XML 77 R10.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATED STATEMENTS OF OPERATIONS (KILROY REALTY, L.P.) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
REVENUES (Note 2):      
Revenues $ 837,454 $ 747,298 $ 719,001
EXPENSES:      
Real estate taxes (Note 2) 78,097 70,820 66,449
Provision for bad debts (Notes 2 and 20) 0 5,685 3,269
Ground leases (Notes 2, 5 and 18) 8,113    
Ground leases (Notes 2, 5 and 18)   6,176 6,337
General and administrative expenses (Note 15) 88,139 90,471 60,581
Leasing costs (Notes 2 and 5) 7,615    
Depreciation and amortization (Notes 2 and 5) 273,130 254,281 245,886
Total expenses 615,131 561,220 512,493
OTHER (EXPENSES) INCOME:      
Interest income and other net investment gain (loss) (Note 19) 4,641 (559) 5,503
Interest expense (Note 9) (48,537) (49,721) (66,040)
Loss on early extinguishment of debt (Note 9) 0 (12,623) (5,312)
Net gain on sales of land (Note 4) 0 11,825 449
Gains on sales of depreciable operating properties (Note 4) 36,802 142,926 39,507
Total other (expenses) income (7,094) 91,848 (25,893)
NET INCOME 215,229 277,926 180,615
Net income attributable to noncontrolling interests in consolidated property partnerships and subsidiaries (Notes 2 and 12) (19,786) (19,511) (16,003)
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION / KILROY REALTY, L.P. 195,443 258,415 164,612
Preferred distributions (Note 14) 0 0 (5,774)
Original issuance costs of redeemed preferred units (Note 14) 0 0 (7,589)
Total preferred distributions 0 0 (13,363)
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS (UNITHOLDERS) $ 195,443 $ 258,415 $ 151,249
Net income available to common unitholders per unit - basic (in dollars per unit) $ 1.87 $ 2.56 $ 1.52
Net income available to common unitholders per unit - diluted (in dollars per unit) $ 1.86 $ 2.55 $ 1.51
Weighted average common units outstanding - basic (in shares) 103,200,568 99,972,359 98,113,561
Weighted average common units outstanding - diluted (in shares) 103,849,168 100,482,365 98,727,331
Rental income [Member]      
REVENUES (Note 2):      
Revenues $ 826,472 $ 656,631 $ 633,896
Tenant reimbursements [Member]      
REVENUES (Note 2):      
Revenues 0 80,982 76,559
Other property income [Member]      
REVENUES (Note 2):      
Revenues 10,982 9,685 8,546
Property [Member]      
EXPENSES:      
Property expenses (Note 2) 160,037 133,787 129,971
Kilroy Realty L.P. [Member]      
REVENUES (Note 2):      
Revenues 837,454 747,298 719,001
EXPENSES:      
Real estate taxes (Note 2) 78,097 70,820 66,449
Provision for bad debts (Notes 2 and 20) 0 5,685 3,269
Ground leases (Notes 2, 5 and 18) 8,113    
Ground leases (Notes 2, 5 and 18)   6,176 6,337
General and administrative expenses (Note 15) 88,139 90,471 60,581
Leasing costs (Notes 2 and 5) 7,615    
Depreciation and amortization (Notes 2 and 5) 273,130 254,281 245,886
Total expenses 615,131 561,220 512,493
OTHER (EXPENSES) INCOME:      
Interest income and other net investment gain (loss) (Note 19) 4,641 (559) 5,503
Interest expense (Note 9) (48,537) (49,721) (66,040)
Loss on early extinguishment of debt (Note 9) 0 (12,623) (5,312)
Net gain on sales of land (Note 4) 0 11,825 449
Gains on sales of depreciable operating properties (Note 4) 36,802 142,926 39,507
Total other (expenses) income (7,094) 91,848 (25,893)
NET INCOME 215,229 277,926 180,615
Net income attributable to noncontrolling interests in consolidated property partnerships and subsidiaries (Notes 2 and 12) (16,491) (14,716) (13,175)
NET INCOME ATTRIBUTABLE TO KILROY REALTY CORPORATION / KILROY REALTY, L.P. 198,738 263,210 167,440
Preferred distributions (Note 14) 0 0 (5,774)
Original issuance costs of redeemed preferred units (Note 14) 0 0  
Total preferred distributions 0 0 (13,363)
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS (UNITHOLDERS) $ 198,738 $ 263,210 $ 154,077
Net income available to common unitholders per unit - basic (in dollars per unit) $ 1.87 $ 2.56 $ 1.52
Net income available to common unitholders per unit - diluted (in dollars per unit) $ 1.86 $ 2.55 $ 1.51
Weighted average common units outstanding - basic (in shares) 105,223,975 102,025,276 100,246,567
Weighted average common units outstanding - diluted (in shares) 105,872,575 102,535,282 100,860,337
Kilroy Realty L.P. [Member] | Rental income [Member]      
REVENUES (Note 2):      
Revenues $ 826,472 $ 656,631 $ 633,896
Kilroy Realty L.P. [Member] | Tenant reimbursements [Member]      
REVENUES (Note 2):      
Revenues 0 80,982 76,559
Kilroy Realty L.P. [Member] | Other property income [Member]      
REVENUES (Note 2):      
Revenues 10,982 9,685 8,546
Kilroy Realty L.P. [Member] | Property [Member]      
EXPENSES:      
Property expenses (Note 2) $ 160,037 $ 133,787 $ 129,971