabilized in March 2016;
|
|
◦
|
Our residential project that was completed in June 2016; and
|
|
◦
|
One office development project that was added to the stabilized portfolio in the fourth quarter of 2016;
|
|
•
|
Acquisition Properties – includes the results, from the dates of acquisition through the periods presented, for the four office and three retail buildings we acquired in three transactions during 2016; and
|
|
•
|
Dispositions and Other – includes the results of the
ten
properties disposed of in the third quarter of 2017, the one property disposed of during the first quarter of 2017, the
six
properties disposed of in 2016 and expenses for certain of our in-process, near-term and future development projects.
|
|
Group
|
|
# of Buildings
|
|
Rentable
Square Feet
|
||
|
Same Store Properties
|
|
88
|
|
|
12,182,806
|
|
|
Stabilized Development Properties
|
|
6
|
|
|
1,079,333
|
|
|
Acquisition Properties
|
|
7
|
|
|
458,459
|
|
|
Total Stabilized Office Portfolio
|
|
101
|
|
|
13,720,598
|
|
|
|
Three Months Ended September 30,
|
|
Dollar
Change
|
|
Percentage
Change
|
|||||||||
|
|
2017
|
|
2016
|
|
||||||||||
|
|
($ in thousands)
|
|||||||||||||
|
Reconciliation of Net Income Available to Common Stockholders to Net Operating Income, as defined:
|
|
|
|
|
|
|
|
|
||||||
|
Net Income Available to Common Stockholders
|
$
|
66,558
|
|
|
$
|
50,582
|
|
|
$
|
15,976
|
|
|
31.6
|
%
|
|
Preferred dividends
|
808
|
|
|
3,313
|
|
|
(2,505
|
)
|
|
(75.6
|
)%
|
|||
|
Original issuance costs of redeemed preferred stock and preferred units
|
3,744
|
|
|
—
|
|
|
3,744
|
|
|
100.0
|
%
|
|||
|
Net income attributable to Kilroy Realty Corporation
|
$
|
71,110
|
|
|
$
|
53,895
|
|
|
$
|
17,215
|
|
|
31.9
|
%
|
|
Net income attributable to noncontrolling common units of the Operating Partnership
|
1,394
|
|
|
1,453
|
|
|
(59
|
)
|
|
(4.1
|
)%
|
|||
|
Net income attributable to noncontrolling interests in consolidated property partnerships
|
2,984
|
|
|
1,027
|
|
|
1,957
|
|
|
190.6
|
%
|
|||
|
Net income
|
$
|
75,488
|
|
|
$
|
56,375
|
|
|
$
|
19,113
|
|
|
33.9
|
%
|
|
Unallocated expense (income):
|
|
|
|
|
|
|
|
|||||||
|
General and administrative expenses
|
14,514
|
|
|
13,533
|
|
|
981
|
|
|
7.2
|
%
|
|||
|
Acquisition-related expenses
|
—
|
|
|
188
|
|
|
(188
|
)
|
|
(100.0
|
)%
|
|||
|
Depreciation and amortization
|
62,567
|
|
|
56,666
|
|
|
5,901
|
|
|
10.4
|
%
|
|||
|
Interest income and other net investment gains
|
(1,526
|
)
|
|
(538
|
)
|
|
(988
|
)
|
|
183.6
|
%
|
|||
|
Interest expense
|
16,151
|
|
|
14,976
|
|
|
1,175
|
|
|
7.8
|
%
|
|||
|
Net gain on sale of land
|
(449
|
)
|
|
—
|
|
|
(449
|
)
|
|
100.0
|
%
|
|||
|
Gains on sales of depreciable operating properties
|
(37,250
|
)
|
|
(18,312
|
)
|
|
(18,938
|
)
|
|
103.4
|
%
|
|||
|
Net Operating Income, as defined
|
$
|
129,495
|
|
|
$
|
122,888
|
|
|
$
|
6,607
|
|
|
5.4
|
%
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||||||||
|
|
Same Store
|
|
Stabilized
Develop-ment |
|
Acquisi-tion Properties
|
|
Disposi-tions & Other
|
|
Total
|
|
Same Store
|
|
Stabilized
Develop-ment |
|
Acquisi-tion Properties
|
|
Disposi-tions & Other
|
|
Total
|
||||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Rental income
|
$
|
130,147
|
|
|
$
|
18,550
|
|
|
$
|
7,317
|
|
|
$
|
3,940
|
|
|
$
|
159,954
|
|
|
$
|
129,684
|
|
|
$
|
11,347
|
|
|
$
|
1,339
|
|
|
$
|
4,169
|
|
|
$
|
146,539
|
|
|
Tenant reimbursements
|
14,550
|
|
|
2,841
|
|
|
1,821
|
|
|
453
|
|
|
19,665
|
|
|
13,670
|
|
|
1,999
|
|
|
263
|
|
|
474
|
|
|
16,406
|
|
||||||||||
|
Other property income
|
1,396
|
|
|
91
|
|
|
206
|
|
|
222
|
|
|
1,915
|
|
|
287
|
|
|
19
|
|
|
—
|
|
|
5,097
|
|
|
5,403
|
|
||||||||||
|
Total
|
146,093
|
|
|
21,482
|
|
|
9,344
|
|
|
4,615
|
|
|
181,534
|
|
|
143,641
|
|
|
13,365
|
|
|
1,602
|
|
|
9,740
|
|
|
168,348
|
|
||||||||||
|
Property and related expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Property expenses
|
26,554
|
|
|
4,468
|
|
|
1,232
|
|
|
816
|
|
|
33,070
|
|
|
25,165
|
|
|
3,885
|
|
|
106
|
|
|
894
|
|
|
30,050
|
|
||||||||||
|
Real estate taxes
|
9,949
|
|
|
4,337
|
|
|
1,429
|
|
|
656
|
|
|
16,371
|
|
|
12,091
|
|
|
1,534
|
|
|
163
|
|
|
713
|
|
|
14,501
|
|
||||||||||
|
Provision for bad debts
|
643
|
|
|
15
|
|
|
362
|
|
|
16
|
|
|
1,036
|
|
|
23
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
||||||||||
|
Ground leases
|
964
|
|
|
—
|
|
|
598
|
|
|
—
|
|
|
1,562
|
|
|
909
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
909
|
|
||||||||||
|
Total
|
38,110
|
|
|
8,820
|
|
|
3,621
|
|
|
1,488
|
|
|
52,039
|
|
|
38,188
|
|
|
5,419
|
|
|
269
|
|
|
1,584
|
|
|
45,460
|
|
||||||||||
|
Net Operating Income,
as defined
|
$
|
107,983
|
|
|
$
|
12,662
|
|
|
$
|
5,723
|
|
|
$
|
3,127
|
|
|
$
|
129,495
|
|
|
$
|
105,453
|
|
|
$
|
7,946
|
|
|
$
|
1,333
|
|
|
$
|
8,156
|
|
|
$
|
122,888
|
|
|
|
Three Months Ended September 30, 2017 as compared to the Three Months Ended September 30, 2016
|
|||||||||||||||||||||||||||||||||
|
|
Same Store
|
|
Stabilized Development
|
|
Acquisition Properties
|
|
Dispositions & Other
|
|
Total
|
|||||||||||||||||||||||||
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|||||||||||||||
|
|
($ in thousands)
|
|||||||||||||||||||||||||||||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Rental income
|
$
|
463
|
|
|
0.4
|
%
|
|
$
|
7,203
|
|
|
63.5
|
%
|
|
$
|
5,978
|
|
|
446.5
|
%
|
|
$
|
(229
|
)
|
|
(5.5
|
)%
|
|
$
|
13,415
|
|
|
9.2
|
%
|
|
Tenant reimbursements
|
880
|
|
|
6.4
|
%
|
|
842
|
|
|
42.1
|
%
|
|
1,558
|
|
|
592.4
|
%
|
|
(21
|
)
|
|
(4.4
|
)%
|
|
3,259
|
|
|
19.9
|
%
|
|||||
|
Other property income
|
1,109
|
|
|
386.4
|
%
|
|
72
|
|
|
378.9
|
%
|
|
206
|
|
|
100.0
|
%
|
|
(4,875
|
)
|
|
(95.6
|
)%
|
|
(3,488
|
)
|
|
(64.6
|
)%
|
|||||
|
Total
|
2,452
|
|
|
1.7
|
%
|
|
8,117
|
|
|
60.7
|
%
|
|
7,742
|
|
|
483.3
|
%
|
|
(5,125
|
)
|
|
(52.6
|
)%
|
|
13,186
|
|
|
7.8
|
%
|
|||||
|
Property and related expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Property expenses
|
1,389
|
|
|
5.5
|
%
|
|
583
|
|
|
15.0
|
%
|
|
1,126
|
|
|
NM*
|
|
|
(78
|
)
|
|
(8.7
|
)%
|
|
3,020
|
|
|
10.0
|
%
|
|||||
|
Real estate taxes
|
(2,142
|
)
|
|
(17.7
|
)%
|
|
2,803
|
|
|
182.7
|
%
|
|
1,266
|
|
|
776.7
|
%
|
|
(57
|
)
|
|
(8.0
|
)%
|
|
1,870
|
|
|
12.9
|
%
|
|||||
|
Provision for bad debts
|
620
|
|
|
NM*
|
|
|
15
|
|
|
100.0
|
%
|
|
362
|
|
|
100.0
|
%
|
|
39
|
|
|
169.6
|
%
|
|
1,036
|
|
|
100.0
|
%
|
|||||
|
Ground leases
|
55
|
|
|
6.1
|
%
|
|
—
|
|
|
—
|
%
|
|
598
|
|
|
100.0
|
%
|
|
—
|
|
|
—
|
%
|
|
653
|
|
|
71.8
|
%
|
|||||
|
Total
|
(78
|
)
|
|
(0.2
|
)%
|
|
3,401
|
|
|
62.8
|
%
|
|
3,352
|
|
|
NM*
|
|
|
(96
|
)
|
|
(6.1
|
)%
|
|
6,579
|
|
|
14.5
|
%
|
|||||
|
Net Operating Income,
as defined
|
$
|
2,530
|
|
|
2.4
|
%
|
|
$
|
4,716
|
|
|
59.4
|
%
|
|
$
|
4,390
|
|
|
329.3
|
%
|
|
$
|
(5,029
|
)
|
|
(61.7
|
)%
|
|
$
|
6,607
|
|
|
5.4
|
%
|
|
•
|
An increase of
$2.5 million
attributable to the Same Store Properties driven by the following activity:
|
|
•
|
An increase
in rental income of
$0.5 million
primarily due to:
|
|
•
|
$3.4 million increase from new leases and renewals at higher rates across all regions;
|
|
•
|
$0.3 million increase in parking income due to increased parking demand and rates at certain properties as well as increased transient parking; partially offset by
|
|
•
|
$3.2 million decrease due to lease expirations and early terminations in the San Francisco Bay Area, Los Angeles and Greater Seattle regions;
|
|
•
|
An increase in tenant reimbursements of
$0.9 million
primarily due to higher reimbursable expenses at several properties across the portfolio;
|
|
•
|
An increase in other property income of
$1.1 million
primarily due to early lease termination fees in the San Diego region and San Francisco Bay Area;
|
|
•
|
An offsetting decrease in property and related expenses of
$0.1 million
primarily due to the following:
|
|
•
|
$1.4 million increase in property expenses due to an increase in contract services, electricity, security, parking, repairs and maintenance, and various other reimbursable expenses, including a $0.3 million increase in non-recurring non-reimbursable expenses;
|
|
•
|
$0.6 million increase in the bad debt provision primarily related to four tenants; offset by
|
|
•
|
$2.1 million decrease in real estate taxes primarily due to lower supplemental taxes at one property that was previously redeveloped;
|
|
•
|
An increase in Net Operating Income of
$4.7 million
attributable to the Stabilized Development Properties;
|
|
•
|
An increase in Net Operating Income of
$4.4 million
attributable to the Acquisition Properties; and
|
|
•
|
A decrease in Net Operating Income of
$5.0 million
attributable to the Dispositions and Other Properties due to
$5.0 million
of other property income received in 2016 relating to a property damage settlement.
|
|
•
|
An increase of $4.3 million attributable to the Acquisition Properties;
|
|
•
|
An increase of $1.5 million attributable to the Stabilized Development Properties;
|
|
•
|
An increase of $0.2 million attributable to the Same Store Properties; and
|
|
•
|
A decrease of $0.1 million attributable to Dispositions & Other Properties.
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Dollar
Change
|
|
Percentage
Change
|
|||||||
|
|
(in thousands)
|
|
|
|
|
|||||||||
|
Gross interest expense
|
$
|
28,331
|
|
|
$
|
26,184
|
|
|
$
|
2,147
|
|
|
8.2
|
%
|
|
Capitalized interest and deferred financing costs
|
(12,180
|
)
|
|
(11,208
|
)
|
|
(972
|
)
|
|
8.7
|
%
|
|||
|
Interest expense
|
$
|
16,151
|
|
|
$
|
14,976
|
|
|
$
|
1,175
|
|
|
7.8
|
%
|
|
|
Nine Months Ended September 30,
|
|
Dollar
Change
|
|
Percentage
Change
|
|||||||||
|
|
2017
|
|
2016
|
|
||||||||||
|
|
($ in thousands)
|
|||||||||||||
|
Reconciliation of Net Income Available to Common Stockholders to Net Operating Income, as defined:
|
|
|
|
|
|
|
|
|||||||
|
Net Income Available to Common Stockholders
|
$
|
122,720
|
|
|
$
|
251,112
|
|
|
$
|
(128,392
|
)
|
|
(51.1
|
)%
|
|
Preferred dividends
|
5,774
|
|
|
9,938
|
|
|
(4,164
|
)
|
|
(41.9
|
)%
|
|||
|
Original issuance costs of redeemed preferred stock and preferred units
|
7,589
|
|
|
—
|
|
|
7,589
|
|
|
100.0
|
%
|
|||
|
Net income attributable to Kilroy Realty Corporation
|
$
|
136,083
|
|
|
$
|
261,050
|
|
|
$
|
(124,967
|
)
|
|
(47.9
|
)%
|
|
Net income attributable to noncontrolling common units of the Operating Partnership
|
2,633
|
|
|
5,892
|
|
|
(3,259
|
)
|
|
(55.3
|
)%
|
|||
|
Net income attributable to noncontrolling interests in consolidated property partnerships
|
9,359
|
|
|
1,438
|
|
|
7,921
|
|
|
550.8
|
%
|
|||
|
Net income
|
$
|
148,075
|
|
|
$
|
268,380
|
|
|
$
|
(120,305
|
)
|
|
(44.8
|
)%
|
|
Unallocated expense (income):
|
|
|
|
|
|
|
|
|||||||
|
General and administrative expenses
|
43,750
|
|
|
40,949
|
|
|
2,801
|
|
|
6.8
|
%
|
|||
|
Acquisition-related expenses
|
—
|
|
|
964
|
|
|
(964
|
)
|
|
(100.0
|
)%
|
|||
|
Depreciation and amortization
|
185,737
|
|
|
160,452
|
|
|
25,285
|
|
|
15.8
|
%
|
|||
|
Interest income and other net investment gains
|
(3,629
|
)
|
|
(1,120
|
)
|
|
(2,509
|
)
|
|
224.0
|
%
|
|||
|
Interest expense
|
51,476
|
|
|
41,189
|
|
|
10,287
|
|
|
25.0
|
%
|
|||
|
Net (gain) loss on sale of land
|
(449
|
)
|
|
295
|
|
|
(744
|
)
|
|
(252.2
|
)%
|
|||
|
Gains on sales of depreciable operating properties
|
(39,507
|
)
|
|
(164,302
|
)
|
|
124,795
|
|
|
(76.0
|
)%
|
|||
|
Net Operating Income, as defined
|
$
|
385,453
|
|
|
$
|
346,807
|
|
|
$
|
38,646
|
|
|
11.1
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||||||||
|
|
Same Store
|
|
Stabilized
Develop-ment |
|
Acquisition Properties
|
|
Dispositi-ons & Other
|
|
Total
|
|
Same Store
|
|
Stabilized
Develop-ment |
|
Acquisition Properties
|
|
Dispositi-ons & Other
|
|
Total
|
||||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Rental income
|
$
|
388,721
|
|
|
$
|
53,106
|
|
|
$
|
21,884
|
|
|
$
|
11,816
|
|
|
$
|
475,527
|
|
|
$
|
385,870
|
|
|
$
|
22,610
|
|
|
$
|
1,710
|
|
|
$
|
13,757
|
|
|
$
|
423,947
|
|
|
Tenant reimbursements
|
43,592
|
|
|
7,356
|
|
|
5,846
|
|
|
1,434
|
|
|
58,228
|
|
|
37,823
|
|
|
4,028
|
|
|
317
|
|
|
1,780
|
|
|
43,948
|
|
||||||||||
|
Other property income
|
5,546
|
|
|
241
|
|
|
612
|
|
|
1,286
|
|
|
7,685
|
|
|
850
|
|
|
26
|
|
|
—
|
|
|
5,156
|
|
|
6,032
|
|
||||||||||
|
Total
|
437,859
|
|
|
60,703
|
|
|
28,342
|
|
|
14,536
|
|
|
541,440
|
|
|
424,543
|
|
|
26,664
|
|
|
2,027
|
|
|
20,693
|
|
|
473,927
|
|
||||||||||
|
Property and related expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Property expenses
|
78,649
|
|
|
12,659
|
|
|
3,666
|
|
|
2,641
|
|
|
97,615
|
|
|
74,193
|
|
|
7,094
|
|
|
116
|
|
|
3,833
|
|
|
85,236
|
|
||||||||||
|
Real estate taxes
|
34,946
|
|
|
9,198
|
|
|
4,901
|
|
|
1,833
|
|
|
50,878
|
|
|
33,624
|
|
|
3,282
|
|
|
181
|
|
|
2,291
|
|
|
39,378
|
|
||||||||||
|
Provision for bad debts
|
1,672
|
|
|
(101
|
)
|
|
1,080
|
|
|
92
|
|
|
2,743
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
||||||||||
|
Ground leases
|
2,956
|
|
|
—
|
|
|
1,795
|
|
|
—
|
|
|
4,751
|
|
|
2,506
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,506
|
|
||||||||||
|
Total
|
118,223
|
|
|
21,756
|
|
|
11,442
|
|
|
4,566
|
|
|
155,987
|
|
|
110,362
|
|
|
10,376
|
|
|
297
|
|
|
6,085
|
|
|
127,120
|
|
||||||||||
|
Net Operating Income,
as defined
|
$
|
319,636
|
|
|
$
|
38,947
|
|
|
$
|
16,900
|
|
|
$
|
9,970
|
|
|
$
|
385,453
|
|
|
$
|
314,181
|
|
|
$
|
16,288
|
|
|
$
|
1,730
|
|
|
$
|
14,608
|
|
|
$
|
346,807
|
|
|
|
Nine Months Ended September 30, 2017 as compared to the Nine Months Ended September 30, 2016
|
|||||||||||||||||||||||||||||||||
|
|
Same Store
|
|
Stabilized Development
|
|
Acquisition Properties
|
|
Dispositions & Other
|
|
Total
|
|||||||||||||||||||||||||
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|
Dollar Change
|
|
Percent Change
|
|||||||||||||||
|
|
($ in thousands)
|
|||||||||||||||||||||||||||||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Rental income
|
$
|
2,851
|
|
|
0.7
|
%
|
|
$
|
30,496
|
|
|
134.9
|
%
|
|
$
|
20,174
|
|
|
NM*
|
|
|
$
|
(1,941
|
)
|
|
(14.1
|
)%
|
|
$
|
51,580
|
|
|
12.2
|
%
|
|
Tenant reimbursements
|
5,769
|
|
|
15.3
|
%
|
|
3,328
|
|
|
82.6
|
%
|
|
5,529
|
|
|
NM*
|
|
|
(346
|
)
|
|
(19.4
|
)%
|
|
14,280
|
|
|
32.5
|
%
|
|||||
|
Other property income
|
4,696
|
|
|
552.5
|
%
|
|
215
|
|
|
826.9
|
%
|
|
612
|
|
|
100.0
|
%
|
|
(3,870
|
)
|
|
(75.1
|
)%
|
|
1,653
|
|
|
27.4
|
%
|
|||||
|
Total
|
13,316
|
|
|
3.1
|
%
|
|
34,039
|
|
|
127.7
|
%
|
|
26,315
|
|
|
NM*
|
|
|
(6,157
|
)
|
|
(29.8
|
)%
|
|
67,513
|
|
|
14.2
|
%
|
|||||
|
Property and related expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Property expenses
|
4,456
|
|
|
6.0
|
%
|
|
5,565
|
|
|
78.4
|
%
|
|
3,550
|
|
|
NM*
|
|
|
(1,192
|
)
|
|
(31.1
|
)%
|
|
12,379
|
|
|
14.5
|
%
|
|||||
|
Real estate taxes
|
1,322
|
|
|
3.9
|
%
|
|
5,916
|
|
|
180.3
|
%
|
|
4,720
|
|
|
NM*
|
|
|
(458
|
)
|
|
(20.0
|
)%
|
|
11,500
|
|
|
29.2
|
%
|
|||||
|
Provision for bad debts
|
1,633
|
|
|
NM*
|
|
|
(101
|
)
|
|
(100.0
|
)%
|
|
1,080
|
|
|
100.0
|
%
|
|
131
|
|
|
335.9
|
%
|
|
2,743
|
|
|
100.0
|
%
|
|||||
|
Ground leases
|
450
|
|
|
18.0
|
%
|
|
—
|
|
|
—
|
%
|
|
1,795
|
|
|
100.0
|
%
|
|
—
|
|
|
—
|
%
|
|
2,245
|
|
|
89.6
|
%
|
|||||
|
Total
|
7,861
|
|
|
7.1
|
%
|
|
11,380
|
|
|
109.7
|
%
|
|
11,145
|
|
|
NM*
|
|
|
(1,519
|
)
|
|
(25.0
|
)%
|
|
28,867
|
|
|
22.7
|
%
|
|||||
|
Net Operating Income,
as defined
|
$
|
5,455
|
|
|
1.7
|
%
|
|
$
|
22,659
|
|
|
139.1
|
%
|
|
$
|
15,170
|
|
|
876.9
|
%
|
|
$
|
(4,638
|
)
|
|
(31.7
|
)%
|
|
$
|
38,646
|
|
|
11.1
|
%
|
|
•
|
An increase of
$5.5 million
attributable to the Same Store Properties primarily resulting from:
|
|
•
|
An increase in rental income of
$2.9 million
primarily due to the following:
|
|
•
|
$9.0 million increase due to new leases and renewals at higher rates primarily in the San Francisco Bay Area, Los Angeles and Greater Seattle regions;
|
|
•
|
$0.5 million increase in parking income due to increased tenant parking demand at certain properties; partially offset by
|
|
•
|
$6.6 million decrease due to lease expirations and early terminations primarily in the San Francisco Bay Area, Los Angeles and Greater Seattle regions;
|
|
•
|
An increase in tenant reimbursements of
$5.8 million
primarily due to:
|
|
•
|
$3.3 million increase due to higher recurring expenses and increased occupancy at various properties across multiple regions;
|
|
•
|
$1.6 million increase due to lower reimbursable supplemental taxes in 2016 as a result of a change in estimate at one property;
|
|
•
|
$0.9 million increase primarily due to lower abated tenant reimbursements as compared to the prior year in addition to increased tenant reimbursements from tenants with 2016 base years;
|
|
•
|
An increase in other property income of
$4.7 million
primarily due to early termination fees in the San Francisco Bay Area and San Diego region;
|
|
•
|
An increase in property and related expenses of
$7.9 million
primarily due to the following:
|
|
•
|
$4.5 million
increase in property expenses primarily resulting from a $3.5 million increase in certain recurring operating costs related to security, parking, janitorial, engineers, repairs and maintenance, contract services, and various other reimbursable expenses and a $1.0 million increase in non-reimbursable expenses of which $0.5 million is non-recurring;
|
|
•
|
$1.3 million
increase in real estate taxes primarily due to regular annual property tax increases in 2017;
|
|
•
|
$1.6 million
increase in the provision for bad debt expense primarily related to four tenants; and
|
|
•
|
$0.5 million
increase in ground rent primarily due to higher percentage ground rent for one of our ground leases;
|
|
•
|
An increase of
$22.7 million
attributable to the Stabilized Development Properties;
|
|
•
|
An increase of
$15.2 million
attributable to the Acquisition Properties; and
|
|
•
|
A decrease of
$4.6 million
attributable to the Dispositions & Other Properties primarily due to
$5.0 million
of other property income received in 2016 relating to a property damage settlement.
|
|
•
|
An increase of approximately $2.1 million due to higher compensation and office expenses related to the growth of the Company; and
|
|
•
|
An increase of $0.7 million attributable to compensation expense related to the mark-to-market adjustment for the Company’s deferred compensation plan. The compensation expense was offset by gains on the underlying marketable securities included in interest income and other net investment gains in the consolidated statements of operations.
|
|
•
|
An increase of $14.5 million attributable to the Acquisition Properties;
|
|
•
|
An increase of $8.0 million attributable to the Stabilized Development Properties;
|
|
•
|
An increase of $3.7 million attributable to the Same Store Properties; offset by
|
|
•
|
A decrease of $0.9 million attributable to the Dispositions and Other Properties.
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Dollar
Change
|
|
Percentage
Change
|
|||||||
|
|
(in thousands)
|
|
|
|
|
|||||||||
|
Gross interest expense
|
$
|
84,577
|
|
|
$
|
79,027
|
|
|
$
|
5,550
|
|
|
7.0
|
%
|
|
Capitalized interest and deferred financing costs
|
(33,101
|
)
|
|
(37,838
|
)
|
|
4,737
|
|
|
(12.5
|
)%
|
|||
|
Interest expense
|
$
|
51,476
|
|
|
$
|
41,189
|
|
|
$
|
10,287
|
|
|
25.0
|
%
|
|
|
Shares/Units at
September 30, 2017
|
|
Aggregate
Principal
Amount or
$ Value
Equivalent
|
|
% of Total
Market
Capitalization
|
|||
|
|
($ in thousands)
|
|||||||
|
Debt:
(1)(2)
|
|
|
|
|
|
|||
|
Unsecured Line of Credit
|
|
|
$
|
60,000
|
|
|
0.6
|
%
|
|
Unsecured Senior Notes due 2018
|
|
|
325,000
|
|
|
3.4
|
%
|
|
|
Unsecured Senior Notes due 2020
|
|
|
250,000
|
|
|
2.6
|
%
|
|
|
Unsecured Senior Notes due 2023
|
|
|
300,000
|
|
|
3.1
|
%
|
|
|
Unsecured Senior Notes due 2025
|
|
|
400,000
|
|
|
4.2
|
%
|
|
|
Unsecured Senior Notes due 2029
|
|
|
400,000
|
|
|
4.2
|
%
|
|
|
Unsecured Senior Notes Series A & B due 2027 & 2029
|
|
|
250,000
|
|
|
2.6
|
%
|
|
|
Secured debt
|
|
|
464,025
|
|
|
4.8
|
%
|
|
|
Total debt
|
|
|
$
|
2,449,025
|
|
|
25.5
|
%
|
|
Equity and Noncontrolling Interest in the Operating Partnership:
(3)
|
|
|
|
|
|
|||
|
Common limited partnership units outstanding
(4)(5)
|
2,077,193
|
|
$
|
147,730
|
|
|
1.6
|
%
|
|
Common shares outstanding
(5)
|
98,382,256
|
|
6,996,946
|
|
|
72.9
|
%
|
|
|
Total equity and noncontrolling interest in the Operating Partnership
|
|
|
$
|
7,144,676
|
|
|
74.5
|
%
|
|
Total Market Capitalization
|
|
|
$
|
9,593,701
|
|
|
100.0
|
%
|
|
(1)
|
Represents gross aggregate principal amount due at maturity before the effect of the following at
September 30, 2017
:
$10.9 million
of unamortized deferred financing costs,
$6.0 million
of unamortized discounts for the unsecured senior notes and
$3.0 million
of unamortized premiums for the secured debt.
|
|
(2)
|
As of
September 30, 2017
, there was no outstanding balance on the unsecured term loan facility.
|
|
(3)
|
Includes common units of the Operating Partnership; does not include noncontrolling interests in consolidated property partnerships.
|
|
(4)
|
Represents common units not owned by the Company.
|
|
(5)
|
Value based on closing price per share of our common stock of
$71.12
as of
September 30, 2017
.
|
|
•
|
Net cash flow from operations;
|
|
•
|
Borrowings under the Operating Partnership’s unsecured revolving credit facility, unsecured term loan facility, and unsecured senior notes;
|
|
•
|
Proceeds from our capital recycling program, including the disposition of nonstrategic assets and the formation of strategic ventures;
|
|
•
|
Proceeds from additional secured or unsecured debt financings; and
|
|
•
|
Proceeds from public or private issuance of debt or equity securities.
|
|
•
|
Development and redevelopment costs;
|
|
•
|
Operating property or undeveloped land acquisitions;
|
|
•
|
Property operating and corporate expenses;
|
|
•
|
Capital expenditures, tenant improvement and leasing costs;
|
|
•
|
Debt service and principal payments, including debt maturities;
|
|
•
|
Distributions to common and preferred security holders;
|
|
•
|
Repurchases and redemptions of outstanding common or preferred stock of the Company; and
|
|
•
|
Outstanding debt repurchases, redemptions and repayments.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Outstanding borrowings
|
$
|
60,000
|
|
|
$
|
—
|
|
|
Remaining borrowing capacity
|
690,000
|
|
|
600,000
|
|
||
|
Total borrowing capacity
(1)
|
$
|
750,000
|
|
|
$
|
600,000
|
|
|
Interest rate
(2)
|
2.24
|
%
|
|
1.82
|
%
|
||
|
Facility fee-annual rate
(3)
|
0.200%
|
||||||
|
Maturity date
|
July 2022
|
|
July 2019
|
||||
|
(1)
|
We may elect to borrow, subject to bank approval and obtaining commitments for any additional borrowing capacity, up to an additional
$600.0 million
under an accordion feature under the terms of the unsecured revolving credit facility and unsecured term loan facility.
|
|
(2)
|
Our unsecured revolving credit facility interest rate was calculated based on an annual rate of LIBOR plus
1.000%
and LIBOR plus
1.050%
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(3)
|
Our facility fee is paid on a quarterly basis and is calculated based on the total borrowing capacity. In addition to the facility fee, we incurred debt origination and legal costs. As of
September 30, 2017
and
December 31, 2016
,
$6.3 million
and
$3.3 million
of unamortized deferred financing costs, respectively, remained to be amortized through the maturity date of our unsecured revolving credit facility, which are included in prepaid expenses and other assets, net on our consolidated balance sheets.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Outstanding borrowings
(1)
|
$
|
—
|
|
|
$
|
150,000
|
|
|
Remaining borrowing capacity
|
150,000
|
|
|
—
|
|
||
|
Total borrowing capacity
(2)
|
$
|
150,000
|
|
|
$
|
150,000
|
|
|
Interest rate
(3)
|
2.33
|
%
|
|
1.85
|
%
|
||
|
Undrawn facility fee-annual rate
(4)
|
0.200
|
%
|
|
—
|
%
|
||
|
Maturity date
|
July 2022
|
|
July 2019
|
||||
|
(1)
|
In July 2017, the unsecured term loan facility was paid down and the Facility was amended to include two, six-month delayed draw options on the unsecured term loan facility. The Company may draw on the unsecured term loan facility through July 2018, at which time the outstanding balance will become the balance of the unsecured term loan facility and no additional draws may be made. However, if the Company does not draw at least
$75.0 million
by the end of first option term in January 2018, the total borrowing capacity under the Facility will be reduced by
50%
of the unutilized borrowing capacity at that time. The Company intends to draw
$75.0 million
prior to the end of the first option term in January 2018.
|
|
(2)
|
As of
September 30, 2017
and
December 31, 2016
,
$1.2 million
and
$0.7 million
of unamortized deferred financing costs, respectively, remained to be amortized through the maturity date of our unsecured term loan facility.
|
|
(3)
|
Our unsecured term loan facility interest rate was calculated based on an annual rate of LIBOR plus
1.100%
and LIBOR plus
1.150%
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(4)
|
In July 2017, the Facility was amended to include a facility fee on the remaining borrowing capacity of the unsecured term loan facility, which is paid on a monthly basis.
|
|
|
Aggregate Principal
Amount Outstanding
|
||
|
|
(in thousands)
|
||
|
Unsecured Line of Credit
(1)
|
$
|
60,000
|
|
|
Unsecured Senior Notes due 2018
|
325,000
|
|
|
|
Unsecured Senior Notes due 2020
|
250,000
|
|
|
|
Unsecured Senior Notes due 2023
|
300,000
|
|
|
|
Unsecured Senior Notes due 2025
|
400,000
|
|
|
|
Unsecured Senior Notes due 2029
|
400,000
|
|
|
|
Unsecured Senior Notes Series A & B due 2027 & 2029
|
250,000
|
|
|
|
Secured Debt
|
464,025
|
|
|
|
Total Unsecured and Secured Debt
|
$
|
2,449,025
|
|
|
Less: Unamortized Net Discounts and Deferred Financing Costs
|
(13,816
|
)
|
|
|
Total Debt, Net
|
$
|
2,435,209
|
|
|
(1)
|
As of
September 30, 2017
, there was no outstanding balance on the unsecured term loan facility.
|
|
•
|
Decreases in our cash flows from operations, which could create further dependence on the unsecured revolving credit facility;
|
|
•
|
An increase in the proportion of variable-rate debt, which could increase our sensitivity to interest rate fluctuations in the future; and
|
|
•
|
A decrease in the value of our properties, which could have an adverse effect on the Operating Partnership’s ability to incur additional debt, refinance existing debt at competitive rates, or comply with its existing debt obligations.
|
|
Unsecured Credit Facility and Term Loan Facility (as defined in the applicable Credit Agreements)
(1)
:
|
|
Covenant Level
|
|
Actual Performance
as of September 30, 2017
|
|
Total debt to total asset value
|
|
less than 60%
|
|
25%
|
|
Fixed charge coverage ratio
|
|
greater than 1.5x
|
|
3.3x
|
|
Unsecured debt ratio
|
|
greater than 1.67x
|
|
4.12x
|
|
Unencumbered asset pool debt service coverage
|
|
greater than 1.75x
|
|
4.41x
|
|
|
|
|
|
|
|
Unsecured Senior Notes due 2018, 2020, 2023, 2025 and 2029
(as defined in the applicable Indentures):
|
|
|
|
|
|
Total debt to total asset value
|
|
less than 60%
|
|
32%
|
|
Interest coverage
|
|
greater than 1.5x
|
|
7.1x
|
|
Secured debt to total asset value
|
|
less than 40%
|
|
6%
|
|
Unencumbered asset pool value to unsecured debt
|
|
greater than 150%
|
|
329%
|
|
(1)
|
As of
September 30, 2017
, the covenant performance under the Unsecured Senior Notes Series A and B due 2027 and 2029 (“private placement notes”), was substantially similar to the Facility; however, the unsecured debt ratio under the private placement notes was 3.61x reflecting definitional differences on unencumbered value. The Operating Partnership was in compliance under the credit agreement of the private placement notes as of
September 30, 2017
.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Dollar
Change
|
|
Percentage
Change
|
|||||||
|
|
($ in thousands)
|
|
|
|||||||||||
|
Net cash provided by operating activities
|
$
|
276,542
|
|
|
$
|
252,605
|
|
|
$
|
23,937
|
|
|
9.5
|
%
|
|
Net cash used in investing activities
|
(180,712
|
)
|
|
(67,402
|
)
|
|
(113,310
|
)
|
|
168.1
|
%
|
|||
|
Net cash (used in) provided by financing activities
|
(101,729
|
)
|
|
65,617
|
|
|
(167,346
|
)
|
|
(255.0
|
)%
|
|||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income available to common stockholders
|
$
|
66,558
|
|
|
$
|
50,582
|
|
|
$
|
122,720
|
|
|
$
|
251,112
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to noncontrolling common units of the Operating Partnership
|
1,394
|
|
|
1,453
|
|
|
2,633
|
|
|
5,892
|
|
||||
|
Net income attributable to noncontrolling interests in consolidated property partnerships
|
2,984
|
|
|
1,027
|
|
|
9,359
|
|
|
1,438
|
|
||||
|
Depreciation and amortization of real estate assets
|
61,141
|
|
|
55,460
|
|
|
181,875
|
|
|
157,587
|
|
||||
|
Gains on sales of depreciable real estate
|
(37,250
|
)
|
|
(18,312
|
)
|
|
(39,507
|
)
|
|
(164,302
|
)
|
||||
|
Funds From Operations attributable to noncontrolling interests in consolidated property partnerships
|
(5,280
|
)
|
|
(1,675
|
)
|
|
(16,832
|
)
|
|
(2,277
|
)
|
||||
|
Funds From Operations
(1)(2)
|
$
|
89,547
|
|
|
$
|
88,535
|
|
|
$
|
260,248
|
|
|
$
|
249,450
|
|
|
(1)
|
Reported amounts are attributable to common stockholders, common unitholders and restricted stock unitholders.
|
|
(2)
|
FFO available to common stockholders and unitholders includes amortization of deferred revenue related to tenant-funded tenant improvements of
$4.2 million
and
$3.6 million
for the
three
months ended
September 30, 2017
and
2016
, respectively, and
$12.4 million
and
$9.7 million
for the
nine
months ended
September 30, 2017
and
2016
, respectively.
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
Period
|
|
Total Number of Shares of Stock Purchased
(1)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number (or Approximate Dollar Value) that May Yet be Purchased Under the Plans or Programs
|
|||||
|
July 1, 2017 - July 31, 2017
|
|
11,853
|
|
|
$
|
73.35
|
|
|
—
|
|
|
—
|
|
|
August 1, 2017 - August 31, 2017
|
|
6,650
|
|
|
68.78
|
|
|
—
|
|
|
—
|
|
|
|
September 1, 2017 - September 30, 2017
|
|
249
|
|
|
68.10
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
18,752
|
|
|
$
|
71.66
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Includes shares of common stock remitted to the Company to satisfy tax withholding obligations in connection with the distribution of, or the vesting and distribution of, restricted stock units or restricted stock in shares of common stock. The value of such shares of common stock remitted to the Company was based on the closing price of the Company’s common stock on the applicable withholding date.
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
OTHER INFORMATION
|
|
ITEM 6.
|
EXHIBITS
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
3.(i)1
|
|
|
|
|
|
|
|
3.(i)2
|
|
|
|
|
|
|
|
3.(i)3
|
|
|
|
|
|
|
|
3.(i)(4)
|
|
|
|
|
|
|
|
3.(i)(5)
|
|
|
|
|
|
|
|
3.(ii)1
|
|
|
|
|
|
|
|
3.(ii)2
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
†
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
31.3*
|
|
|
|
|
|
|
|
31.4*
|
|
|
|
|
|
|
|
32.1*
|
|
|
|
|
|
|
|
32.2*
|
|
|
|
|
|
|
|
32.3*
|
|
|
|
|
|
|
|
32.4*
|
|
|
|
|
|
|
|
101.1
|
|
The following Kilroy Realty Corporation and Kilroy Realty, L.P. financial information for the quarter ended September 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (unaudited), (iii) Consolidated Statements of Equity (unaudited), (iv) Consolidated Statements of Capital (unaudited), (v) Consolidated Statements of Cash Flows (unaudited) and (vi) Notes to the Consolidated Financial Statements (unaudited).
(1)
|
|
*
|
Filed herewith.
|
|
†
|
Management contract or compensatory plan or arrangement.
|
|
(1)
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability under these sections.
|
|
KILROY REALTY CORPORATION
|
||
|
|
|
|
|
|
By:
|
/s/ John Kilroy
|
|
|
|
John Kilroy
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
|
By:
|
/s/ Tyler H. Rose
|
|
|
|
Tyler H. Rose
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
|
|
|
By:
|
/s/ Heidi R. Roth
|
|
|
|
Heidi R. Roth
Executive Vice President and Chief Accounting Officer
(Principal Accounting Officer)
|
|
KILROY REALTY, L.P.
|
||
|
|
|
|
|
BY:
|
KILROY REALTY CORPORATION
|
|
|
|
Its general partner
|
|
|
|
|
|
|
|
By:
|
/s/ John Kilroy
|
|
|
|
John Kilroy
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
|
By:
|
/s/ Tyler H. Rose
|
|
|
|
Tyler H. Rose
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
|
|
|
By:
|
/s/ Heidi R. Roth
|
|
|
|
Heidi R. Roth
Executive Vice President and Chief Accounting Officer
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|