Kilroy Realty Corporation
Real EstateNYSE:KRC · New York Stock Exchange
-$0.33 today
Vol 1.23M · Avg 1.99M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $276.1M +18.5% | $233.0M -2.2% | $238.3M -8.2% | $259.5M -60.6% | $658.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $349.3M -2.2% | $357.2M +0.3% | $356.3M -0.6% | $358.4M +15.1% | $311.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $19.1M +7.8% | $17.7M -51.9% | $36.9M +30.0% | $28.3M -16.1% | $33.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$798.0K +98.5% | -$52.1M -9906.0% | -$521.0K -101.5% | $35.8M -2.9% | $36.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$798.0K +98.5% | -$52.1M -9906.0% | -$521.0K -101.5% | $35.8M -2.9% | $36.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$77.4M -428.6% | -$14.6M +48.4% | -$28.3M +68.5% | -$89.8M +82.9% | -$524.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $566.3M +4.7% | $541.1M -10.2% | $602.6M +1.7% | $592.2M +14.7% | $516.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$688.0M -37.3% | -$501.0M +7.9% | -$543.8M +7.3% | -$586.6M +67.4% | -$1.8B | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $33.4M -96.8% | $1.0B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 +100.0% | -$501.0M -95.3% | -$256.6M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $447.9M +62.3% | $275.9M | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $501.0M | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$240.0M -6.7% | -$225.0M +71.9% | -$800.4M -44.7% | -$553.2M +26.0% | -$747.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$15.1M +95.5% | -$334.2M -150.0% | $668.6M +243.9% | $194.4M +46.9% | $132.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$6.6M +76.3% | -$27.6M -138.3% | -$11.6M +49.4% | -$22.9M -4.8% | -$21.9M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$257.9M -0.6% | -$256.3M -0.3% | -$255.4M -3.2% | -$247.6M -4.3% | -$237.4M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$33.2M +21.8% | -$42.4M -3.4% | -$41.0M +3.9% | -$42.7M -13.3% | -$37.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$312.7M +52.7% | -$660.6M -283.2% | $360.6M +403.7% | -$118.7M +27.8% | -$164.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $13.6M +104.0% | -$344.5M -311.6% | $162.8M +304.2% | -$79.7M +79.9% | -$396.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$121.7M -402.8% | $40.2M -31.6% | $58.8M +944.6% | $5.6M +100.4% | -$1.3B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Rexford Industrial Realty, Inc.
NYSE:REXR
$8.12B
Vornado Realty Trust
NYSE:VNO
$7.20B
Kite Realty Group Trust
NYSE:KRG
$5.93B
Cousins Properties Incorporated
NYSE:CUZ
$4.77B
Sabra Health Care REIT, Inc.
NASDAQ:SBRA
$4.72B
EPR Properties
NYSE:EPR
$4.58B
Howard Hughes Holdings Inc.
NYSE:HHH
$3.99B
COPT Defense Properties
NYSE:CDP
$3.92B
SL Green Realty Corp.
NYSE:SLG
$3.64B
Highwoods Properties, Inc.
NYSE:HIW
$3.29B
SEC Filings
Recent regulatory filings
No filings found.
Does KRC generate free cash flow?
Kilroy Realty Corporation (KRC) generated -$121,650,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does KRC produce?
Operating cash flow was $566.31M, before capital expenditures of $687.96M.
Explore More
Continue the stock analysis
Jump to another research area for this company.