Kilroy Realty Corporation (FRA:KRC)
Germany
· Delayed Price · Currency is EUR 34.80
0.00 (0.00%)
At close: Dec 5, 2025
Kilroy Realty Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 323.14 | 210.97 | 212.24 | 232.62 | 628.14 | 187.11 | Upgrade
|
| Depreciation & Amortization | 315.01 | 319.59 | 317.88 | 316.85 | 271.91 | 258.91 | Upgrade
|
| Other Amortization | 39.4 | 41.03 | 36.97 | 34.72 | 35.3 | 36.58 | Upgrade
|
| Gain (Loss) on Sale of Assets | -133.02 | -5.98 | - | -17.33 | -463.13 | -35.54 | Upgrade
|
| Stock-Based Compensation | 18.39 | 17.71 | 36.86 | 28.35 | 33.8 | 30.25 | Upgrade
|
| Change in Other Net Operating Assets | -21.78 | -52.13 | -0.52 | 35.84 | 36.92 | 24.48 | Upgrade
|
| Other Operating Activities | 25.58 | 7.54 | -12.4 | -38.67 | -27.98 | -65.19 | Upgrade
|
| Operating Cash Flow | 565.47 | 541.15 | 602.59 | 592.24 | 516.4 | 455.59 | Upgrade
|
| Operating Cash Flow Growth | 4.11% | -10.20% | 1.75% | 14.69% | 13.35% | 17.87% | Upgrade
|
| Acquisition of Real Estate Assets | -514.22 | -500.98 | -543.82 | -586.61 | -1,798 | -616.07 | Upgrade
|
| Sale of Real Estate Assets | 392.45 | - | - | 33.42 | 1,049 | 74.94 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -121.77 | -500.98 | -543.82 | -553.19 | -748.88 | -541.13 | Upgrade
|
| Cash Acquisition | - | - | - | - | - | -1 | Upgrade
|
| Investment in Marketable & Equity Securities | - | 256.58 | -256.58 | - | - | - | Upgrade
|
| Other Investing Activities | 19.35 | 19.35 | - | - | 1 | - | Upgrade
|
| Investing Cash Flow | -102.42 | -225.04 | -800.4 | -553.19 | -747.88 | -542.13 | Upgrade
|
| Long-Term Debt Issued | - | 395.52 | 695 | 200 | 449.81 | 962.3 | Upgrade
|
| Long-Term Debt Repaid | - | -729.72 | -26.36 | -5.56 | -317.45 | -590.14 | Upgrade
|
| Net Debt Issued (Repaid) | -413.93 | -334.2 | 668.64 | 194.45 | 132.36 | 372.16 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 0.38 | 721.67 | Upgrade
|
| Repurchase of Common Stock | -6.42 | -27.64 | -11.6 | -22.93 | -21.89 | -14.08 | Upgrade
|
| Common Dividends Paid | -257.72 | -256.31 | -255.43 | -247.56 | -237.36 | -224.58 | Upgrade
|
| Total Dividends Paid | -257.72 | -256.31 | -255.43 | -247.56 | -237.36 | -224.58 | Upgrade
|
| Other Financing Activities | -37.96 | -42.43 | -41.02 | -42.7 | -38.07 | -21.84 | Upgrade
|
| Net Cash Flow | -252.98 | -344.47 | 162.78 | -79.7 | -396.05 | 746.79 | Upgrade
|
| Cash Interest Paid | 130.37 | 126.67 | 105.77 | 79.63 | 77.03 | 61.74 | Upgrade
|
| Levered Free Cash Flow | 492.34 | 683.23 | 243.4 | 499.09 | 467.83 | 379.46 | Upgrade
|
| Unlevered Free Cash Flow | 566.69 | 767.14 | 309.59 | 548.11 | 514.1 | 420.74 | Upgrade
|
| Change in Working Capital | -21.78 | -52.13 | -0.52 | 35.84 | 36.92 | 24.48 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.