KRC Kilroy Realty Corporation

Kilroy Realty Corporation (NYSE: KRC) today reported financial results for its fourth quarter ended December 31, 2014.

Fourth Quarter Highlights

• Funds from operations (FFO) of $0.78 per share
• Net income available to common stockholders of $0.32 per share, including a property-disposition gain of $0.13 per share
• Revenues from continuing operations of $141.8 million

Stabilized Portfolio

• Stabilized portfolio 94.4% occupied and 96.3% leased at December 31, 2014
• Signed new or renewing leases totaling 1,051,939 square feet

Development

• Delivered and stabilized a 341,000 square-foot, two-building office project located in Silicon Valley’s Mountain View submarket
• Executed a 12-year, 180,000 square-foot lease with Viacom at Columbia Square, a mixed-use development project, located in Los Angeles’ Hollywood submarket
• Commenced development of The Heights at Del Mar, an approximately 73,000 square-foot office project located in San Diego’s Del Mar submarket
• Acquired two adjacent land sites totaling approximately five acres in San Francisco’s Central SOMA district for approximately $71.0 million

Acquisitions

• Acquired a four-building, 17-acre, 267,000 square-foot office campus in Silicon Valley’s Sunnyvale submarket for approximately $100.5 million

Capital Recycling

• Completed the sale of two office buildings located in San Rafael and Orange, California for total gross proceeds of $60.2 million

Finance

• Repaid $135.5 million remaining principal value of the 4.25% Exchangeable Notes in cash and issued 1,255,917 net shares of common stock representing the value of the exchange option at maturity
• Raised $82.1 million of gross equity proceeds under the company’s at-the-market (ATM) offering program; established a new $300.0 million ATM offering program

Sustainability

• Awarded National Association of Real Estate Investment Trust’s (NAREIT) Office Leader in the Light Award

Recent Activity

• In January 2015, completed the sale of a land site in Irvine, California for gross proceeds of $26.0 million

Results for the Quarter and Full Year Ended December 31, 2014

For its fourth quarter ended December 31, 2014, KRC reported FFO of $69.8 million, or $0.78 per share, compared to $58.5 million, or $0.67 per share, in the fourth quarter of 2013. Net income available to common stockholders was $27.5 million, or $0.32 per share, compared to $19.3 million, or $0.23 per share, in the year-earlier period. Net income in both fourth-quarter 2014 and 2013 included net gains from property dispositions of approximately $11.5 million and $11.8 million, respectively. Including discontinued operations, the company’s revenues in the fourth quarter of 2014 totaled $142.6 million, up from $128.0 million in the fourth quarter of 2013.

For the year ended December 31, 2014, KRC reported FFO of $250.7 million, or $2.85 per share, compared to $218.6 million, or $2.66 per share, for the year ended December 31, 2013. Net income available to common stockholders in 2014 totaled $167.0 million, or $1.95 per share, compared to $30.6 million, or $0.37 per share, in 2013. FFO and net income for the fiscal year 2014 included a $3.5 million gain related to the sale of land. Additionally, net income in fiscal 2014 included approximately $121.9 million in gains from property dispositions. Net income in fiscal 2013 included approximately $12.3 million in gains from property dispositions. Including discontinued operations, the company’s revenues in 2014 totaled $529.2 million, up from $497.8 million in the prior year.

Revenues from continuing operations in 2014 totaled $521.7 million, up from $457.1 million in 2013.

All per share amounts in this report are presented on a diluted basis.

Operating and Leasing Activity

At December 31, 2014, KRC’s stabilized portfolio totaled approximately 14.1 million square feet of office space located in Los Angeles, Orange County, San Diego, the San Francisco Bay Area and greater Seattle. KRC signed new or renewing leases on 1,051,939 square feet of space in the stabilized portfolio during the fourth quarter. For the full year, the company achieved annual leasing results in excess of three million square feet. At year-end 2014, KRC’s stabilized portfolio was 94.4% occupied, up from 94.1% at September 30, 2014 and 93.4% at year-end 2013, and was 96.3% leased.

Real Estate Acquisition, Development and Disposition Activity

During the fourth quarter, KRC acquired a four-building, 267,000 square-foot office campus in Sunnyvale, California, for approximately $100.5 million. The approximately 17-acre project is 100% leased. During the quarter, the company also completed the purchase of two adjacent land sites totaling approximately five acres in the central SOMA district of San Francisco for a total of $71.0 million.

The company delivered and stabilized a 341,000 square-foot, two-building office campus during the fourth quarter. The campus, located in Mountain View, California, is 100% leased to Synposys, Inc. for a term of 15 years.

At year-end 2014, KRC had six projects under construction aggregating just over 1.7 million square feet with scheduled completion dates ranging from spring 2015 through 2016. The company estimates its total investment in these six projects will be approximately $1.0 billion.

Within its current development program, KRC executed a 12-year lease with global entertainment company Viacom in the fourth quarter covering 180,000 square feet of space at KRC’s Columbia Square mixed-use project in Hollywood, California. With this transaction, 82% of the company’s office development under construction is now pre-leased.

As part of its ongoing capital recycling program, KRC disposed of two non-strategic office properties during the fourth quarter for total gross proceeds of $60.2 million. In addition, the company sold a land parcel in Irvine, California in mid-January for gross proceeds of approximately $26.0 million.

Financing Activity

During the fourth quarter, KRC repaid $135.5 million in principal of its remaining 4.25% Exchangeable Notes upon maturity and issued 1,255,917 net shares of common stock, representing the value of the exchange option at maturity. The company also established a new at-the-market (ATM) program under which it may sell up to $300.0 million of the company’s common stock in periodic, at-the-market offerings. KRC raised $82.1 million in gross proceeds during the quarter under the ATM.

Management Comments

“KRC had a very strong 2014,” said John Kilroy, Jr., the company’s chairman, president and chief executive officer. “Against a backdrop of steadily improving economic and commercial real estate fundamentals, our teams met or exceeded every target we had set for ourselves. We established a new company leasing record, exceeding 3 million square feet of leases executed and boosted preleasing in our office development program to 82%. We delivered two Northern California development projects under budget and ahead of schedule. We continued to find high quality, economically attractive opportunities to add to our existing portfolio and expand our development pipeline. And we maintained a vigorous capital recycling effort to support our growth while maintaining our financial strength.”

Conference Call and Audio Webcast

KRC management will discuss updated earnings guidance for fiscal 2015 during the company’s January 29, 2015 earnings conference call. The call will begin at 10:00 a.m. Pacific Time and last approximately one hour. Those interested in listening via the Internet can access the conference call at http://www.kilroyrealty.com. Please go to the website 15 minutes before the call and register. It may be necessary to download audio software to hear the conference call. Those interested in listening via telephone can access the conference call at (888) 679-8035 reservation #26846809. A replay of the conference call will be available via phone through February 5, 2015 at (888) 286-8010, reservation #95917980, or via the Internet at the company’s website.

About Kilroy Realty Corporation

With more than 65 years’ experience owning, developing, acquiring and managing real estate assets in West Coast real estate markets, Kilroy Realty Corporation (KRC), a publicly traded real estate investment trust and member of the S&P MidCap 400 Index, is one of the region’s premier landlords. The company provides physical work environments that foster creativity and productivity and serves a broad roster of dynamic, innovation-driven tenants, including technology, entertainment, digital media and health care companies.

At December 31, 2014, the company’s stabilized portfolio totaled 14.1 million square feet of office properties, all located in the coastal regions of greater Seattle, the San Francisco Bay Area, Los Angeles, Orange County and San Diego. The company is recognized by the Global Real Estate Sustainability Benchmark (GRESB) as the North American leader in sustainability and was ranked first among 151 North American participants across all asset types. At the end of the fourth quarter, the company’s properties were 39% LEED certified and 56% of eligible properties were ENERGY STAR certified. In addition, KRC had approximately 1.7 million square feet of new office and mixed-use development under construction with a total estimated investment of approximately $1.0 billion. 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 in forward-looking statements, and you should not rely on 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 forward-looking statements, including, among others, risks associated with: investment in real estate assets, which are illiquid; trends in the real estate industry; significant competition, which may decrease the occupancy and rental rates of properties; the ability to successfully complete acquisitions and dispositions on announced terms; the ability to successfully operate acquired properties; the availability of cash for distribution and debt service and exposure of risk of default under debt obligations; adverse changes to, or implementations of, applicable laws, regulations or legislation; and the ability to successfully complete development and redevelopment projects on schedule and within budgeted amounts. These factors are not exhaustive. For a discussion of additional factors that could materially adversely affect our business and financial performance, see the factors included under the caption “Risk Factors” in our annual report on Form 10-K/A for the year ended December 31, 2013 and our other filings with the Securities and Exchange Commission. All forward-looking statements are based on information that was available, and speak only as of the date on which they are made. We assume no obligation to update any forward-looking statement made in this press release that becomes untrue because of subsequent events, new information or otherwise, except to the extent required in connection with ongoing requirements under U.S. securities laws.

KILROY REALTY CORPORATION

SUMMARY QUARTERLY RESULTS

(unaudited, in thousands, except per share data)

    Three Months Ended Year Ended December 31, December 31, 2014   2013   2014       2013   Revenues from continuing operations $ 141,765 $ 118,604 $ 521,725 $ 457,111   Revenues including discontinued operations $ 142,628 $ 128,041 $ 529,222 $ 497,819   Net income available to common stockholders (1)(2) $ 27,540 $ 19,316 $ 166,969 $ 30,630   Weighted average common shares outstanding – basic 84,767 82,071 83,090 77,344 Weighted average common shares outstanding – diluted 85,956 83,761 84,968 77,344   Net income available to common stockholders per share – basic (1)(2) $ 0.32 $ 0.23 $ 1.99 $ 0.37 Net income available to common stockholders per share – diluted (1)(2) $ 0.32 $ 0.23 $ 1.95 $ 0.37   Funds From Operations (3)(4) $ 69,817 $ 58,482 $ 250,744 $ 218,621   Weighted average common shares/units outstanding – basic (5) 87,809 85,124 86,123 80,390 Weighted average common shares/units outstanding – diluted (5) 88,997 86,813 88,001 82,155   Funds From Operations per common share/unit – basic (5) $ 0.80 $ 0.69 $ 2.91 $ 2.72 Funds From Operations per common share/unit – diluted (5) $ 0.78 $ 0.67 $ 2.85 $ 2.66   Common shares outstanding at end of period 86,260 82,154 Common partnership units outstanding at end of period   1,804     1,805   Total common shares and units outstanding at end of period 88,064 83,959   December 31, December 31,   2014     2013   Stabilized office portfolio occupancy rates: (6) Los Angeles and Ventura Counties 92.8 % 93.7 % Orange County 98.7 % 92.8 % San Diego County 90.9 % 90.8 % San Francisco Bay Area 97.3 % 94.8 % Greater Seattle   98.1 %   96.7 % Weighted average total 94.4 % 93.4 %   Total square feet of stabilized office properties owned at end of period: (6) Los Angeles and Ventura Counties 3,506 3,507 Orange County 272 437 San Diego County 4,244 4,368 San Francisco Bay Area 3,887 2,377 Greater Seattle   2,188     2,048   Total 14,097 12,737  

________________________

(1) Net income available to common stockholders and Funds From Operations for the year ended December 31, 2014 includes $4.4 million related to a net lease termination fee. Net income available to common stockholders and Funds From Operations for the year ended December 31, 2013 includes a $3.7 million net cash payment related to the default of a former tenant and the receipt of a $5.2 million payment related to a property damage settlement.

(2) Net income available to common stockholders includes gains on dispositions of discontinued operations of $11.5 million and $121.9 million for the three months and year ended December 31, 2014, respectively, $11.8 million and $12.3 million for the three months and year ended December 31, 2013, respectively, and a $3.5 million gain on sale of land for the year ended December 31, 2014.

(3) Reconciliation of Net income available to common stockholders to Funds From Operations and management statement on Funds From Operations are included after the Consolidated Statements of Operations.

(4) Reported amounts are attributable to common stockholders and common unitholders.

(5) Calculated based on weighted average shares outstanding including participating share-based awards and assuming the exchange of all common limited partnership units outstanding.

(6) Occupancy percentages and total square feet reported are based on the company’s stabilized office portfolio for the periods presented. Occupancy percentages and total square feet shown for December 31, 2013 include the office properties that were sold during 2014.

KILROY REALTY CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands)

    December 31, 2014 December 31, 2013 (unaudited)

ASSETS

REAL ESTATE ASSETS: Land and improvements $ 877,633 $ 657,491 Buildings and improvements 4,059,639 3,590,699 Undeveloped land and construction in progress   1,120,660     1,016,757   Total real estate assets held for investment 6,057,932 5,264,947 Accumulated depreciation and amortization   (947,664 )   (818,957 ) Total real estate assets held for investment, net 5,110,268 4,445,990   Real estate assets and other assets held for sale, net 8,211 213,100 Cash and cash equivalents 23,781 35,377 Restricted cash 75,185 49,780 Marketable securities 11,971 10,008 Current receivables, net 7,229 10,743 Deferred rent receivables, net 156,416 127,123 Deferred leasing costs and acquisition-related intangible assets, net 201,926 186,622 Deferred financing costs, net 18,374 16,502 Prepaid expenses and other assets, net   20,375     15,783   TOTAL ASSETS $ 5,633,736   $ 5,111,028    

LIABILITIES AND EQUITY

LIABILITIES: Secured debt $ 546,292 $ 560,434 Exchangeable senior notes, net — 168,372 Unsecured debt, net 1,783,121 1,431,132 Unsecured line of credit 140,000 45,000 Accounts payable, accrued expenses and other liabilities 225,830 198,467 Accrued distributions 32,899 31,490 Deferred revenue and acquisition-related intangible liabilities, net 132,239 101,286 Rents received in advance and tenant security deposits 49,363 44,240 Liabilities of real estate assets held for sale   56     14,447   Total liabilities   2,909,800     2,594,868     EQUITY: Stockholders’ Equity 6.875% Series G Cumulative Redeemable Preferred stock 96,155 96,155 6.375% Series H Cumulative Redeemable Preferred stock 96,256 96,256 Common stock 863 822 Additional paid-in capital 2,635,900 2,478,975 Distributions in excess of earnings   (162,964 )   (210,896 ) Total stockholders’ equity 2,666,210 2,461,312 Noncontrolling Interests Common units of the Operating Partnership 51,864 49,963 Noncontrolling interest in consolidated subsidiary   5,862     4,885   Total noncontrolling interests   57,726     54,848   Total equity   2,723,936     2,516,160   TOTAL LIABILITIES AND EQUITY $ 5,633,736   $ 5,111,028    

KILROY REALTY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share data)

    Three Months Ended Year Ended December 31, December 31,   2014       2013     2014       2013   REVENUES Rental income $ 127,417 $ 108,326 $ 466,328 $ 411,899 Tenant reimbursements 13,318 9,697 46,717 38,047 Other property income   1,030     581     8,680     7,165   Total revenues   141,765     118,604     521,725     457,111     EXPENSES Property expenses 25,066 24,220 100,514 94,115 Real estate taxes 12,469 10,288 45,197 39,417 Provision for bad debts — 200 58 396 Ground leases 769 839 3,075 3,504 General and administrative expenses 12,346 9,910 46,152 39,660 Acquisition-related expenses 211 575 1,479 1,962 Depreciation and amortization   53,770     50,236     202,417     188,887   Total expenses   104,631     96,268     398,892     367,941     OTHER (EXPENSES) INCOME Interest income and other net investment (losses) gains (26 ) 551 561 1,635 Interest expense   (17,691 )   (17,849 )   (67,571 )   (75,870 ) Total other (expenses) income (17,717 ) (17,298 ) (67,010 ) (74,235 )   INCOME FROM CONTINUING OPERATIONS BEFORE

GAIN ON SALE OF LAND

19,417 5,038 55,823 14,935 Gain on sale of land   —     —     3,490     —   INCOME FROM CONTINUING OPERATIONS   19,417     5,038     59,313     14,935     DISCONTINUED OPERATIONS: Income from discontinued operations 482 6,180 2,573 17,378 Gains on dispositions of discontinued operations   11,531     11,829     121,922     12,252   Total income from discontinued operations   12,013     18,009     124,495     29,630     NET INCOME 31,430 23,047 183,808 44,565  

Net income attributable to noncontrolling common units of the Operating Partnership

 

  (578 )   (419 )   (3,589 )   (685 )   NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION 30,852 22,628 180,219 43,880   PREFERRED DIVIDENDS   (3,312 )   (3,312 )   (13,250 )   (13,250 ) NET INCOME AVAILABLE TO COMMON STOCKHOLDERS $ 27,540   $ 19,316   $ 166,969   $ 30,630     Weighted average common shares outstanding – basic 84,767 82,071 83,090 77,344 Weighted average common shares outstanding – diluted 85,956 83,761 84,968 77,344   Net income available to common stockholders per share – basic $ 0.32   $ 0.23   $ 1.99   $ 0.37   Net income available to common stockholders per share – diluted $ 0.32   $ 0.23   $ 1.95   $ 0.37    

KILROY REALTY CORPORATION

FUNDS FROM OPERATIONS

(unaudited, in thousands, except per share data)

    Three Months Ended December 31, Year Ended December 31,   2014       2013     2014       2013   Net income available to common stockholders $ 27,540 $ 19,316 $ 166,969 $ 30,630 Adjustments: Net income attributable to noncontrolling common units of the Operating Partnership 578 419 3,589 685 Depreciation and amortization of real estate assets 53,230 50,576 202,108 199,558 Gains on dispositions of discontinued operations   (11,531 )   (11,829 )   (121,922 )   (12,252 ) Funds From Operations (1)(2)(3) $ 69,817   $ 58,482   $ 250,744   $ 218,621     Weighted average common shares/units outstanding – basic 87,809 85,124 86,123 80,390 Weighted average common shares/units outstanding – diluted 88,997 86,813 88,001 82,155   Funds From Operations per common share/unit – basic (3) $ 0.80   $ 0.69   $ 2.91   $ 2.72   Funds From Operations per common share/unit – diluted (3) $ 0.78   $ 0.67   $ 2.85   $ 2.66  

________________________

(1) We calculate FFO in accordance with the White Paper on FFO approved by the Board of Governors of NAREIT. The White Paper defines FFO as net income or loss calculated in accordance with GAAP, excluding extraordinary items, as defined by GAAP, gains and losses from sales of depreciable real estate and impairment write-downs associated with depreciable real estate, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets) and after adjustment for unconsolidated partnerships and joint ventures. Our calculation of FFO includes the amortization of deferred revenue related to tenant-funded tenant improvements and excludes the depreciation of the related tenant improvement assets.

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) FFO includes amortization of deferred revenue related to tenant-funded tenant improvements of $3.3 million and $3.1 million for the three months ended December 31, 2014 and 2013, respectively, and $11.0 million and $10.7 million for the years ended December 31, 2014 and 2013, respectively.

(3) Reported amounts are attributable to common stockholders and common unitholders.

Kilroy Realty CorporationTyler H. RoseExecutive Vice Presidentand Chief Financial Officer(310) 481-8484orMichelle NgoSenior Vice Presidentand Treasurer(310) 481-8581