Kilroy Realty Corporation Reports First Quarter Financial Results
COVID-19 Pandemic Key Business Update
Balance Sheet / Liquidity Highlights
- As of the date of this release, the company has approximately
$1.0 billion of cash and cash equivalents on hand - In March, fully physically settled equity forward sale agreements in connection with the
February 2020 common stock offering and ATM transactions executed throughout 2019, resulting in the issuance of an aggregate of 8,897,110 shares of common stock for aggregate net proceeds of$722.2 million - In April, completed a private placement of
$350.0 million aggregate principal amount of ten-year, 4.27% unsecured senior notes - Current availability under the company’s revolving credit facility totals
$370.0 million - No material debt maturities until 2023, excluding the company’s revolving credit facility and term loan facility, which mature in the third quarter of 2022
- Weighted average debt maturity of approximately seven years
Operations
- All stabilized properties remain open and operational, with essential staff and key procedures in place to manage through the COVID-19 pandemic
- As of the date of this release, across all property types, collected approximately 96% of our
April 2020 contractual rent billings, excluding a rent relief program with certain retail tenants. Adjusted for the retail rent relief program, collected 93% of contractual rent billings - Limited lease expirations in 2020 and 2021, with only one expiration greater than 125,000 square feet in the fourth quarter of 2020
Development
-
$2.0 billion of projects under development- Remaining spending to complete the projects of approximately
$725.0 million - Projects fully funded with the liquidity reported under “Balance Sheet/Liquidity Highlights”
- Projects 90% leased across office and life science space
- As of the date of this release, all the projects are under active construction
- Remaining spending to complete the projects of approximately
First Quarter Highlights
Financial Results
- Net income available to common stockholders per share of
$0.37 - Funds from operations available to common stockholders and unitholders (“FFO”) per share of
$1.00 - Net income and FFO per share include a reduction in revenue of approximately
$0.06 per share related to the cumulative impact of transitioning one co-working tenant and two retail tenants to a cash basis of reporting as a result of the COVID-19 pandemic - Revenues of
$221.3 million
Stabilized Portfolio
- Stabilized portfolio was 93.5% occupied and 97.3% leased at
March 31, 2020 - Signed approximately 222,000 square feet of new or renewing leases
- Rents were up 57.5% on a GAAP basis and 45.3% on a cash basis
Development
- In January, transferred 333 Dexter, a 635,000 square foot office development project located in the
South Lake Union submarket ofSeattle from the under construction phase to the tenant improvement phase. The project is 100% leased to a Fortune 50 publicly-traded company - In January, transferred Netflix // On Vine, a 355,000 square foot office development project located in the
Hollywood submarket ofLos Angeles , from the under construction phase to the tenant improvement phase. The project is 100% leased to Netflix, Inc. - In February, completed construction on 225 residential units, the second of three phases of the residential development at our One Paseo mixed-use project in the
Del Mar submarket ofSan Diego . Together, Phases I and II were 44% leased and are in lease-up - In March, added The Exchange on 16th, a
$585.0 million , 750,000 square foot development project located in San Francisco’sMission Bay district, to the stabilized portfolio. The office component of the project is 100% leased to Dropbox - In March, added One Paseo Retail, a 96,000 square foot retail development project, part of the One Paseo mixed-use project located in San Diego’s
Del Mar submarket, to the stabilized portfolio - In March, transferred One Paseo Office, a 285,000 square foot development project located in the
Del Mar submarket ofSan Diego from the under construction phase to the tenant improvement phase
Results for the Quarter Ended
For the first quarter ended
All per share amounts in this report are presented on a diluted basis.
Net Income Available to Common Stockholders / FFO Guidance and Outlook
Due to the uncertainty resulting from the COVID-19 pandemic, the company is withdrawing its previous full year 2020 guidance.
Conference Call and Audio Webcast
KRC management will discuss first quarter results and the current business environment during the company’s
About
KRC is a publicly traded real estate investment trust (“REIT”) and member of the S&P MidCap 400 Index with more than seven decades of experience developing, acquiring and managing office and mixed-use projects.
As of
A Leader in Sustainability and Commitment to Corporate Social Responsibility
KRC is listed on the Dow Jones Sustainability World Index and has been recognized by industry organizations around the world. KRC’s stabilized portfolio was 65% LEED-certified with 70% of eligible properties ENERGY STAR-certified as of
The company has been recognized by GRESB, the Global Real Estate Sustainability Benchmark, as the sustainability leader in the
A big part of the company’s foundation is its commitment to enhancing employee growth, satisfaction and wellness while maintaining a diverse and thriving culture. The company was recently named to Bloomberg’s 2020 Gender Equality Index—recognizing companies committed to supporting gender equality through policy development, representation, and transparency.
More information is available at http://www.kilroyrealty.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on our current expectations, beliefs and assumptions, and are not guarantees of future performance. Forward-looking statements are inherently subject to uncertainties, risks, changes in circumstances, trends and factors that are difficult to predict, many of which are outside of our control. Accordingly, actual performance, results and events may vary materially from those indicated or implied in the forward-looking statements, and you should not rely on the forward-looking statements as predictions of future performance, results or events. Numerous factors could cause actual future performance, results and events to differ materially from those indicated in the forward-looking statements, including, among others: global market and general economic conditions and their effect on our liquidity and financial conditions and those of our tenants; adverse economic or real estate conditions generally, and specifically, in the States of
SUMMARY OF QUARTERLY RESULTS (unaudited; in thousands, except per share data) |
||||||||
|
|
Three Months Ended |
||||||
|
|
2020 |
|
2019 |
||||
Revenues |
|
$ |
221,328 |
|
|
$ |
201,202 |
|
|
|
|
|
|
||||
Net income available to common stockholders |
|
$ |
39,817 |
|
|
$ |
36,903 |
|
|
|
|
|
|
||||
Weighted average common shares outstanding – basic |
|
106,875 |
|
|
100,901 |
|
||
Weighted average common shares outstanding – diluted |
|
107,390 |
|
|
101,443 |
|
||
|
|
|
|
|
||||
Net income available to common stockholders per share – basic |
|
$ |
0.37 |
|
|
$ |
0.36 |
|
Net income available to common stockholders per share – diluted |
|
$ |
0.37 |
|
|
$ |
0.36 |
|
|
|
|
|
|
||||
Funds From Operations (1)(2) |
|
$ |
110,173 |
|
|
$ |
99,812 |
|
|
|
|
|
|
||||
Weighted average common shares/units outstanding – basic (3) |
|
110,031 |
|
|
104,062 |
|
||
Weighted average common shares/units outstanding – diluted (4) |
|
110,546 |
|
|
104,603 |
|
||
|
|
|
|
|
||||
Funds From Operations per common share/unit – basic (2) |
|
$ |
1.00 |
|
|
$ |
0.96 |
|
Funds From Operations per common share/unit – diluted (2) |
|
$ |
1.00 |
|
|
$ |
0.95 |
|
|
|
|
|
|
||||
Common shares outstanding at end of period |
|
115,068 |
|
|
100,967 |
|
||
Common partnership units outstanding at end of period |
|
2,021 |
|
|
2,023 |
|
||
Total common shares and units outstanding at end of period |
|
117,089 |
|
|
102,990 |
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
Stabilized office portfolio occupancy rates: (5) |
|
|
|
|
||||
|
|
94.0 |
% |
|
95.6 |
% |
||
|
|
N/A |
|
|
90.3 |
% |
||
|
|
88.3 |
% |
|
90.2 |
% |
||
|
|
94.3 |
% |
|
92.5 |
% |
||
|
|
95.5 |
% |
|
88.8 |
% |
||
Weighted average total |
|
93.5 |
% |
|
92.5 |
% |
||
|
|
|
|
|
||||
Total square feet of stabilized office properties owned at end of period: (5) |
|
|
|
|
||||
|
|
4,027 |
|
|
3,956 |
|
||
|
|
N/A |
|
|
272 |
|
||
|
|
2,145 |
|
|
2,046 |
|
||
|
|
6,350 |
|
|
5,160 |
|
||
|
|
1,802 |
|
|
1,802 |
|
||
Total |
|
14,324 |
|
|
13,236 |
|
________________________
(1) |
Reconciliation of Net income available to common stockholders to Funds From Operations available to common stockholders and unitholders and management statement on Funds From Operations are included after the Consolidated Statements of Operations. |
|
(2) |
Reported amounts are attributable to common stockholders, common unitholders, and restricted stock unitholders. |
|
(3) |
Calculated based on weighted average shares outstanding including participating share-based awards (i.e. nonvested stock and certain time based restricted stock units) and assuming the exchange of all common limited partnership units outstanding. |
|
(4) |
Calculated based on weighted average shares outstanding including participating and non-participating share-based awards, dilutive impact of stock options, and contingently issuable shares and assuming the exchange of all common limited partnership units outstanding. |
|
(5) |
Occupancy percentages and total square feet reported are based on the company’s stabilized office portfolio for the periods presented. Occupancy percentages and total square feet shown for |
CONSOLIDATED BALANCE SHEETS (unaudited; in thousands) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
REAL ESTATE ASSETS: |
|
|
|
||||
Land and improvements |
$ |
1,506,357 |
|
|
$ |
1,466,166 |
|
Buildings and improvements |
5,997,523 |
|
|
5,866,477 |
|
||
Undeveloped land and construction in progress |
2,318,236 |
|
|
2,296,130 |
|
||
Total real estate assets held for investment |
9,822,116 |
|
|
9,628,773 |
|
||
Accumulated depreciation and amortization |
(1,622,369 |
) |
|
(1,561,361 |
) |
||
Total real estate assets held for investment, net |
8,199,747 |
|
|
8,067,412 |
|
||
|
|
|
|
||||
Cash and cash equivalents |
762,134 |
|
|
60,044 |
|
||
Restricted cash |
16,300 |
|
|
16,300 |
|
||
Marketable securities |
19,984 |
|
|
27,098 |
|
||
Current receivables, net |
16,534 |
|
|
26,489 |
|
||
Deferred rent receivables, net |
352,352 |
|
|
337,937 |
|
||
Deferred leasing costs and acquisition-related intangible assets, net |
204,392 |
|
|
212,805 |
|
||
Right of use ground lease assets |
96,145 |
|
|
96,348 |
|
||
Prepaid expenses and other assets, net |
67,559 |
|
|
55,661 |
|
||
TOTAL ASSETS |
$ |
9,735,147 |
|
|
$ |
8,900,094 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
LIABILITIES: |
|
|
|
||||
Secured debt, net |
$ |
257,359 |
|
|
$ |
258,593 |
|
Unsecured debt, net |
3,050,103 |
|
|
3,049,185 |
|
||
Unsecured line of credit |
380,000 |
|
|
245,000 |
|
||
Accounts payable, accrued expenses and other liabilities |
417,547 |
|
|
418,848 |
|
||
Ground lease liabilities |
98,247 |
|
|
98,400 |
|
||
Accrued dividends and distributions |
57,620 |
|
|
53,219 |
|
||
Deferred revenue and acquisition-related intangible liabilities, net |
130,843 |
|
|
139,488 |
|
||
Rents received in advance and tenant security deposits |
65,913 |
|
|
66,503 |
|
||
Total liabilities |
4,457,632 |
|
|
4,329,236 |
|
||
|
|
|
|
||||
EQUITY: |
|
|
|
||||
Stockholders’ Equity |
|
|
|
||||
Common stock |
1,151 |
|
|
1,060 |
|
||
Additional paid-in capital |
5,067,181 |
|
|
4,350,917 |
|
||
Distributions in excess of earnings |
(76,182 |
) |
|
(58,467 |
) |
||
Total stockholders’ equity |
4,992,150 |
|
|
4,293,510 |
|
||
Noncontrolling Interests |
|
|
|
||||
Common units of the |
87,655 |
|
|
81,917 |
|
||
Noncontrolling interests in consolidated property partnerships |
197,710 |
|
|
195,431 |
|
||
Total noncontrolling interests |
285,365 |
|
|
277,348 |
|
||
Total equity |
5,277,515 |
|
|
4,570,858 |
|
||
TOTAL LIABILITIES AND EQUITY |
$ |
9,735,147 |
|
|
$ |
8,900,094 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited; in thousands, except per share data) |
|||||||
|
Three Months Ended |
||||||
|
2020 |
|
2019 |
||||
REVENUES |
|
|
|
||||
Rental income |
$ |
218,633 |
|
|
$ |
199,382 |
|
Other property income |
2,695 |
|
|
1,820 |
|
||
Total revenues |
221,328 |
|
|
201,202 |
|
||
|
|
|
|
||||
EXPENSES |
|
|
|
||||
Property expenses |
38,983 |
|
|
38,149 |
|
||
Real estate taxes |
22,202 |
|
|
18,639 |
|
||
Ground leases |
2,317 |
|
|
1,972 |
|
||
General and administrative expenses |
19,010 |
|
|
23,341 |
|
||
Leasing costs |
1,456 |
|
|
1,757 |
|
||
Depreciation and amortization |
74,370 |
|
|
66,135 |
|
||
Total expenses |
158,338 |
|
|
149,993 |
|
||
|
|
|
|
||||
OTHER (EXPENSES) INCOME |
|
|
|
||||
Interest income and other net investment (loss) gain |
(3,128 |
) |
|
1,828 |
|
||
Interest expense |
(14,444 |
) |
|
(11,243 |
) |
||
Total other (expenses) income |
(17,572 |
) |
|
(9,415 |
) |
||
|
|
|
|
||||
NET INCOME |
45,418 |
|
|
41,794 |
|
||
|
|
|
|
||||
Net income attributable to noncontrolling common units of the |
(705 |
) |
|
(700 |
) |
||
Net income attributable to noncontrolling interests in consolidated property partnerships |
(4,896 |
) |
|
(4,191 |
) |
||
Total income attributable to noncontrolling interests |
(5,601 |
) |
|
(4,891 |
) |
||
|
|
|
|
||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS |
$ |
39,817 |
|
|
$ |
36,903 |
|
|
|
|
|
||||
Weighted average common shares outstanding – basic |
106,875 |
|
|
100,901 |
|
||
Weighted average common shares outstanding – diluted |
107,390 |
|
|
101,443 |
|
||
|
|
|
|
||||
Net income available to common stockholders per share – basic |
$ |
0.37 |
|
|
$ |
0.36 |
|
Net income available to common stockholders per share – diluted |
$ |
0.37 |
|
|
$ |
0.36 |
|
FUNDS FROM OPERATIONS (unaudited; in thousands, except per share data) |
|||||||
|
Three Months Ended |
||||||
|
2020 |
|
2019 |
||||
Net income available to common stockholders |
$ |
39,817 |
|
|
$ |
36,903 |
|
Adjustments: |
|
|
|
||||
Net income attributable to noncontrolling common units of the |
705 |
|
|
700 |
|
||
Net income attributable to noncontrolling interests in consolidated property partnerships |
4,896 |
|
|
4,191 |
|
||
Depreciation and amortization of real estate assets |
72,438 |
|
|
64,971 |
|
||
Funds From Operations attributable to noncontrolling interests in consolidated property partnerships |
(7,683 |
) |
|
(6,953 |
) |
||
Funds From Operations(1)(2)(3) |
$ |
110,173 |
|
|
$ |
99,812 |
|
|
|
|
|
||||
Weighted average common shares/units outstanding – basic (4) |
110,031 |
|
|
104,062 |
|
||
Weighted average common shares/units outstanding – diluted (5) |
110,546 |
|
|
104,603 |
|
||
|
|
|
|
||||
Funds From Operations per common share/unit – basic (2) |
$ |
1.00 |
|
|
$ |
0.96 |
|
Funds From Operations per common share/unit – diluted (2) |
$ |
1.00 |
|
|
$ |
0.95 |
|
________________________
(1) |
We calculate Funds From Operations available to common stockholders and common unitholders (“FFO”) in accordance with the 2018 Restated White Paper on FFO approved by the |
|
|
|
We believe that FFO is a useful supplemental measure of our operating performance. The exclusion from FFO of gains and losses from the sale of operating real estate assets allows investors and analysts to readily identify the operating results of the assets that form the core of our activity and assists in comparing those operating results between periods. Also, because FFO is generally recognized as the industry standard for reporting the operations of REITs, it facilitates comparisons of operating performance to other REITs. However, other REITs may use different methodologies to calculate FFO, and accordingly, our FFO may not be comparable to all other REITs. |
|
|
|
Implicit in historical cost accounting for real estate assets in accordance with GAAP is the assumption that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies using historical cost accounting alone to be insufficient. Because FFO excludes depreciation and amortization of real estate assets, we believe that FFO along with the required GAAP presentations provides a more complete measurement of our performance relative to our competitors and a more appropriate basis on which to make decisions involving operating, financing and investing activities than the required GAAP presentations alone would provide. |
|
|
|
However, FFO should not be viewed as an alternative measure of our operating performance because it does not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, which are significant economic costs and could materially impact our results from operations. |
|
|
(2) |
Reported amounts are attributable to common stockholders, common unitholders, and restricted stock unitholders. |
|
|
(3) |
FFO available to common stockholders and unitholders includes amortization of deferred revenue related to tenant-funded tenant improvements of |
|
|
(4) |
Calculated based on weighted average shares outstanding including participating share-based awards (i.e. nonvested stock and certain time based restricted stock units) and assuming the exchange of all common limited partnership units outstanding. |
|
|
(5) |
Calculated based on weighted average shares outstanding including participating and non-participating share-based awards, dilutive impact of stock options, and contingently issuable shares and assuming the exchange of all common limited partnership units outstanding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200429005912/en/
and Chief Financial Officer
(310) 481-8484
or
and Treasurer
(310) 481-8581
Source:
Oceanside Unified to sell sinkhole-damaged Garrison Elementary, modernize San Luis Rey campus
Argo Group Comments on Results for First Quarter 2020, Schedules Earnings Release and Conference Call
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News