KRC - Kilroy Realty Corpor... Stock Analysis | Stock Taper
Logo
Kilroy Realty Corporation

KRC

Kilroy Realty Corporation NYSE
$29.82 -6.86% (-2.20)

Market Cap $3.53 B
52w High $45.03
52w Low $27.07
Dividend Yield 5.33%
Frequency Quarterly
P/E 12.85
Volume 2.54M
Outstanding Shares 118.50M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $272.22M $114.15M $12.42M 4.56% $0.11 $183.31M
Q3-2025 $279.74M $105.73M $156.22M 55.84% $1.32 $282.2M
Q2-2025 $289.89M $106.1M $68.45M 23.61% $0.58 $180.78M
Q1-2025 $270.84M $104.02M $39.01M 14.4% $0.33 $162.22M
Q4-2024 $286.38M $106.59M $59.28M 20.7% $0.5 $187.67M

What's going well?

Revenue remains stable and the core business is still profitable before debt costs. Gross margins are high, showing a solid underlying business.

What's concerning?

Net income dropped over 90% as interest costs nearly tripled and other income swung negative. Operating expenses are rising faster than sales, and bottom-line profits are now very thin.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $210.12M $10.92B $5.28B $5.42B
Q3-2025 $405.99M $10.99B $5.31B $5.47B
Q2-2025 $224.76M $10.87B $5.27B $5.37B
Q1-2025 $175.9M $10.88B $5.3B $5.36B
Q4-2024 $193.66M $10.9B $5.29B $5.38B

What's financially strong about this company?

The company has a strong current ratio, no goodwill risk, and a clean balance sheet with no hidden obligations. Most assets are tangible, and there is positive equity.

What are the financial risks or weaknesses?

Cash reserves are shrinking quickly, and debt is rising. The company relies heavily on long-term debt, and equity is slowly declining.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $276.12M $109.08M $-229.11M $-73.07M $-193.1M $-175.51M
Q3-2025 $162.28M $176.57M $89.42M $-86.7M $179.29M $-98.44M
Q2-2025 $-43.68M $143.75M $-23.68M $-73.64M $46.42M $220.41M
Q1-2025 $43.68M $136.92M $-76.66M $-79.24M $-18.98M $60.26M
Q4-2024 $65.03M $108.24M $-91.5M $-476.45M $-459.7M $-2.61M

What's strong about this company's cash flow?

The company still generates positive cash from operations and has not increased debt or diluted shareholders. Dividend payments continue, showing some commitment to shareholder returns.

What are the cash flow concerns?

Free cash flow is deeply negative, cash reserves are dropping fast, and working capital is now a drag. If this continues, KRC will need to raise money or cut spending soon.

Revenue by Products

Product Q1-2019Q2-2019Q3-2019Q4-2019
Real Estate Other
Real Estate Other
$0 $0 $0 $0
Rental
Rental
$200.00M $200.00M $210.00M $220.00M
Tenant Reimbursements
Tenant Reimbursements
$0 $0 $0 $0

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Kilroy Realty Corporation's financial evolution and strategic trajectory over the past five years.

+ Strengths

KRC benefits from a high-quality portfolio in attractive innovation markets, strong and stable operating cash flow, and a well-developed capability in sustainable, amenity-rich, and life science-oriented assets. Its operational margins remain healthy, and recent capital discipline has transformed free cash flow and reduced near-term financial strain. ESG leadership, smart-building initiatives, and tenant-centric design further strengthen its appeal to blue-chip tenants.

! Risks

Key risks center on the broader office and life science real estate cycle: persistent hybrid work, space reductions at lease rollover, and potential oversupply in certain submarkets. Rising interest costs and gradually increasing leverage put more pressure on the income statement and balance sheet. Declining cash reserves over time, despite favorable short-term ratios, and the pause in dividends and buybacks highlight the need to conserve cash. Concentration in a few coastal markets and reliance on capital markets for refinancing also add vulnerability.

Outlook

The overall picture is of a high-quality but cyclically and structurally challenged REIT that has pivoted from heavy growth spending to capital preservation. If KRC can maintain strong occupancy, re-lease space at acceptable rents, and carefully manage its debt in a higher-rate world, its asset quality and innovation focus position it relatively well versus many office peers. However, the sector’s headwinds and financing environment create meaningful uncertainty, and future performance will hinge on disciplined capital allocation and continued success in life science and other resilient demand segments.