NYSE:KRC · New York Stock Exchange
+$0.70 today
Vol 0.48M · Avg 2.00M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:KRC · Revenue to Net Income
Key Ratios
Analysis
$1.1B of revenue converted into $217.8M of net income for the selected period. Gross margin is 49.3% and net margin is 19.2%, showing how much revenue survives after costs and taxes. EPS is $1.83, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B -2.0% | $1.1B +0.5% | $1.1B +3.0% | $1.1B +14.9% | $955.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $367.2M -1.5% | $372.9M +6.2% | $351.1M +9.3% | $321.1M +19.1% | $269.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $745.5M -2.3% | $762.8M -2.0% | $778.6M +0.3% | $775.9M +13.2% | $685.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 67.0% -0.2pp | 67.2% -1.8pp | 68.9% -1.8pp | 70.7% -1.0pp | 71.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 -100.0% | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $85.0M +17.9% | $72.1M -22.9% | $93.4M -0.2% | $93.6M +1.0% | $92.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $430.0M +0.4% | $428.2M -4.6% | $448.7M -0.6% | $451.3M +12.0% | $402.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $345.0M -3.4% | $357.2M +0.3% | $356.3M +12.7% | $316.1M +1.5% | $311.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $808.5M +9.9% | $735.5M +3.8% | $708.8M +7.4% | $659.8M -37.1% | $1.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 72.7% +7.9pp | 64.8% +2.0pp | 62.7% +2.6pp | 60.2% -49.7pp | 109.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $315.5M -5.7% | $334.5M +1.4% | $329.9M +1.6% | $324.7M +14.9% | $282.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 28.4% -1.1pp | 29.5% +0.3pp | 29.2% -0.4pp | 29.6% -0.0pp | 29.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $7.0M -81.5% | $37.8M +67.1% | $22.6M +1180.0% | $1.8M -54.9% | $3.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $185.0M +27.3% | $145.3M +27.2% | $114.2M +35.5% | $84.3M +7.3% | $78.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$37.0M +63.6% | -$101.6M -10.8% | -$91.6M -40.6% | -$65.2M -117.3% | $376.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $278.5M +19.6% | $233.0M -2.2% | $238.3M -8.2% | $259.5M -60.6% | $658.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 25.0% +4.5pp | 20.5% -0.6pp | 21.1% -2.6pp | 23.7% -45.3pp | 69.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $276.1M +30.9% | $211.0M -0.6% | $212.2M -8.8% | $232.6M -63.0% | $628.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 24.8% +6.2pp | 18.6% -0.2pp | 18.8% -2.4pp | 21.2% -44.6pp | 65.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +30.3% | $2 -1.1% | $2 -9.1% | $2 -63.2% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +31.1% | $2 -1.7% | $2 -8.6% | $2 -63.2% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $119.0M +1.2% | $117.6M +0.4% | $117.2M -0.1% | $117.2M +0.7% | $116.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $119.0M +0.7% | $118.2M +0.6% | $117.5M +0.2% | $117.2M +0.2% | $116.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Rexford Industrial Realty, Inc.
NYSE:REXR
$7.91B
Vornado Realty Trust
NYSE:VNO
$7.63B
Kite Realty Group Trust
NYSE:KRG
$5.82B
Cousins Properties Incorporated
NYSE:CUZ
$5.11B
Sabra Health Care REIT, Inc.
NASDAQ:SBRA
$5.08B
EPR Properties
NYSE:EPR
$4.52B
Howard Hughes Holdings Inc.
NYSE:HHH
$4.42B
COPT Defense Properties
NYSE:CDP
$4.27B
SL Green Realty Corp.
NYSE:SLG
$3.80B
Highwoods Properties, Inc.
NYSE:HIW
$3.51B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KRC generate?
Kilroy Realty Corporation (KRC) reported $1.11B of revenue in fiscal 2025.
Is KRC profitable?
Kilroy Realty Corporation (KRC) reported $276.10M of net income, with a net margin of 24.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.