KILROY REALTY CORPKRC

Market cap

$4.9B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Land and improvements	-	-	-	-	878	876	1,109	1,076	1,160	1,466	1,629	1,732	1,738	1,743	1,751
Buildings and improvements	2,435	2,830	3,335	3,591	4,060	4,091	4,938	4,909	5,208	5,866	6,783	7,544	8,302	8,464	8,599
Undeveloped land and construction in progress	-	431	810	1,017	1,121	1,361	1,014	1,433	2,059	2,296	1,778	2,017	1,692	2,035	2,310
Total real estate assets held for investment	3,217	3,799	4,757	5,265	6,058	6,328	7,061	7,418	8,427	9,629	10,190	11,293	11,732	12,242	12,659
Accumulated depreciation and amortization	672	743	757	819	948	994	1,140	1,264	1,391	1,561	1,799	2,004	2,219	2,518	2,825
Total real estate assets held for investment, net	2,544	3,056	4,001	4,446	5,110	5,334	5,921	6,154	7,035	8,067	8,391	9,289	9,513	9,723	9,835
CASH AND CASH EQUIVALENTS (Note 23)	15	5	17	35	24	57	193	58	52	60	732	414	347	510	166
MARKETABLE SECURITIES (Notes 5, 17, and 20)	5	6	7	10	12	13	15	21	22	27	27	27	24	285	28
CURRENT RECEIVABLES, NET (Notes 2 and 6)	-	-	-	-	-	-	-	-	-	-	-	14	21	14	11
Deferred Rent Receivables, Net	89	101	115	127	156	190	219	246	267	338	387	406	452	461	452
Deferred Leasing Costs And Acquisition Related Intangible Assets Net	131	156	190	187	202	177	208	184	198	213	211	234	251	230	226
Operating Lease, Right-of-Use Asset	-	-	-	-	-	-	-	-	-	96	96	127	127	126	129
Prepaid Expense and Other Assets	8	12	10	16	20	23	71	115	53	56	54	58	62	53	52
TOTAL ASSETS	2,817	3,447	4,616	5,111	5,634	5,939	6,707	6,803	7,766	8,900	10,001	10,583	10,797	11,401	10,898
Secured Debt	313	352	561	560	546	382	473	341	336	300	300	200	200	600	600
Unsecured Debt	656	981	1,131	1,431	1,783	1,857	1,847	2,006	2,552	3,049	3,670	3,820	4,020	4,325	4,000
Accounts Payable and Accrued Liabilities	69	82	155	198	226	246	202	250	374	419	445	391	392	371	285
Operating Lease, Liability	-	-	-	-	-	-	-	-	-	98	98	126	125	124	128
Accrued dividends and distributions (Note 14)	20	23	29	31	33	35	222	43	48	53	59	62	64	64	65
Deferred revenue and acquisition-related intangible liabilities, net (Notes 2, 3, 7, and 11)	-	-	-	-	-	-	-	-	-	139	129	-	196	174	142
Rents received in advance and tenant security deposits	-	-	-	-	-	-	-	-	-	67	69	75	81	79	71
Total liabilities	1,625	2,046	2,380	2,595	2,910	2,705	2,947	2,843	3,564	4,329	4,723	4,894	5,122	5,741	5,289
Common Stock, Value, Issued	-	-	1	1	1	1	1	1	1	1	1	1	1	1	1
Additional paid-in capital	-	-	2,126	2,479	2,636	3,048	3,458	3,822	3,977	4,351	5,132	5,155	5,171	5,206	5,210
Retained earnings	-	-	-	-	-	-	-108	-123	-48	-58	-103	284	265	221	171
Total stockholders’ equity	-	-	2,236	2,516	2,724	3,235	3,759	3,960	4,201	4,571	5,277	5,690	5,675	5,660	5,609
Common units of the Operating Partnership	-	-	-	50	52	57	86	78	79	82	50	54	54	53	52
Noncontrolling Interest in Variable Interest Entity	-	-	-	5	6	7	131	182	192	195	198	196	184	178	174
Total noncontrolling interests	31	-	46	55	58	64	216	260	271	277	247	250	238	232	227
Total equity	-	-	2,236	2,516	2,724	3,235	3,759	3,960	4,201	4,571	5,277	5,690	5,675	5,660	5,609
TOTAL LIABILITIES AND EQUITY	-	3,447	4,616	5,111	5,634	5,939	6,707	6,803	7,766	8,900	10,001	10,583	10,797	11,401	10,898