UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, ~~2021~~2022

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________to _________

001-13106 (Essex Property Trust, Inc.)

333-44467-01 (Essex Portfolio, L.P.)

(Commission File Number)

ESSEX PROPERTY TRUST, INC.

ESSEX PORTFOLIO, L.P.

(Exact name of Registrant as Specified in its Charter)


Maryland						77-0369576
(Essex Property Trust, Inc.)						(Essex Property Trust, Inc.)
California						77-0369575
(Essex Portfolio, L.P.)						(Essex Portfolio, L.P.)
(State or Other Jurisdiction of Incorporation or Organization)						(I.R.S. Employer Identification Number)

1100 Park Place, Suite 200

San Mateo, California 94403

(Address of Principal Executive Offices, Including Zip Code)

(650) 655-7800

(Registrant's Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading
Symbol(s)

Name of each exchange on which registered

Common Stock, $.0001 par value (Essex Property Trust, Inc.)

ESS

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Essex Property Trust, Inc.

Yes

☒

☐

Essex Portfolio, L.P.

Yes

☒

☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Essex Property Trust, Inc.

Yes

☒

☐

Essex Portfolio, L.P.

Yes

☒

☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Essex Property Trust, Inc.:

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

Essex Portfolio, L.P.:

Large accelerated filer

☐

Accelerated filer

☐

Non-accelerated filer

☒

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.


Essex Property Trust, Inc.			☐			Essex Portfolio, L.P.			☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Essex Property Trust, Inc.

Yes

☐

☒

Essex Portfolio, L.P.

Yes

☐

☒

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: ~~65,087,831~~64,753,812 shares of Common Stock ($.0001 par value) of Essex Property Trust, Inc. were outstanding as of October 25, ~~2021.~~2022.

EXPLANATORY NOTE

This report combines the reports on Form 10-Q for the three and nine month periods ended September 30, ~~2021~~2022 of Essex Property Trust, Inc., a Maryland corporation, and Essex Portfolio, L.P., a Delaware limited partnership of which Essex Property Trust, Inc. is the sole general partner.

Unless stated otherwise or the context otherwise requires, references to the "Company," "we," "us" or "our" mean collectively Essex Property Trust, Inc. and those entities/subsidiaries owned or controlled by Essex Property Trust, Inc., including Essex Portfolio, L.P., and references to the "Operating Partnership" mean Essex Portfolio, L.P. and those entities/subsidiaries owned or controlled by Essex Portfolio, L.P. Unless stated otherwise or the context otherwise requires, references to "Essex" mean Essex Property Trust, Inc., not including any of its subsidiaries.

Essex operates as a self-administered and self-managed real estate investment trust ("REIT"), and is the sole general partner of the Operating Partnership. As the sole general partner of the Operating Partnership, Essex has exclusive control of the Operating Partnership's day-to-day management.

The Company is structured as an umbrella partnership REIT ("UPREIT") and Essex contributes all net proceeds from its various equity offerings to the Operating Partnership. In return for those contributions, Essex receives a number of Operating Partnership limited partnership units ("OP Units," and the holders of such OP Units, "Unitholders") equal to the number of shares of common stock it has issued in the equity offerings. Contributions of properties to the Company can be structured as tax-deferred transactions through the issuance of OP Units, which is one of the reasons why the Company is structured in the manner outlined above. Based on the terms of the Operating Partnership's partnership agreement, OP Units can be exchanged into Essex common stock on a one-for-one basis. The Company maintains a one-for-one relationship between the OP Units issued to Essex and shares of common stock.

The Company believes that combining the reports on Form 10-Q of Essex and the Operating Partnership into this single report provides the following benefits:

•enhances investors' understanding of Essex and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

•eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both Essex and the Operating Partnership; and

•creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

Management operates Essex and the Operating Partnership as one business. The management of Essex consists of the same members as the management of the Operating Partnership.

All of the Company's property ownership, development, and related business operations are conducted through the Operating Partnership and Essex has no material assets, other than its investment in the Operating Partnership. Essex's primary function is acting as the general partner of the Operating Partnership. As general partner with control of the Operating Partnership, Essex consolidates the Operating Partnership for financial reporting purposes. Therefore, the assets and liabilities of Essex and the Operating Partnership are the same on their respective financial statements. Essex also issues equity from time to time and guarantees certain debt of the Operating Partnership, as disclosed in this report. The Operating Partnership holds substantially all of the assets of the Company, including the Company's ownership interests in its co-investments. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by the Company, which are contributed to the capital of the Operating Partnership in exchange for OP Units (on a one-for-one share of common stock per OP Unit basis), the Operating Partnership generates all remaining capital required by the Company's business. These sources of capital include the Operating Partnership's working capital, net cash provided by operating activities, borrowings under its revolving credit facilities, the issuance of secured and unsecured debt and equity securities and proceeds received from disposition of certain properties and co-investments.

The Company believes it is important to understand the few differences between Essex and the Operating Partnership in the context of how Essex and the Operating Partnership operate as a consolidated company. Stockholders' equity, partners' capital and noncontrolling interest are the main areas of difference between the condensed consolidated financial statements of Essex and those of the Operating Partnership. The limited partners of the Operating Partnership are accounted for as partners' capital in the Operating Partnership's condensed consolidated financial statements and as noncontrolling interest in Essex’s condensed consolidated financial statements. The noncontrolling interest in the Operating Partnership's condensed consolidated financial statements include the interest of unaffiliated partners in various consolidated partnerships and co-investment partners. The noncontrolling interest in Essex's condensed consolidated financial statements include (i) the same noncontrolling interest as

iii

presented in the Operating Partnership’s condensed consolidated financial statements and (ii) OP Unitholders. The differences between stockholders' equity and partners' capital result from differences in the equity issued at Essex and Operating Partnership levels.

To help investors understand the significant differences between Essex and the Operating Partnership, this report on Form 10-Q provides separate condensed consolidated financial statements for Essex and the Operating Partnership; a single set of consolidated notes to such financial statements that includes separate discussions of stockholders' equity or partners' capital, and earnings per share/unit, as applicable; and a combined Management's Discussion and Analysis of Financial Condition and Results of Operations.

This report on Form 10-Q also includes separate Part I, Item 4. Controls and Procedures sections and separate Exhibits 31 and 32 certifications for each of Essex and the Operating Partnership in order to establish that the requisite certifications have been made and that Essex and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 (the "Exchange Act") and 18 U.S.C. §1350.

In order to highlight the differences between Essex and the Operating Partnership, the separate sections in this report on Form 10-Q for Essex and the Operating Partnership specifically refer to Essex and the Operating Partnership. In the sections that combine disclosure of Essex and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company. Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and co-investments and holds assets and debt, reference to the Company is appropriate because the Company is one business and the Company operates that business through the Operating Partnership. The separate discussions of Essex and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company on a consolidated basis and how management operates the Company.

The information furnished in the accompanying unaudited condensed consolidated balance sheets, statements of income and comprehensive income, equity, capital, and cash flows of the Company and the Operating Partnership reflect all adjustments which are, in the opinion of management, necessary for a fair presentation of the aforementioned condensed consolidated financial statements for the interim periods and are normal and recurring in nature, except as otherwise noted.

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the notes to such unaudited condensed consolidated financial statements and Management's Discussion and Analysis of Financial Condition and Results of Operations herein. Additionally, these unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company's annual report on Form 10-K for the year ended December 31, ~~2020.~~2021.

ESSEX PROPERTY TRUST, INC.

ESSEX PORTFOLIO, L.P.

FORM 10-Q

TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION		Page No.

Item 1.	Condensed Consolidated Financial Statements of Essex Property Trust, Inc. (Unaudited)

	Condensed Consolidated Balance Sheets as of September 30 ~~, 2021~~30, 2022 and December 31, ~~2020~~2021	2

	Condensed Consolidated Statements of Income and Comprehensive Income for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	3

	Condensed Consolidated Statements of Equity for the three and nine months ended Se ~~ptember~~September 30, ~~2021~~2022 and ~~2020~~2021	4

	Condensed Consolidated Statements of Cash Flows for the n ~~ine~~nine months ended ~~September~~September 30, ~~2021~~2022 and ~~2020~~2021	8

	Condensed Consolidated Financial Statements of Essex Portfolio, L.P. (Unaudited)

	Condensed Consolidated Balance Sheets as of Se ~~ptember~~September 30, ~~2021~~2022 and December 31, ~~2020~~2021	10

	Condensed Consolidated Statements of Income and Comprehensive Income for the three and nine months ended ~~September~~Se ptember 30, ~~2021~~2022 and ~~2020~~2021	11

	Condensed Consolidated Statements of Capital for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	12

	Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	16

	Notes to Condensed Consolidated Financial Statements	18

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	3736

Item 3.	Quantitative and Qualitative Disclosures About Market Risks	4846

Item 4.	Controls and Procedures	4947

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings	4948

Item 1A.	Risk Factors	5048

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	5048

Item 3.	Defaults Upon Senior Securities	5049

Item 4.	Mine Safety Disclosures	5049

Item 5.	Other Information	5049

Item 6.	Exhibits	5150

Signatures		5251

Table of Contents

Part I – Financial Information

Item 1. Condensed Consolidated Financial Statements

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands, except parenthetical and share amounts)

ASSETS September 30, 2021 December 31, 2020
Real estate:
Rental properties:
Land and land improvements $ 2,997,904 $ 2,929,009
Buildings and improvements 12,414,770 12,132,736
15,412,674 15,061,745
Less: accumulated depreciation (4,509,243) (4,133,959)
10,903,431 10,927,786
Real estate under development 212,426 386,047
Co-investments 1,081,861 1,018,010
Real estate held for sale — 57,938
12,197,718 12,389,781
Cash and cash equivalents-unrestricted 49,910 73,629
Cash and cash equivalents-restricted 11,042 10,412
Marketable securities, net of allowance for credit losses of zero as of both September 30, 2021 and December 31, 2020 183,140 147,768
Notes and other receivables, net of allowance for credit losses of $0.7 million and $0.8 million as of September 30, 2021 and December 31, 2020, respectively (includes related party receivables of $33.9 million and $4.7 million as of September 30, 2021 and December 31, 2020, respectively) 213,985 195,104
Operating lease right-of-use assets 69,756 72,143
Prepaid expenses and other assets 63,090 47,340
Total assets $ 12,788,641 $ 12,936,177
LIABILITIES AND EQUITY
Unsecured debt, net $ 5,405,520 $ 5,607,985
Mortgage notes payable, net 640,118 643,550
Lines of credit 42,662 —
Accounts payable and accrued liabilities 220,428 152,855
Construction payable 32,777 31,417
Dividends payable 143,036 141,917
Distributions in excess of investments in co-investments 29,037 —
Operating lease liabilities 71,520 74,037
Liabilities associated with real estate held for sale — 29,845
Other liabilities 38,946 39,140
Total liabilities 6,624,044 6,720,746
Commitments and contingencies 0 0
Redeemable noncontrolling interest 32,698 32,239
Equity:
Common stock; $0.0001 par value, 670,000,000 shares authorized; 65,081,032 and 64,999,015 shares issued and outstanding, respectively 7 6
Additional paid-in capital 6,875,508 6,876,326
Distributions in excess of accumulated earnings (917,315) (861,193)
Accumulated other comprehensive loss, net (8,968) (14,729)
Total stockholders' equity 5,949,232 6,000,410
Noncontrolling interest 182,667 182,782
Total equity 6,131,899 6,183,192
Total liabilities and equity $ 12,788,641 $ 12,936,177


ASSETS	September 30, 2022		December 31, 2021
Real estate:
Rental properties:
Land and land improvements	$	3,059,246	$	3,032,678
Buildings and improvements	12,912,359		12,597,249
	15,971,605		15,629,927
Less: accumulated depreciation	(5,047,880)		(4,646,854)
	10,923,725		10,983,073
Real estate under development	23,752		111,562
Co-investments	1,145,345		1,177,802

	12,092,822		12,272,437
Cash and cash equivalents-unrestricted	42,711		48,420
Cash and cash equivalents-restricted	10,858		10,218
Marketable securities, net of allowance for credit losses of zero as of both September 30, 2022 and December 31, 2021	141,699		191,829
Notes and other receivables, net of allowance for credit losses of $0.8 million as of both September 30, 2022 and December 31, 2021 (includes related party receivables of $6.7 million and $176.9 million as of September 30, 2022 and December 31, 2021, respectively)	197,543		341,033
Operating lease right-of-use assets	66,531		68,972
Prepaid expenses and other assets	72,166		64,964
Total assets	$	12,624,330	$	12,997,873
LIABILITIES AND EQUITY
Unsecured debt, net	$	5,312,131	$	5,307,196
Mortgage notes payable, net	635,389		638,957
Lines of credit	219,481		341,257
Accounts payable and accrued liabilities	222,328		180,751
Construction payable	25,729		29,136
Dividends payable	149,685		143,213
Distributions in excess of investments in co-investments	38,394		35,545

Operating lease liabilities	68,043		70,675
Other liabilities	42,715		39,969
Total liabilities	6,713,895		6,786,699
Commitments and contingencies
Redeemable noncontrolling interest	29,238		34,666

Equity:
Common stock; $0.0001 par value, 670,000,000 shares authorized; 64,753,312 and 65,248,393 shares issued and outstanding, respectively	6		7

Additional paid-in capital	6,775,872		6,915,981
Distributions in excess of accumulated earnings	(1,123,215)		(916,833)
Accumulated other comprehensive income (loss), net	50,769		(5,552)
Total stockholders' equity	5,703,432		5,993,603
Noncontrolling interest	177,765		182,905
Total equity	5,881,197		6,176,508
Total liabilities and equity	$	12,624,330	$	12,997,873

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income and Comprehensive Income

(Unaudited)

(In thousands, except share and per share amounts)


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Revenues:	Revenues:									Revenues:
Rental and other property	Rental and other property	$	360,620	$	368,464	$	1,062,253	$	1,126,363	Rental and other property	$	406,862	$	360,620	$	1,183,318	$	1,062,253
Management and other fees from affiliates	Management and other fees from affiliates	2,237		2,347		6,707		7,312		Management and other fees from affiliates	2,886		2,237		8,313		6,707
		362,857		370,811		1,068,960		1,133,675			409,748		362,857		1,191,631		1,068,960
Expenses:	Expenses:									Expenses:
Property operating, excluding real estate taxes	Property operating, excluding real estate taxes	69,529		68,037		197,895		197,310		Property operating, excluding real estate taxes	73,450		69,537		212,069		197,880
Real estate taxes	Real estate taxes	45,802		44,358		135,408		132,364		Real estate taxes	46,593		45,802		137,594		135,408
Corporate-level property management expenses	Corporate-level property management expenses	9,068		8,619		27,120		26,024		Corporate-level property management expenses	10,184		9,060		30,532		27,135
Depreciation and amortization	Depreciation and amortization	130,564		130,202		387,887		395,370		Depreciation and amortization	135,511		130,564		403,561		387,887
General and administrative	General and administrative	12,712		13,310		34,746		42,244		General and administrative	15,172		12,712		40,541		34,746

Expensed acquisition and investment related costs	Expensed acquisition and investment related costs	108		2		164		104		Expensed acquisition and investment related costs	230		108		248		164
		267,783		264,528		783,220		793,416			281,140		267,783		824,545		783,220
Gain on sale of real estate and land	Gain on sale of real estate and land	42,897		22,654		142,993		39,251		Gain on sale of real estate and land	—		42,897		—		142,993
Earnings from operations	Earnings from operations	137,971		128,937		428,733		379,510		Earnings from operations	128,608		137,971		367,086		428,733
Interest expense	Interest expense	(50,019)		(55,430)		(152,639)		(165,024)		Interest expense	(51,645)		(50,019)		(152,499)		(152,639)
Total return swap income	Total return swap income	2,660		2,977		8,137		7,749		Total return swap income	1,882		2,660		6,709		8,137
Interest and other income		11,998		6,512		48,756		12,696
Interest and other (loss) income										Interest and other (loss) income	(6,796)		11,998		(31,571)		48,756
Equity income from co-investments	Equity income from co-investments	25,433		14,960		60,692		53,514		Equity income from co-investments	10,985		25,433		23,756		60,692
Deferred tax expense on unrealized gain on unconsolidated co-investment		(3,041)		—		(5,391)		(1,636)
Deferred tax (expense) benefit on unconsolidated co-investments										Deferred tax (expense) benefit on unconsolidated co-investments	(1,755)		(3,041)		7,863		(5,391)
Loss on early retirement of debt, net	Loss on early retirement of debt, net	—		(19,114)		(18,982)		(23,820)		Loss on early retirement of debt, net	(2)		—		(2)		(18,982)
Gain on remeasurement of co-investment	Gain on remeasurement of co-investment	—		—		2,260		234,694		Gain on remeasurement of co-investment	17,423		—		17,423		2,260
Net income	Net income	125,002		78,842		371,566		497,683		Net income	98,700		125,002		238,765		371,566
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	(6,612)		(5,181)		(19,886)		(24,558)		Net income attributable to noncontrolling interest	(5,858)		(6,612)		(15,615)		(19,886)

Net income available to common stockholders	Net income available to common stockholders	$	118,390	$	73,661	$	351,680	$	473,125	Net income available to common stockholders	$	92,842	$	118,390	$	223,150	$	351,680
Comprehensive income	Comprehensive income	$	125,829	$	80,818	$	377,529	$	494,668	Comprehensive income	$	124,797	$	125,829	$	297,053	$	377,529
Comprehensive income attributable to noncontrolling interest	Comprehensive income attributable to noncontrolling interest	(6,639)		(5,247)		(20,088)		(24,455)		Comprehensive income attributable to noncontrolling interest	(6,740)		(6,639)		(17,582)		(20,088)
Comprehensive income attributable to controlling interest	Comprehensive income attributable to controlling interest	$	119,190	$	75,571	$	357,441	$	470,213	Comprehensive income attributable to controlling interest	$	118,057	$	119,190	$	279,471	$	357,441
Per share data:	Per share data:									Per share data:
Basic:	Basic:									Basic:
Net income available to common stockholders	Net income available to common stockholders	$	1.82	$	1.13	$	5.41	$	7.22	Net income available to common stockholders	$	1.43	$	1.82	$	3.42	$	5.41
Weighted average number of shares outstanding during the period	Weighted average number of shares outstanding during the period	65,048,486		65,232,837		65,013,477		65,561,820		Weighted average number of shares outstanding during the period	65,059,678		65,048,486		65,198,532		65,013,477
Diluted:	Diluted:									Diluted:
Net income available to common stockholders	Net income available to common stockholders	$	1.82	$	1.13	$	5.40	$	7.21	Net income available to common stockholders	$	1.43	$	1.82	$	3.42	$	5.40
Weighted average number of shares outstanding during the period	Weighted average number of shares outstanding during the period	65,147,781		65,241,428		65,075,174		65,676,093		Weighted average number of shares outstanding during the period	65,067,790		65,147,781		65,225,767		65,075,174

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Equity for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

(In thousands)


		Common stock		Additional paid-in capital			Distributions in excess of accumulated earnings		Accumulated other comprehensive loss, net				Noncontrolling interest		Total					Common stock			Additional paid-in capital		Distributions in excess of accumulated earnings		Accumulated other comprehensive income, net			Noncontrolling interest			Total
Three months ended September 30, 2021			Shares			Amount
Balances at June 30, 2021			65,004	$	7		$	6,862,879			$	(899,663)			$	(9,768)	$	183,248			$	6,136,703
Three months ended September 30, 2022																			Three months ended September 30, 2022					Shares					Additional paid-in capital	Amount		Distributions in excess of accumulated earnings			Accumulated other comprehensive income, net			Noncontrolling interest			Total
Balances at June 30, 2022																			Balances at June 30, 2022				65,124										$	6,006,585
Net income	Net income		—	—			—		118,390				—		6,612		125,002		Net income				—		—		—					92,842			—			5,858			98,700

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements		—	—			—		—				704		24		728		Change in fair value of derivatives and amortization of swap settlements				—		—		—			—			25,304			885			26,189
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net		—	—			—		—				96		3		99		Change in fair value of marketable debt securities, net				—		—		—			—			(89)			(3)			(92)
Issuance of common stock under:	Issuance of common stock under:																		Issuance of common stock under:
Stock option and restricted stock plans, net	Stock option and restricted stock plans, net		68	—			15,572		—				—		—		15,572		Stock option and restricted stock plans, net				1		—		155			—			—			—			155
Sale of common stock, net	Sale of common stock, net		—	—			(118)		—				—		—		(118)		Sale of common stock, net				—		—		(107)			—			—			—			(107)
Equity based compensation costs	Equity based compensation costs		—	—			1,573		—				—		55		1,628		Equity based compensation costs				—		—		1,891			—			—			66			1,957

Retirement of common stock, net																			Retirement of common stock, net				(372)		(1)		(97,120)			—			—			—			(97,121)

Changes in the redemption value of redeemable noncontrolling interest	Changes in the redemption value of redeemable noncontrolling interest		—	—			1,253		—				—		420		1,673		Changes in the redemption value of redeemable noncontrolling interest				—		—		3,195			—			—			532			3,727

Distributions to noncontrolling interest	Distributions to noncontrolling interest		—	—			—		—				—		(7,257)		(7,257)		Distributions to noncontrolling interest				—		—		—			—			—			(7,748)			(7,748)
Redemptions of noncontrolling interest	Redemptions of noncontrolling interest		9	—			(5,651)		—				—		(438)		(6,089)		Redemptions of noncontrolling interest				—		—		(8,005)			—			—			(563)			(8,568)
Common stock dividends ($2.09 per share)			—	—			—		(136,042)				—		—		(136,042)
Balances at September 30, 2021			65,081	$	7		$	6,875,508	$	(917,315)			$	(8,968)	$	182,667	$	6,131,899
Common stock dividends ($2.20 per share)																			Common stock dividends ($2.20 per share)				—		—		—			(142,480)			—			—			(142,480)
Balances at September 30, 2022																			Balances at September 30, 2022				64,753		$	6	$	6,775,872		$	(1,123,215)		$	50,769		$	177,765		$	5,881,197

Table of Contents


		Common stock		Additional paid-in capital			Distributions in excess of accumulated earnings		Accumulated other comprehensive loss, net				Noncontrolling interest		Total					Common stock			Additional paid-in capital		Distributions in excess of accumulated earnings		Accumulated other comprehensive income (loss), net			Noncontrolling interest			Total
Nine months ended September 30, 2021			Shares			Amount
Balances at December 31, 2020			64,999	$	6		$	6,876,326			$	(861,193)			$	(14,729)	$	182,782			$	6,183,192
Nine months ended September 30, 2022																			Nine months ended September 30, 2022					Shares					Additional paid-in capital	Amount		Distributions in excess of accumulated earnings			Accumulated other comprehensive income (loss), net			Noncontrolling interest			Total
Balances at December 31, 2021																			Balances at December 31, 2021				65,248										$	6,176,508
Net income	Net income		—	—			—		351,680				—		19,886		371,566		Net income				—		—		—					223,150			—			15,615			238,765

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements		—	—			—		—				5,417		190		5,607		Change in fair value of derivatives and amortization of swap settlements				—		—		—			—			56,124			1,960			58,084
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net		—	—			—		—				344		12		356		Change in fair value of marketable debt securities, net				—		—		—			—			197			7			204
Issuance of common stock under:	Issuance of common stock under:																		Issuance of common stock under:
Stock option and restricted stock plans, net	Stock option and restricted stock plans, net		112	1			12,401		—				—		—		12,402		Stock option and restricted stock plans, net				88		—		17,194			—			—			—			17,194
Sale of common stock, net	Sale of common stock, net		—	—			(202)		—				—		—		(202)		Sale of common stock, net				—		—		(314)			—			—			—			(314)
Equity based compensation costs	Equity based compensation costs		—	—			9,172		—				—		323		9,495		Equity based compensation costs				—		—		6,843			—			—			239			7,082

Retirement of common stock, net	Retirement of common stock, net		(40)	—			(9,172)		—				—		—		(9,172)		Retirement of common stock, net				(591)		(1)		(157,950)			—			—			—			(157,951)

Changes in the redemption value of redeemable noncontrolling interest	Changes in the redemption value of redeemable noncontrolling interest		—	—			(5,499)		—				—		577		(4,922)		Changes in the redemption value of redeemable noncontrolling interest				—		—		4,246			—			—			704			4,950
Contributions from noncontrolling interest	Contributions from noncontrolling interest		—	—			—		—				—		1,900		1,900		Contributions from noncontrolling interest				—		—		—			—			—			125			125
Distributions to noncontrolling interest	Distributions to noncontrolling interest		—	—			—		—				—		(22,114)		(22,114)		Distributions to noncontrolling interest				—		—		—			—			—			(22,989)			(22,989)
Redemptions of noncontrolling interest	Redemptions of noncontrolling interest		10	—			(7,518)		—				—		(889)		(8,407)		Redemptions of noncontrolling interest				8		—		(10,128)			—			—			(801)			(10,929)
Common stock dividends ($6.27 per share)			—	—			—		(407,802)				—		—		(407,802)
Balances at September 30, 2021			65,081	$	7		$	6,875,508	$	(917,315)			$	(8,968)	$	182,667	$	6,131,899
Common stock dividends ($6.60 per share)																			Common stock dividends ($6.60 per share)				—		—		—			(429,532)			—			—			(429,532)
Balances at September 30, 2022																			Balances at September 30, 2022				64,753		$	6	$	6,775,872		$	(1,123,215)		$	50,769		$	177,765		$	5,881,197

Table of Contents


		Common stock		Additional paid-in capital			Distributions in excess of accumulated earnings		Accumulated other comprehensive loss, net				Noncontrolling Interest		Total					Common stock			Additional paid-in capital		Distributions in excess of accumulated earnings		Accumulated other comprehensive loss, net			Noncontrolling Interest			Total
Three months ended September 30, 2020			Shares			Amount
Balances at June 30, 2020			65,331	$	7		$	6,944,805			$	(760,028)			$	(18,710)	$	186,807			$	6,352,881
Three Months Ended September 30, 2021																			Three Months Ended September 30, 2021					Shares					Additional paid-in capital	Amount		Distributions in excess of accumulated earnings			Accumulated other comprehensive loss, net			Noncontrolling Interest			Total
Balances at June 30, 2021																			Balances at June 30, 2021				65,004										$	6,136,703
Net income	Net income		—	—			—		73,661				—		5,181		78,842		Net income				—		—		—					118,390			—			6,612			125,002

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements		—	—			—		—				1,821		63		1,884		Change in fair value of derivatives and amortization of swap settlements				—		—		—			—			704			24			728
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net		—	—			—		—				89		3		92		Change in fair value of marketable debt securities, net				—		—		—			—			96			3			99
Issuance of common stock under:	Issuance of common stock under:																		Issuance of common stock under:

Stock option and restricted stock plans, net																			Stock option and restricted stock plans, net				68		—		15,572			—			—			—			15,572
Sale of common stock, net	Sale of common stock, net		—	—			(95)		—				—		—		(95)		Sale of common stock, net				—		—		(118)			—			—			—			(118)
Equity based compensation costs	Equity based compensation costs		—	—			2,279		—				—		82		2,361		Equity based compensation costs				—		—		1,573			—			—			55			1,628

Retirement of common stock, net			(121)	—			(26,586)		—				—		—		(26,586)

Changes in the redemption value of redeemable noncontrolling interest	Changes in the redemption value of redeemable noncontrolling interest		—	—			2,346		—				—		176		2,522		Changes in the redemption value of redeemable noncontrolling interest				—		—		1,253			—			—			420			1,673

Distributions to noncontrolling interest	Distributions to noncontrolling interest		—	—			—		—				—		(7,677)		(7,677)		Distributions to noncontrolling interest				—		—		—			—			—			(7,257)			(7,257)
Redemptions of noncontrolling interest	Redemptions of noncontrolling interest		—	—			(1,118)		—				—		(150)		(1,268)		Redemptions of noncontrolling interest				9		—		(5,651)			—			—			(438)			(6,089)
Common stock dividends ($2.0775 per share)			—	—			—		(135,474)				—		—		(135,474)
Balances at September 30, 2020			65,210	$	7		$	6,921,631	$	(821,841)			$	(16,800)	$	184,485	$	6,267,482
Common stock dividends ($2.09 per share)																			Common stock dividends ($2.09 per share)				—		—		—			(136,042)			—			—			(136,042)
Balances at September 30, 2021																			Balances at September 30, 2021				65,081		$	7	$	6,875,508		$	(917,315)		$	(8,968)		$	182,667		$	6,131,899

Table of Contents


		Common stock		Additional paid-in capital			Distributions in excess of accumulated earnings		Accumulated other comprehensive loss, net				Noncontrolling Interest		Total					Common stock			Additional paid-in capital		Distributions in excess of accumulated earnings		Accumulated other comprehensive loss, net			Noncontrolling Interest			Total
Nine months ended September 30, 2020			Shares			Amount
Balances at December 31, 2019			66,092	$	7		$	7,121,927			$	(887,619)			$	(13,888)	$	183,077			$	6,403,504
Nine months ended September 30, 2021																			Nine months ended September 30, 2021					Shares					Additional paid-in capital	Amount		Distributions in excess of accumulated earnings			Accumulated other comprehensive loss, net			Noncontrolling Interest			Total
Balances at December 31, 2020																			Balances at December 31, 2020				64,999										$	6,183,192
Net income	Net income		—	—			—		473,125				—		24,558		497,683		Net income				—		—		—					351,680			—			19,886			371,566

Cash flow hedge losses reclassified to earnings			—	—			—		—				3,171		111		3,282

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements		—	—			—		—				(5,911)		(208)		(6,119)		Change in fair value of derivatives and amortization of swap settlements				—		—		—			—			5,417			190			5,607
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net		—	—			—		—				(172)		(6)		(178)		Change in fair value of marketable debt securities, net				—		—		—			—			344			12			356
Issuance of common stock under:	Issuance of common stock under:																		Issuance of common stock under:
Stock option and restricted stock plans, net	Stock option and restricted stock plans, net		95	—			9,201		—				—		—		9,201		Stock option and restricted stock plans, net				112		1		12,401			—			—			—			12,402
Sale of common stock, net	Sale of common stock, net		—	—			(228)		—				—		—		(228)		Sale of common stock, net				—		—		(202)			—			—			—			(202)
Equity based compensation costs	Equity based compensation costs		—	—			8,956		—				—		338		9,294		Equity based compensation costs				—		—		9,172			—			—			323			9,495
Retirement of common stock, net																			Retirement of common stock, net				(40)		—		(9,172)			—			—			—			(9,172)

Retirement of common stock, net			(985)	—			(222,990)		—				—		—		(222,990)
Cumulative effect upon adoption of ASU No. 2016-13			—	—			—		(190)				—		—		(190)

Changes in the redemption value of redeemable noncontrolling interest	Changes in the redemption value of redeemable noncontrolling interest		—	—			6,888		—				—		(197)		6,691		Changes in the redemption value of redeemable noncontrolling interest				—		—		(5,499)			—			—			577			(4,922)
Changes in noncontrolling interest from acquisition			—	—			—		—				—		1,349		1,349

Contributions from noncontrolling interest																			Contributions from noncontrolling interest				—		—		—			—			—			1,900			1,900
Distributions to noncontrolling interest	Distributions to noncontrolling interest		—	—			—		—				—		(23,689)		(23,689)		Distributions to noncontrolling interest				—		—		—			—			—			(22,114)			(22,114)
Redemptions of noncontrolling interest	Redemptions of noncontrolling interest		8	—			(2,123)		—				—		(848)		(2,971)		Redemptions of noncontrolling interest				10		—		(7,518)			—			—			(889)			(8,407)
Common stock dividends ($6.2325 per share)			—	—			—		(407,157)				—		—		(407,157)
Balances at September 30, 2020			65,210	$	7		$	6,921,631	$	(821,841)			$	(16,800)	$	184,485	$	6,267,482
Common stock dividends ($6.27 per share)																			Common stock dividends ($6.27 per share)				—		—		—			(407,802)			—			—			(407,802)
Balances at September 30, 2021																			Balances at September 30, 2021				65,081		$	7	$	6,875,508		$	(917,315)		$	(8,968)		$	182,667		$	6,131,899

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(In thousands, except parenthetical amounts)


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income	Net income	$	371,566	$	497,683	Net income	$	238,765	$	371,566
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Straight-lined rents	Straight-lined rents	8,734		(15,485)		Straight-lined rents	5,529		8,734
Depreciation and amortization	Depreciation and amortization	387,887		395,370		Depreciation and amortization	403,561		387,887
Amortization of discount on marketable securities		—		(6,598)

Amortization of discount and debt financing costs, net	Amortization of discount and debt financing costs, net	7,987		5,177		Amortization of discount and debt financing costs, net	4,916		7,987
Gain on sale of marketable securities	Gain on sale of marketable securities	(2,499)		(124)		Gain on sale of marketable securities	(12,430)		(2,499)
Income from early redemption of notes receivable	Income from early redemption of notes receivable	(4,747)		—		Income from early redemption of notes receivable	—		(4,747)
Provision for credit losses	Provision for credit losses	(110)		100		Provision for credit losses	64		(110)
Unrealized gains on equity securities recognized through income		(23,772)		(2,215)
Unrealized losses (gains) on equity securities recognized through income						Unrealized losses (gains) on equity securities recognized through income	63,556		(23,772)

Earnings from co-investments	Earnings from co-investments	(60,692)		(53,514)		Earnings from co-investments	(23,756)		(60,692)
Operating distributions from co-investments	Operating distributions from co-investments	78,360		41,202		Operating distributions from co-investments	86,854		78,360
Accrued interest from notes and other receivables	Accrued interest from notes and other receivables	(12,253)		(1,574)		Accrued interest from notes and other receivables	(10,748)		(12,253)
Gain on the sale of real estate and land	Gain on the sale of real estate and land	(142,993)		(39,251)		Gain on the sale of real estate and land	—		(142,993)

Equity-based compensation	Equity-based compensation	5,399		4,923		Equity-based compensation	6,589		5,399
Loss on early retirement of debt, net	Loss on early retirement of debt, net	18,982		23,820		Loss on early retirement of debt, net	2		18,982
Gain on remeasurement of co-investment	Gain on remeasurement of co-investment	(2,260)		(234,694)		Gain on remeasurement of co-investment	(17,423)		(2,260)
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:
Prepaid expenses, receivables, operating lease right-of-use assets, and other assets	Prepaid expenses, receivables, operating lease right-of-use assets, and other assets	2,470		(5,088)		Prepaid expenses, receivables, operating lease right-of-use assets, and other assets	15,406		2,470
Accounts payable, accrued liabilities, and operating lease liabilities	Accounts payable, accrued liabilities, and operating lease liabilities	62,699		43,095		Accounts payable, accrued liabilities, and operating lease liabilities	38,948		62,699
Other liabilities	Other liabilities	5,119		610		Other liabilities	8,902		5,119
Net cash provided by operating activities	Net cash provided by operating activities	699,877		653,437		Net cash provided by operating activities	808,735		699,877
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:
Additions to real estate:	Additions to real estate:					Additions to real estate:
Acquisitions of real estate and acquisition related capital expenditures, net of cash acquired	Acquisitions of real estate and acquisition related capital expenditures, net of cash acquired	(105,469)		(459,355)		Acquisitions of real estate and acquisition related capital expenditures, net of cash acquired	(21,759)		(105,469)
Redevelopment	Redevelopment	(39,092)		(41,592)		Redevelopment	(67,974)		(39,092)
Development acquisitions of and additions to real estate under development	Development acquisitions of and additions to real estate under development	(45,381)		(90,273)		Development acquisitions of and additions to real estate under development	(22,754)		(45,381)
Capital expenditures on rental properties	Capital expenditures on rental properties	(81,063)		(64,269)		Capital expenditures on rental properties	(107,105)		(81,063)

Investments in notes receivable	Investments in notes receivable	(102,012)		(20,431)		Investments in notes receivable	(160,013)		(102,012)
Collections of notes and other receivables	Collections of notes and other receivables	88,744		98,711		Collections of notes and other receivables	303,088		88,744
Proceeds from insurance for property losses	Proceeds from insurance for property losses	591		612		Proceeds from insurance for property losses	4,325		591
Proceeds from dispositions of real estate	Proceeds from dispositions of real estate	297,454		280,246		Proceeds from dispositions of real estate	—		297,454
Contributions to co-investments	Contributions to co-investments	(223,175)		(61,056)		Contributions to co-investments	(159,461)		(223,175)

Changes in refundable deposits	Changes in refundable deposits	(8,356)		96		Changes in refundable deposits	(16,318)		(8,356)
Purchases of marketable securities	Purchases of marketable securities	(23,740)		(38,909)		Purchases of marketable securities	(12,760)		(23,740)
Sales and maturities of marketable securities	Sales and maturities of marketable securities	14,995		56,890		Sales and maturities of marketable securities	30,025		14,995
Non-operating distributions from co-investments	Non-operating distributions from co-investments	131,297		37,342		Non-operating distributions from co-investments	161,324		131,297
Net cash used in investing activities	Net cash used in investing activities	(95,207)		(301,988)		Net cash used in investing activities	(69,382)		(95,207)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Proceeds from unsecured debt and mortgage notes	Proceeds from unsecured debt and mortgage notes	745,505		1,452,808		Proceeds from unsecured debt and mortgage notes	—		745,505
Payments on unsecured debt and mortgage notes	Payments on unsecured debt and mortgage notes	(952,608)		(587,057)		Payments on unsecured debt and mortgage notes	(24,103)		(952,608)
Proceeds from lines of credit	Proceeds from lines of credit	601,435		1,038,426		Proceeds from lines of credit	1,053,663		601,435
Repayments of lines of credit	Repayments of lines of credit	(558,773)		(1,093,426)		Repayments of lines of credit	(1,175,440)		(558,773)

Retirement of common stock	Retirement of common stock	(9,172)		(222,990)		Retirement of common stock	(157,951)		(9,172)

Table of Contents


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Additions to deferred charges	Additions to deferred charges	(8,237)		(13,761)		Additions to deferred charges	(140)		(8,237)
Payments related to debt prepayment penalties	Payments related to debt prepayment penalties	(18,342)		(19,605)		Payments related to debt prepayment penalties	—		(18,342)
Net proceeds from issuance of common stock	Net proceeds from issuance of common stock	(202)		(228)		Net proceeds from issuance of common stock	(314)		(202)

Net proceeds from stock options exercised	Net proceeds from stock options exercised	17,847		14,865		Net proceeds from stock options exercised	19,410		17,847
Payments related to tax withholding for share-based compensation	Payments related to tax withholding for share-based compensation	(5,445)		(5,664)		Payments related to tax withholding for share-based compensation	(2,216)		(5,445)
Contributions from noncontrolling interest	Contributions from noncontrolling interest	1,900		—		Contributions from noncontrolling interest	125		1,900
Distributions to noncontrolling interest	Distributions to noncontrolling interest	(21,979)		(23,302)		Distributions to noncontrolling interest	(22,606)		(21,979)
Redemption of noncontrolling interest	Redemption of noncontrolling interest	(8,407)		(2,971)		Redemption of noncontrolling interest	(10,929)		(8,407)
Redemption of redeemable noncontrolling interest	Redemption of redeemable noncontrolling interest	(4,463)		—		Redemption of redeemable noncontrolling interest	(478)		(4,463)
Common stock dividends paid	Common stock dividends paid	(406,818)		(400,563)		Common stock dividends paid	(423,443)		(406,818)
Net cash (used in) provided by financing activities		(627,759)		136,532
Net cash used in financing activities						Net cash used in financing activities	(744,422)		(627,759)

Net (decrease) increase in unrestricted and restricted cash and cash equivalents		(23,089)		487,981
Net decrease in unrestricted and restricted cash and cash equivalents						Net decrease in unrestricted and restricted cash and cash equivalents	(5,069)		(23,089)
Unrestricted and restricted cash and cash equivalents at beginning of period	Unrestricted and restricted cash and cash equivalents at beginning of period	84,041		81,094		Unrestricted and restricted cash and cash equivalents at beginning of period	58,638		84,041
Unrestricted and restricted cash and cash equivalents at end of period	Unrestricted and restricted cash and cash equivalents at end of period	$	60,952	$	569,075	Unrestricted and restricted cash and cash equivalents at end of period	$	53,569	$	60,952

Supplemental disclosure of cash flow information:	Supplemental disclosure of cash flow information:					Supplemental disclosure of cash flow information:
Cash paid for interest (net of $5.0 million and $12.3 million capitalized in 2021 and 2020, respectively)		$	147,371	$	160,927
Cash paid for interest (net of $1.9 million and $5.0 million capitalized in 2022 and 2021, respectively)						Cash paid for interest (net of $1.9 million and $5.0 million capitalized in 2022 and 2021, respectively)	$	149,970	$	147,371
Cash paid for amounts included in the measurement of lease liabilities:	Cash paid for amounts included in the measurement of lease liabilities:					Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	Operating cash flows from operating leases	$	5,225	$	5,192	Operating cash flows from operating leases	$	5,225	$	5,225
Supplemental disclosure of noncash investing and financing activities:	Supplemental disclosure of noncash investing and financing activities:					Supplemental disclosure of noncash investing and financing activities:

Transfers between real estate under development and rental properties, net	Transfers between real estate under development and rental properties, net	$	222,055	$	252,946	Transfers between real estate under development and rental properties, net	$	98,024	$	222,055
Transfer from real estate under development to co-investments	Transfer from real estate under development to co-investments	$	1,853	$	1,387	Transfer from real estate under development to co-investments	$	2,090	$	1,853

Reclassifications to (from) redeemable noncontrolling interest to/from additional paid in capital and noncontrolling interest		$	4,922	$	(6,691)
Reclassifications (from) to redeemable noncontrolling interest from additional paid in capital and noncontrolling interest						Reclassifications (from) to redeemable noncontrolling interest from additional paid in capital and noncontrolling interest	$	(4,950)	$	4,922

Debt assumed in connection with acquisition						Debt assumed in connection with acquisition	$	21,303	$	—

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands, except parenthetical and unit amounts)


ASSETS	ASSETS	September 30, 2021		December 31, 2020		ASSETS	September 30, 2022		December 31, 2021
Real estate:	Real estate:					Real estate:
Rental properties:	Rental properties:					Rental properties:
Land and land improvements	Land and land improvements	$	2,997,904	$	2,929,009	Land and land improvements	$	3,059,246	$	3,032,678
Buildings and improvements	Buildings and improvements	12,414,770		12,132,736		Buildings and improvements	12,912,359		12,597,249
		15,412,674		15,061,745			15,971,605		15,629,927
Less: accumulated depreciation	Less: accumulated depreciation	(4,509,243)		(4,133,959)		Less: accumulated depreciation	(5,047,880)		(4,646,854)
		10,903,431		10,927,786			10,923,725		10,983,073
Real estate under development	Real estate under development	212,426		386,047		Real estate under development	23,752		111,562
Co-investments	Co-investments	1,081,861		1,018,010		Co-investments	1,145,345		1,177,802
Real estate held for sale, net		—		57,938

		12,197,718		12,389,781			12,092,822		12,272,437
Cash and cash equivalents-unrestricted	Cash and cash equivalents-unrestricted	49,910		73,629		Cash and cash equivalents-unrestricted	42,711		48,420
Cash and cash equivalents-restricted	Cash and cash equivalents-restricted	11,042		10,412		Cash and cash equivalents-restricted	10,858		10,218
Marketable securities, net of allowance for credit losses of zero as of both September 30, 2021 and December 31, 2020		183,140		147,768
Notes and other receivables, net of allowance for credit losses of $0.7 million and $0.8 million as of September 30, 2021 and December 31, 2020, respectively (includes related party receivables of $33.9 million and $4.7 million as of September 30, 2021 and December 31, 2020, respectively)		213,985		195,104
Marketable securities, net of allowance for credit losses of zero as of both September 30, 2022 and December 31, 2021						Marketable securities, net of allowance for credit losses of zero as of both September 30, 2022 and December 31, 2021	141,699		191,829
Notes and other receivables, net of allowance for credit losses of $0.8 million as of both September 30, 2022 and December 31, 2021 (includes related party receivables of $6.7 million and $176.9 million as of September 30, 2022 and December 31, 2021, respectively)						Notes and other receivables, net of allowance for credit losses of $0.8 million as of both September 30, 2022 and December 31, 2021 (includes related party receivables of $6.7 million and $176.9 million as of September 30, 2022 and December 31, 2021, respectively)	197,543		341,033
Operating lease right-of-use assets	Operating lease right-of-use assets	69,756		72,143		Operating lease right-of-use assets	66,531		68,972
Prepaid expenses and other assets	Prepaid expenses and other assets	63,090		47,340		Prepaid expenses and other assets	72,166		64,964
Total assets	Total assets	$	12,788,641	$	12,936,177	Total assets	$	12,624,330	$	12,997,873
LIABILITIES AND CAPITAL	LIABILITIES AND CAPITAL					LIABILITIES AND CAPITAL
Unsecured debt, net	Unsecured debt, net	$	5,405,520	$	5,607,985	Unsecured debt, net	$	5,312,131	$	5,307,196
Mortgage notes payable, net	Mortgage notes payable, net	640,118		643,550		Mortgage notes payable, net	635,389		638,957
Lines of credit	Lines of credit	42,662		—		Lines of credit	219,481		341,257
Accounts payable and accrued liabilities	Accounts payable and accrued liabilities	220,428		152,855		Accounts payable and accrued liabilities	222,328		180,751
Construction payable	Construction payable	32,777		31,417		Construction payable	25,729		29,136
Distributions payable	Distributions payable	143,036		141,917		Distributions payable	149,685		143,213
Operating lease liabilities						Operating lease liabilities	68,043		70,675
Distributions in excess of investments in co-investments	Distributions in excess of investments in co-investments	29,037		—		Distributions in excess of investments in co-investments	38,394		35,545
Operating lease liabilities		71,520		74,037
Liabilities associated with real estate held for sale		—		29,845

Other liabilities	Other liabilities	38,946		39,140		Other liabilities	42,715		39,969
Total liabilities	Total liabilities	6,624,044		6,720,746		Total liabilities	6,713,895		6,786,699
Commitments and contingencies	Commitments and contingencies	0		0		Commitments and contingencies
Redeemable noncontrolling interest	Redeemable noncontrolling interest	32,698		32,239		Redeemable noncontrolling interest	29,238		34,666

Capital:	Capital:					Capital:
General Partner:	General Partner:					General Partner:
Common equity (65,081,032 and 64,999,015 units issued and outstanding, respectively)		5,958,200		6,015,139
Common equity (64,753,312 and 65,248,393 units issued and outstanding, respectively)						Common equity (64,753,312 and 65,248,393 units issued and outstanding, respectively)	5,652,663		5,999,155

		5,958,200		6,015,139			5,652,663		5,999,155
Limited Partners:	Limited Partners:					Limited Partners:
Common equity (2,282,464 and 2,294,760 units issued and outstanding, respectively)		56,385		58,184
Accumulated other comprehensive loss		(5,340)		(11,303)
Common equity (2,272,496 and 2,282,464 units issued and outstanding, respectively)						Common equity (2,272,496 and 2,282,464 units issued and outstanding, respectively)	49,717		56,502
Accumulated other comprehensive income (loss)						Accumulated other comprehensive income (loss)	56,484		(1,804)
Total partners' capital	Total partners' capital	6,009,245		6,062,020		Total partners' capital	5,758,864		6,053,853
Noncontrolling interest	Noncontrolling interest	122,654		121,172		Noncontrolling interest	122,333		122,655
Total capital	Total capital	6,131,899		6,183,192		Total capital	5,881,197		6,176,508
Total liabilities and capital	Total liabilities and capital	$	12,788,641	$	12,936,177	Total liabilities and capital	$	12,624,330	$	12,997,873

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Income and Comprehensive Income

(Unaudited)

(In thousands, except unit and per unit amounts)


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Revenues:	Revenues:									Revenues:
Rental and other property	Rental and other property	$	360,620	$	368,464	$	1,062,253	$	1,126,363	Rental and other property	$	406,862	$	360,620	$	1,183,318	$	1,062,253
Management and other fees from affiliates	Management and other fees from affiliates	2,237		2,347		6,707		7,312		Management and other fees from affiliates	2,886		2,237		8,313		6,707
		362,857		370,811		1,068,960		1,133,675			409,748		362,857		1,191,631		1,068,960
Expenses:	Expenses:									Expenses:
Property operating, excluding real estate taxes	Property operating, excluding real estate taxes	69,529		68,037		197,895		197,310		Property operating, excluding real estate taxes	73,450		69,537		212,069		197,880
Real estate taxes	Real estate taxes	45,802		44,358		135,408		132,364		Real estate taxes	46,593		45,802		137,594		135,408
Corporate-level property management expenses	Corporate-level property management expenses	9,068		8,619		27,120		26,024		Corporate-level property management expenses	10,184		9,060		30,532		27,135
Depreciation and amortization	Depreciation and amortization	130,564		130,202		387,887		395,370		Depreciation and amortization	135,511		130,564		403,561		387,887
General and administrative	General and administrative	12,712		13,310		34,746		42,244		General and administrative	15,172		12,712		40,541		34,746

Expensed acquisition and investment related costs	Expensed acquisition and investment related costs	108		2		164		104		Expensed acquisition and investment related costs	230		108		248		164
		267,783		264,528		783,220		793,416			281,140		267,783		824,545		783,220
Gain on sale of real estate and land	Gain on sale of real estate and land	42,897		22,654		142,993		39,251		Gain on sale of real estate and land	—		42,897		—		142,993
Earnings from operations	Earnings from operations	137,971		128,937		428,733		379,510		Earnings from operations	128,608		137,971		367,086		428,733
Interest expense	Interest expense	(50,019)		(55,430)		(152,639)		(165,024)		Interest expense	(51,645)		(50,019)		(152,499)		(152,639)
Total return swap income	Total return swap income	2,660		2,977		8,137		7,749		Total return swap income	1,882		2,660		6,709		8,137
Interest and other income		11,998		6,512		48,756		12,696
Interest and other (loss) income										Interest and other (loss) income	(6,796)		11,998		(31,571)		48,756
Equity income from co-investments	Equity income from co-investments	25,433		14,960		60,692		53,514		Equity income from co-investments	10,985		25,433		23,756		60,692
Deferred tax expense on unrealized gain on unconsolidated co-investment		(3,041)		—		(5,391)		(1,636)
Deferred tax (expense) benefit on unconsolidated co-investments										Deferred tax (expense) benefit on unconsolidated co-investments	(1,755)		(3,041)		7,863		(5,391)
Loss on early retirement of debt, net	Loss on early retirement of debt, net	—		(19,114)		(18,982)		(23,820)		Loss on early retirement of debt, net	(2)		—		(2)		(18,982)
Gain on remeasurement of co-investment	Gain on remeasurement of co-investment	—		—		2,260		234,694		Gain on remeasurement of co-investment	17,423		—		17,423		2,260
Net income	Net income	125,002		78,842		371,566		497,683		Net income	98,700		125,002		238,765		371,566
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	(2,444)		(2,588)		(7,483)		(8,015)		Net income attributable to noncontrolling interest	(2,611)		(2,444)		(7,815)		(7,483)

Net income available to common unitholders	Net income available to common unitholders	$	122,558	$	76,254	$	364,083	$	489,668	Net income available to common unitholders	$	96,089	$	122,558	$	230,950	$	364,083
Comprehensive income	Comprehensive income	$	125,829	$	80,818	$	377,529	$	494,668	Comprehensive income	$	124,797	$	125,829	$	297,053	$	377,529
Comprehensive income attributable to noncontrolling interest	Comprehensive income attributable to noncontrolling interest	(2,444)		(2,588)		(7,483)		(8,015)		Comprehensive income attributable to noncontrolling interest	(2,611)		(2,444)		(7,815)		(7,483)
Comprehensive income attributable to controlling interest	Comprehensive income attributable to controlling interest	$	123,385	$	78,230	$	370,046	$	486,653	Comprehensive income attributable to controlling interest	$	122,186	$	123,385	$	289,238	$	370,046
Per unit data:	Per unit data:									Per unit data:
Basic:	Basic:									Basic:
Net income available to common unitholders	Net income available to common unitholders	$	1.82	$	1.13	$	5.41	$	7.22	Net income available to common unitholders	$	1.43	$	1.82	$	3.42	$	5.41
Weighted average number of common units outstanding during the period	Weighted average number of common units outstanding during the period	67,336,164		67,528,346		67,307,259		67,858,961		Weighted average number of common units outstanding during the period	67,333,077		67,336,164		67,476,168		67,307,259
Diluted:	Diluted:									Diluted:
Net income available to common unitholders	Net income available to common unitholders	$	1.82	$	1.13	$	5.40	$	7.21	Net income available to common unitholders	$	1.43	$	1.82	$	3.42	$	5.40
Weighted average number of common units outstanding during the period	Weighted average number of common units outstanding during the period	67,435,459		67,536,937		67,368,956		67,973,234		Weighted average number of common units outstanding during the period	67,341,189		67,435,459		67,503,403		67,368,956

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Capital for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

(In thousands)


		General Partner				Limited Partners				Accumulated other comprehensive loss, net			Noncontrolling interest			Total				General Partner								Limited Partners				Accumulated other comprehensive income, net				Noncontrolling interest			Total
		Common Equity				Common Equity									Common Equity											Common Equity
Three months ended September 30, 2021		Units	Amount		Units		Amount					Total
Balances at June 30, 2021		65,004	$	5,963,223		2,294		$	56,950				$	(6,167)				$	122,697		$	6,136,703
Three Months Ended September 30, 2022																		Three Months Ended September 30, 2022		Units				Amount			Units		Amount			Accumulated other comprehensive income, net				Noncontrolling interest		Total
Balances at June 30, 2022																		Balances at June 30, 2022		65,124				$	5,802,293			2,273		$	51,233			$	6,006,585
Net income	Net income	—	118,390			—		4,168					—			2,444					125,002		Net income	—		92,842				—				3,247							98,700

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements	—	—			—		—		728			—			728		Change in fair value of derivatives and amortization of swap settlements		—				—				—		—		26,189				—			26,189
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net	—	—			—		—		99			—			99		Change in fair value of marketable debt securities, net		—				—				—		—		(92)				—			(92)
Issuance of common units under:	Issuance of common units under:																	Issuance of common units under:
General partner's stock based compensation, net	General partner's stock based compensation, net	68	15,572			—		—		—			—			15,572		General partner's stock based compensation, net		1				155				—		—		—				—			155
Sale of common stock by general partner, net	Sale of common stock by general partner, net	—	(118)			—		—		—			—			(118)		Sale of common stock by general partner, net		—				(107)				—		—		—				—			(107)
Equity based compensation costs	Equity based compensation costs	—	1,573			—		55		—			—			1,628		Equity based compensation costs		—				1,891				—		66		—				—			1,957

Retirement of common units, net																		Retirement of common units, net		(372)				(97,121)				—		—		—				—			(97,121)

Changes in the redemption value of redeemable noncontrolling interest	Changes in the redemption value of redeemable noncontrolling interest	—	1,253			—		141		—			279			1,673		Changes in the redemption value of redeemable noncontrolling interest		—				3,195				—		172		—				360			3,727

Distributions to noncontrolling interest	Distributions to noncontrolling interest	—	—			—		—		—			(2,488)			(2,488)		Distributions to noncontrolling interest		—				—				—		—		—				(2,747)			(2,747)
Redemptions	Redemptions	9	(5,651)			(12)		(160)		—			(278)			(6,089)		Redemptions		—				(8,005)				(1)		—		—				(563)			(8,568)
Distributions declared ($2.09 per unit)		—	(136,042)			—		(4,769)		—			—			(140,811)
Balances at September 30, 2021		65,081	$	5,958,200		2,282		$	56,385	$	(5,340)		$	122,654		$	6,131,899
Distributions declared ($2.20 per unit)																		Distributions declared ($2.20 per unit)		—				(142,480)				—		(5,001)		—				—			(147,481)
Balances at September 30, 2022																		Balances at September 30, 2022		64,753				$	5,652,663			2,272		$	49,717	$	56,484			$	122,333		$	5,881,197

Table of Contents


		General Partner				Limited Partners				Accumulated other comprehensive loss, net			Noncontrolling interest			Total				General Partner								Limited Partners				Accumulated other comprehensive income (loss), net				Noncontrolling interest			Total
		Common Equity				Common Equity									Common Equity											Common Equity
Nine months ended September 30, 2021		Units	Amount		Units		Amount					Total
Balances at December 31, 2020		64,999	$	6,015,139		2,295		$	58,184				$	(11,303)				$	121,172		$	6,183,192
Nine months ended September 30, 2022																		Nine months ended September 30, 2022		Units				Amount			Units		Amount			Accumulated other comprehensive income (loss), net				Noncontrolling interest		Total
Balances at December 31, 2021																		Balances at December 31, 2021		65,248				$	5,999,155			2,282		$	56,502			$	6,176,508
Net income	Net income	—	351,680			—		12,403					—			7,483					371,566		Net income	—		223,150				—				7,800							238,765

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements	—	—			—		—		5,607			—			5,607		Change in fair value of derivatives and amortization of swap settlements		—				—				—		—		58,084				—			58,084
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net	—	—			—		—		356			—			356		Change in fair value of marketable debt securities, net		—				—				—		—		204				—			204
Issuance of common units under:	Issuance of common units under:																	Issuance of common units under:
General partner's stock based compensation, net	General partner's stock based compensation, net	112	12,402			—		—		—			—			12,402		General partner's stock based compensation, net		88				17,194				—		—		—				—			17,194
Sale of common stock by general partner, net	Sale of common stock by general partner, net	—	(202)			—		—		—			—			(202)		Sale of common stock by general partner, net		—				(314)				—		—		—				—			(314)
Equity based compensation costs	Equity based compensation costs	—	9,172			—		323		—			—			9,495		Equity based compensation costs		—				6,843				—		239		—				—			7,082

Retirement of common units, net	Retirement of common units, net	(40)	(9,172)			—		—		—			—			(9,172)		Retirement of common units, net		(591)				(157,951)				—		—		—				—			(157,951)

Changes in the redemption value of redeemable noncontrolling interest	Changes in the redemption value of redeemable noncontrolling interest	—	(5,499)			—		129		—			448			(4,922)		Changes in the redemption value of redeemable noncontrolling interest		—				4,246				—		294		—				410			4,950
Contributions from noncontrolling interest	Contributions from noncontrolling interest	—	—			—		—		—			1,900			1,900		Contributions from noncontrolling interest		—				—				—		—		—				125			125
Distributions to noncontrolling interest	Distributions to noncontrolling interest	—	—			—		—		—			(7,756)			(7,756)		Distributions to noncontrolling interest		—				—				—		—		—				(7,965)			(7,965)
Redemptions	Redemptions	10	(7,518)			(13)		(296)		—			(593)			(8,407)		Redemptions		8				(10,128)				(10)		(94)		—				(707)			(10,929)
Distributions declared ($6.27 per unit)		—	(407,802)			—		(14,358)		—			—			(422,160)
Balances at September 30, 2021		65,081	$	5,958,200		2,282		$	56,385	$	(5,340)		$	122,654		$	6,131,899
Distributions declared ($6.60 per unit)																		Distributions declared ($6.60 per unit)		—				(429,532)				—		(15,024)		—				—			(444,556)
Balances at September 30, 2022																		Balances at September 30, 2022		64,753				$	5,652,663			2,272		$	49,717	$	56,484			$	122,333		$	5,881,197

Table of Contents


		General Partner				Limited Partners				Accumulated other comprehensive loss, net			Noncontrolling interest			Total				General Partner								Limited Partners				Accumulated other comprehensive loss, net				Noncontrolling interest			Total
		Common Equity				Common Equity									Common Equity											Common Equity
Three months ended September 30, 2020		Units	Amount		Units		Amount					Total
Balances at June 30, 2020		65,331	$	6,184,784		2,296		$	61,437				$	(15,423)				$	122,083		$	6,352,881
Three months ended September 30, 2021																		Three months ended September 30, 2021		Units				Amount			Units		Amount			Accumulated other comprehensive loss, net				Noncontrolling interest		Total
Balances at June 30, 2021																		Balances at June 30, 2021		65,004				$	5,963,223			2,294		$	56,950			$	6,136,703
Net income	Net income	—	73,661			—		2,593					—			2,588					78,842		Net income	—		118,390				—				4,168							125,002

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements	—	—			—		—		1,884			—			1,884		Change in fair value of derivatives and amortization of swap settlements		—				—				—		—		728				—			728
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net	—	—			—		—		92			—			92		Change in fair value of marketable debt securities, net		—				—				—		—		99				—			99
Issuance of common units under:	Issuance of common units under:																	Issuance of common units under:

General partner's stock based compensation, net																		General partner's stock based compensation, net		68				15,572				—		—		—				—			15,572
Sale of common stock by general partner, net	Sale of common stock by general partner, net	—	(95)			—		—		—			—			(95)		Sale of common stock by general partner, net		—				(118)				—		—		—				—			(118)
Equity based compensation costs	Equity based compensation costs	—	2,279			—		82		—			—			2,361		Equity based compensation costs		—				1,573				—		55		—				—			1,628

Retirement of common units, net		(121)	(26,586)			—		—		—			—			(26,586)

Changes in redemption value of redeemable noncontrolling interest	Changes in redemption value of redeemable noncontrolling interest	—	2,346			—		98		—			78			2,522		Changes in redemption value of redeemable noncontrolling interest		—				1,253				—		141		—				279			1,673

Distributions to noncontrolling interest	Distributions to noncontrolling interest	—	—			—		—		—			(2,908)			(2,908)		Distributions to noncontrolling interest		—				—				—		—		—				(2,488)			(2,488)
Redemptions	Redemptions	—	(1,118)			—		—		—			(150)			(1,268)		Redemptions		9				(5,651)				(12)		(160)		—				(278)			(6,089)
Distributions declared ($2.0775 per unit)		—	(135,474)			—		(4,769)		—			—			(140,243)
Balances at September 30, 2020		65,210	$	6,099,797		2,296		$	59,441	$	(13,447)		$	121,691		$	6,267,482
Distributions declared ($2.09 per unit)																		Distributions declared ($2.09 per unit)		—				(136,042)				—		(4,769)		—				—			(140,811)
Balances at September 30, 2021																		Balances at September 30, 2021		65,081				$	5,958,200			2,282		$	56,385	$	(5,340)			$	122,654		$	6,131,899

Table of Contents


		General Partner				Limited Partners				Accumulated other comprehensive loss, net			Noncontrolling interest			Total				General Partner								Limited Partners				Accumulated other comprehensive loss, net				Noncontrolling interest			Total
		Common Equity				Common Equity									Common Equity											Common Equity
Nine months ended September 30, 2020		Units	Amount		Units		Amount					Total
Balances at December 31, 2019		66,092	$	6,234,315		2,302		$	57,359				$	(10,432)				$	122,262		$	6,403,504
Nine months ended September 30, 2021																		Nine months ended September 30, 2021		Units				Amount			Units		Amount			Accumulated other comprehensive loss, net				Noncontrolling interest		Total
Balances at December 31, 2020																		Balances at December 31, 2020		64,999				$	6,015,139			2,295		$	58,184			$	6,183,192
Net income	Net income	—	473,125			—		16,543					—			8,015					497,683		Net income	—		351,680				—				12,403							371,566

Cash flow hedge losses reclassified to earnings		—	—			—		—		3,282			—			3,282

Change in fair value of derivatives and amortization of swap settlements	Change in fair value of derivatives and amortization of swap settlements	—	—			—		—		(6,119)			—			(6,119)		Change in fair value of derivatives and amortization of swap settlements		—				—				—		—		5,607				—			5,607
Change in fair value of marketable debt securities, net	Change in fair value of marketable debt securities, net	—	—			—		—		(178)			—			(178)		Change in fair value of marketable debt securities, net		—				—				—		—		356				—			356
Issuance of common units under:	Issuance of common units under:																	Issuance of common units under:
General partner's stock based compensation, net	General partner's stock based compensation, net	95	9,201			—		—		—			—			9,201		General partner's stock based compensation, net		112				12,402				—		—		—				—			12,402
Sale of common stock by general partner, net	Sale of common stock by general partner, net	—	(228)			—		—		—			—			(228)		Sale of common stock by general partner, net		—				(202)				—		—		—				—			(202)
Equity based compensation costs	Equity based compensation costs	—	8,956			2		338		—			—			9,294		Equity based compensation costs		—				9,172				—		323		—				—			9,495
Retirement of common units, net																		Retirement of common units, net		(40)				(9,172)				—		—		—				—			(9,172)

Retirement of common units, net		(985)	(222,990)			—		—		—			—			(222,990)
Cumulative effect upon adoption of ASU No. 2016-13		—	(190)			—		—		—			—			(190)
Changes in the redemption value of redeemable noncontrolling interest																		Changes in the redemption value of redeemable noncontrolling interest		—				(5,499)				—		129		—				448			(4,922)
Contributions from noncontrolling interest																		Contributions from noncontrolling interest		—				—				—		—		—				1,900			1,900
Distributions to noncontrolling interest																		Distributions to noncontrolling interest		—				—				—		—		—				(7,756)			(7,756)
Redemptions																		Redemptions		10				(7,518)				(13)		(296)		—				(593)			(8,407)
Distributions declared ($6.27 per unit)																		Distributions declared ($6.27 per unit)		—				(407,802)				—		(14,358)		—				—			(422,160)
Balances at September 30, 2021																		Balances at September 30, 2021		65,081				$	5,958,200			2,282		$	56,385	$	(5,340)			$	122,654		$	6,131,899

Changes in redemption value of redeemable noncontrolling interest		—	6,888			—		(318)		—			121			6,691

Changes in noncontrolling interest from acquisition		—	—			—		—		—			1,349			1,349
Distributions to noncontrolling interest		—	—			—		—		—			(9,381)			(9,381)
Redemptions		8	(2,123)			(8)		(173)		—			(675)			(2,971)
Distributions declared ($6.2325 per unit)		—	(407,157)			—		(14,308)		—			—			(421,465)
Balances at September 30, 2020		65,210	$	6,099,797		2,296		$	59,441	$	(13,447)		$	121,691		$	6,267,482

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(In thousands, except parenthetical amounts)


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income	Net income	$	371,566	$	497,683	Net income	$	238,765	$	371,566
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Straight-lined rents	Straight-lined rents	8,734		(15,485)		Straight-lined rents	5,529		8,734
Depreciation and amortization	Depreciation and amortization	387,887		395,370		Depreciation and amortization	403,561		387,887
Amortization of discount on marketable securities		—		(6,598)

Amortization of discount and debt financing costs, net	Amortization of discount and debt financing costs, net	7,987		5,177		Amortization of discount and debt financing costs, net	4,916		7,987
Gain on sale of marketable securities	Gain on sale of marketable securities	(2,499)		(124)		Gain on sale of marketable securities	(12,430)		(2,499)
Income from early redemption of notes receivable	Income from early redemption of notes receivable	(4,747)		—		Income from early redemption of notes receivable	—		(4,747)
Provision for credit losses	Provision for credit losses	(110)		100		Provision for credit losses	64		(110)
Unrealized gains on equity securities recognized through income		(23,772)		(2,215)
Unrealized losses (gains) on equity securities recognized through income						Unrealized losses (gains) on equity securities recognized through income	63,556		(23,772)

Earnings from co-investments	Earnings from co-investments	(60,692)		(53,514)		Earnings from co-investments	(23,756)		(60,692)
Operating distributions from co-investments	Operating distributions from co-investments	78,360		41,202		Operating distributions from co-investments	86,854		78,360
Accrued interest from notes and other receivables	Accrued interest from notes and other receivables	(12,253)		(1,574)		Accrued interest from notes and other receivables	(10,748)		(12,253)
Gain on the sale of real estate and land	Gain on the sale of real estate and land	(142,993)		(39,251)		Gain on the sale of real estate and land	—		(142,993)

Equity-based compensation	Equity-based compensation	5,399		4,923		Equity-based compensation	6,589		5,399
Loss on early retirement of debt, net	Loss on early retirement of debt, net	18,982		23,820		Loss on early retirement of debt, net	2		18,982
Gain on remeasurement of co-investment	Gain on remeasurement of co-investment	(2,260)		(234,694)		Gain on remeasurement of co-investment	(17,423)		(2,260)
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:
Prepaid expenses, receivables, operating lease right-of-use assets, and other assets	Prepaid expenses, receivables, operating lease right-of-use assets, and other assets	2,470		(5,088)		Prepaid expenses, receivables, operating lease right-of-use assets, and other assets	15,406		2,470
Accounts payable, accrued liabilities, and operating lease liabilities	Accounts payable, accrued liabilities, and operating lease liabilities	62,699		43,095		Accounts payable, accrued liabilities, and operating lease liabilities	38,948		62,699
Other liabilities	Other liabilities	5,119		610		Other liabilities	8,902		5,119
Net cash provided by operating activities	Net cash provided by operating activities	699,877		653,437		Net cash provided by operating activities	808,735		699,877
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:
Additions to real estate:	Additions to real estate:					Additions to real estate:
Acquisitions of real estate and acquisition related capital expenditures, net of cash acquired	Acquisitions of real estate and acquisition related capital expenditures, net of cash acquired	(105,469)		(459,355)		Acquisitions of real estate and acquisition related capital expenditures, net of cash acquired	(21,759)		(105,469)
Redevelopment	Redevelopment	(39,092)		(41,592)		Redevelopment	(67,974)		(39,092)
Development acquisitions of and additions to real estate under development	Development acquisitions of and additions to real estate under development	(45,381)		(90,273)		Development acquisitions of and additions to real estate under development	(22,754)		(45,381)
Capital expenditures on rental properties	Capital expenditures on rental properties	(81,063)		(64,269)		Capital expenditures on rental properties	(107,105)		(81,063)

Investments in notes receivable	Investments in notes receivable	(102,012)		(20,431)		Investments in notes receivable	(160,013)		(102,012)
Collections of notes and other receivables	Collections of notes and other receivables	88,744		98,711		Collections of notes and other receivables	303,088		88,744
Proceeds from insurance for property losses	Proceeds from insurance for property losses	591		612		Proceeds from insurance for property losses	4,325		591

Proceeds from dispositions of real estate	Proceeds from dispositions of real estate	297,454		280,246		Proceeds from dispositions of real estate	—		297,454
Contributions to co-investments	Contributions to co-investments	(223,175)		(61,056)		Contributions to co-investments	(159,461)		(223,175)
Changes in refundable deposits	Changes in refundable deposits	(8,356)		96		Changes in refundable deposits	(16,318)		(8,356)
Purchases of marketable securities	Purchases of marketable securities	(23,740)		(38,909)		Purchases of marketable securities	(12,760)		(23,740)
Sales and maturities of marketable securities	Sales and maturities of marketable securities	14,995		56,890		Sales and maturities of marketable securities	30,025		14,995
Non-operating distributions from co-investments	Non-operating distributions from co-investments	131,297		37,342		Non-operating distributions from co-investments	161,324		131,297
Net cash used in investing activities	Net cash used in investing activities	(95,207)		(301,988)		Net cash used in investing activities	(69,382)		(95,207)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Proceeds from unsecured debt and mortgage notes	Proceeds from unsecured debt and mortgage notes	745,505		1,452,808		Proceeds from unsecured debt and mortgage notes	—		745,505
Payments on unsecured debt and mortgage notes	Payments on unsecured debt and mortgage notes	(952,608)		(587,057)		Payments on unsecured debt and mortgage notes	(24,103)		(952,608)
Proceeds from lines of credit	Proceeds from lines of credit	601,435		1,038,426		Proceeds from lines of credit	1,053,663		601,435
Repayments of lines of credit	Repayments of lines of credit	(558,773)		(1,093,426)		Repayments of lines of credit	(1,175,440)		(558,773)

Retirement of common units	Retirement of common units	(9,172)		(222,990)		Retirement of common units	(157,951)		(9,172)

Table of Contents


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Additions to deferred charges	Additions to deferred charges	(8,237)		(13,761)		Additions to deferred charges	(140)		(8,237)
Payments related to debt prepayment penalties	Payments related to debt prepayment penalties	(18,342)		(19,605)		Payments related to debt prepayment penalties	—		(18,342)
Net proceeds from issuance of common units	Net proceeds from issuance of common units	(202)		(228)		Net proceeds from issuance of common units	(314)		(202)

Net proceeds from stock options exercised	Net proceeds from stock options exercised	17,847		14,865		Net proceeds from stock options exercised	19,410		17,847
Payments related to tax withholding for share-based compensation	Payments related to tax withholding for share-based compensation	(5,445)		(5,664)		Payments related to tax withholding for share-based compensation	(2,216)		(5,445)
Contributions from noncontrolling interest	Contributions from noncontrolling interest	1,900		—		Contributions from noncontrolling interest	125		1,900
Distributions to noncontrolling interest	Distributions to noncontrolling interest	(6,323)		(6,287)		Distributions to noncontrolling interest	(6,380)		(6,323)
Redemption of noncontrolling interests	Redemption of noncontrolling interests	(8,407)		(2,971)		Redemption of noncontrolling interests	(10,929)		(8,407)
Redemption of redeemable noncontrolling interests	Redemption of redeemable noncontrolling interests	(4,463)		—		Redemption of redeemable noncontrolling interests	(478)		(4,463)
Common units distributions paid	Common units distributions paid	(422,474)		(417,578)		Common units distributions paid	(439,669)		(422,474)
Net cash (used in) provided by financing activities		(627,759)		136,532
Net cash used in financing activities						Net cash used in financing activities	(744,422)		(627,759)

Net (decrease) increase in unrestricted and restricted cash and cash equivalents		(23,089)		487,981
Net decrease in unrestricted and restricted cash and cash equivalents						Net decrease in unrestricted and restricted cash and cash equivalents	(5,069)		(23,089)
Unrestricted and restricted cash and cash equivalents at beginning of period	Unrestricted and restricted cash and cash equivalents at beginning of period	84,041		81,094		Unrestricted and restricted cash and cash equivalents at beginning of period	58,638		84,041
Unrestricted and restricted cash and cash equivalents at end of period	Unrestricted and restricted cash and cash equivalents at end of period	$	60,952	$	569,075	Unrestricted and restricted cash and cash equivalents at end of period	$	53,569	$	60,952

Supplemental disclosure of cash flow information:	Supplemental disclosure of cash flow information:					Supplemental disclosure of cash flow information:
Cash paid for interest (net of $5.0 million and $12.3 million capitalized in 2021 and 2020, respectively)		$	147,371	$	160,927
Cash paid for interest (net of $1.9 million and $5.0 million capitalized in 2022 and 2021, respectively)						Cash paid for interest (net of $1.9 million and $5.0 million capitalized in 2022 and 2021, respectively)	$	149,970	$	147,371
Cash paid for amounts included in the measurement of lease liabilities:	Cash paid for amounts included in the measurement of lease liabilities:					Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	Operating cash flows from operating leases	$	5,225	$	5,192	Operating cash flows from operating leases	$	5,225	$	5,225
Supplemental disclosure of noncash investing and financing activities:	Supplemental disclosure of noncash investing and financing activities:					Supplemental disclosure of noncash investing and financing activities:

Transfers between real estate under development and rental properties, net	Transfers between real estate under development and rental properties, net	$	222,055	$	252,946	Transfers between real estate under development and rental properties, net	$	98,024	$	222,055
Transfer from real estate under development to co-investments	Transfer from real estate under development to co-investments	$	1,853	$	1,387	Transfer from real estate under development to co-investments	$	2,090	$	1,853

Reclassifications to (from) redeemable noncontrolling interest to/from general and limited partner capital and noncontrolling interest		$	4,922	$	(6,691)
Reclassifications (from) to redeemable noncontrolling interest from general and limited partner capital and noncontrolling interest						Reclassifications (from) to redeemable noncontrolling interest from general and limited partner capital and noncontrolling interest	$	(4,950)	$	4,922

Debt assumed in connection with acquisition						Debt assumed in connection with acquisition	$	21,303	$	—

See accompanying notes to the unaudited condensed consolidated financial statements.

Table of Contents

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

(1) Organization and Basis of Presentation

The accompanying unaudited condensed consolidated financial statements present the accounts of Essex Property Trust, Inc. ("Essex" or the "Company"), which include the accounts of the Company and Essex Portfolio, L.P. and its subsidiaries (the "Operating Partnership," which holds the operating assets of the Company), prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") for interim financial information and in accordance with the instructions to Form 10-Q. In the opinion of management, all adjustments necessary for a fair presentation of the financial position, results of operations, and cash flows for the periods presented have been included and are normal and recurring in nature. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company's annual report on Form 10-K for the year ended December 31, ~~2020.~~2021.

All significant intercompany accounts and transactions have been eliminated in the unaudited condensed consolidated financial statements. Certain reclassifications have been made to conform to the current year's presentation.

The unaudited condensed consolidated financial statements for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021 include the accounts of the Company and the Operating Partnership. Essex is the sole general partner of the Operating Partnership, with a 96.6% general partnership interest as of both September 30, ~~2021~~2022 and December 31, ~~2020.~~2021. Total Operating Partnership limited partnership units ("OP Units," and the holders of such OP Units, "Unitholders") outstanding were ~~2,282,464~~2,272,496 and ~~2,294,760~~2,282,464 as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, and the redemption value of the units, based on the closing price of the Company’s common stock totaled approximately ~~$729.8~~$550.5 million and ~~$544.8~~$804.0 million as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

As of September 30, ~~2021,~~2022, the Company owned or had ownership interests in ~~246~~253 operating apartment communities, ~~aggregating 60,799~~comprising 62,397 apartment homes, excluding the Company’s ownership interest in preferred ~~interest~~equity co-investments, loan investments, 3three operating commercial buildings, and a development pipeline comprised of ~~2 consolidated projects and 1~~one unconsolidated joint venture project. The operating apartment communities are located in Southern California (primarily Los Angeles, Orange, San Diego, and Ventura counties), Northern California (the San Francisco Bay Area) and the Seattle metropolitan areas.

Accounting Pronouncements Adopted in the Current Year

In January 2021, the Financial Accounting Standards Board (the "FASB") issued ~~ASU~~Accounting Standards Update ("ASU") No. ~~2021-01 "Reference Rate Reform (Topic 848)~~2020-06 "Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity's Own Equity (Subtopic 815-40): ~~Scope.~~Accounting for Convertible Instruments and Contracts in an Entity's Own Equity." The amendments in ASU ~~No. 2021-01 provide optional expedients~~2020-06 modifies the if-converted method of calculating diluted earnings per share ("EPS"). For instruments that may be settled in cash or shares, and are not classified as a liability, the guidance requires entities to include the ~~current guidance on contract modifications and hedge accounting from~~effect of potential share settlement in the expected market transition from LIBOR and other interbank offered rates to alternative reference rates. The guidance generally can be applied to applicable contract modifications through December 31, 2022.diluted EPS calculation, if the effect is more dilutive. The Company adopted this ~~new~~ guidance inon January ~~2021~~1, 2022 on a prospective basis. This adoption did not have a material impact on the Company's consolidated results of operations or financial position.

Revenues and Gains on Sale of Real Estate

Revenues from tenants renting or leasing apartment homes are recorded when due from tenants and are recognized monthly as they are earned which generally approximates a straight-line basis, else, adjustments are made to conform to a straight-line basis. Apartment homes are rented under short-term leases (generally, lease terms of 9 to 12 months). Revenues from tenants leasing commercial space are recorded on a straight-line basis over the life of the respective lease. See Note 3, Revenues, for additional information regarding such revenues.

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

The Company also generates other property-related revenue associated with the leasing of apartment homes, including storage income, pet rent, and other miscellaneous revenue. Similar to rental income, such revenues are recorded when due from tenants and recognized monthly as they are earned.

Apart from rental and other property-related revenue, revenues from contracts with customers are recognized as control of the promised services is passed to the customer. For customer contracts related to management and other fees from affiliates (which includes asset management and property management), the transaction price and amount of revenue to be recognized is

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

determined each quarter based on the management fee calculated and earned for that month or quarter. The contract will contain a description of the service and the fee percentage for management services. Payments from such services are one month or one quarter in arrears of the service performed.

The Company recognizes any gains on sales of real estate when it transfers control of a property and when it is probable that the Company will collect substantially all of the related consideration.

Marketable Securities

The Company reports its equity securities and available for sale debt securities at fair value, based on quoted market prices (Level 1 for the common stock and investment funds and Level 2 for the unsecured debt, as defined by the FASB standard for fair value measurements). As of ~~both~~ September 30, ~~2021~~2022 and December 31, ~~2020, $2.5~~2021, $0.2 million and $0.8 million, respectively, of equity securities ~~were~~ presented within common stock and stock funds in the tables below ~~which~~ represent investments measured at fair value, using net asset value as a practical expedient, and are not categorized in the fair value hierarchy.

Any unrealized gain or loss in debt securities classified as available for sale is recorded as other comprehensive income. Unrealized gains and losses in equity securities, realized gains and losses in debt securities, interest income, and amortization of purchase discounts are included in interest and other income on the condensed consolidated statements of income and comprehensive income.

As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, equity securities and available for sale debt securities consisted primarily of ~~investment-grade unsecured debt, and~~investment funds-debt securities, common stock, preferred stock and stock ~~funds.~~funds, and investment-grade unsecured debt.

As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, marketable securities consisted of the following ($ in thousands):


		September 30, 2021						September 30, 2022
		Cost		Gross Unrealized Gain (Loss)		Carrying Value				Cost		Gross Unrealized (Loss) Gain		Carrying Value
Equity securities:	Equity securities:								Equity securities:
Investment funds - debt securities	Investment funds - debt securities	$	61,885	$	24	$	61,909		Investment funds - debt securities	$	63,681	$	(11,582)	$	52,099
Common stock and stock funds		80,079		39,734		119,813
Common stock, preferred stock, and stock funds									Common stock, preferred stock, and stock funds	90,890		(2,884)		88,006

Debt securities:	Debt securities:								Debt securities:
Available for sale	Available for sale								Available for sale

Investment-grade unsecured debt	Investment-grade unsecured debt	1,050		368		1,418			Investment-grade unsecured debt	1,049		545		1,594

Total - Marketable securities	Total - Marketable securities	$	143,014	$	40,126	$	183,140		Total - Marketable securities	$	155,620	$	(13,921)	$	141,699


	December 31, 2021
	Cost		Gross Unrealized (Loss) Gain		Carrying Value
Equity securities:
Investment funds - debt securities	$	62,192	$	(502)	$	61,690
Common stock and stock funds	79,155		49,592		128,747

Debt securities:
Available for sale

Investment-grade unsecured debt	1,051		341		1,392




Total - Marketable securities	$	142,398	$	49,431	$	191,829

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

December 31, 2020
Cost Gross
Unrealized
Gain (Loss) Carrying Value
Equity securities:
Investment funds - debt securities $ 49,646 $ 985 $ 50,631
Common stock and stock funds 81,074 15,001 96,075
Debt securities:
Available for sale
Investment-grade unsecured debt 1,050 12 1,062
Total - Marketable securities $ 131,770 $ 15,998 $ 147,768

The Company uses the specific identification method to determine the cost basis of a debt security sold and to reclassify amounts from accumulated other comprehensive income for such securities.

For the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, the proceeds from sales and maturities of marketable securities totaled ~~$0.1 million~~zero and ~~$52.6~~$0.1 million, respectively, which resulted in zero realized ~~loss and $91 thousand in realized~~ gains ~~respectively,~~or losses, for ~~such~~both periods. For the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, the proceeds from sales and maturities of marketable securities totaled ~~$15.0~~$30.0 million and ~~$56.9~~$15.0 million, respectively, which resulted in ~~$2.5~~$12.4 million and ~~$0.1~~$2.5 million in realized gains, respectively, for such periods.

For the three and nine months ended September 30, 2022, the portion of equity security unrealized losses that were recognized in income totaled $17.1 million and $63.6 million, respectively, and were included in interest and other (loss) income on the Company's condensed consolidated statements of income and comprehensive income. For the three and nine months ended September 30, 2021, the portion of equity security unrealized gains that were recognized in income totaled $7.1 million and $23.8 million, respectively, and were included in interest and other income on the Company's condensed consolidated statements of income and comprehensive income. For the three and nine months ended September 30, 2020, the portion of equity security unrealized gains or losses that were recognized in income totaled $3.3 million and $2.2 million in gains, respectively, and were included in interest and other(loss) income on the Company's condensed consolidated statements of income and comprehensive income.

Variable Interest Entities

In accordance with accounting standards for consolidation of variable interest entities ("VIEs"), the Company consolidated the Operating Partnership, 18 DownREIT entities (comprising 9nine communities), and 6six co-investments as of September 30, ~~2021. As of~~2022 and December 31, ~~2020, the Company consolidated the Operating Partnership, 17 DownREIT entities (comprising 9 communities) and 5 co-investments.~~2021. The Company consolidates these entities because it is ~~deemed~~ the primary beneficiary. The Company has no assets or liabilities other than its investment in the Operating Partnership. The consolidated total assets and liabilities related to the above consolidated co-investments and DownREIT entities, net of intercompany eliminations, were approximately ~~$909.1~~$938.4 million and ~~$323.3~~$327.7 million, respectively, as of September 30, ~~2021~~2022 and ~~$898.5~~$909.3 million and ~~$326.8~~$320.1 million, respectively, as of December 31, ~~2020.~~2021. Noncontrolling interests in these entities were ~~$122.4~~$122.1 million and ~~$120.8~~$122.4 million as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. The Company's financial risk in each VIE is limited to its equity investment in the VIE. As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company did not have any VIEs of which it was not ~~deemed to be~~ the primary beneficiary.

Equity-based Compensation

The cost of share- and unit-based compensation awards is measured at the grant date based on the estimated fair value of the awards. The estimated fair value of stock options and restricted stock granted by the Company are being amortized over the vesting period. The estimated grant date fair values of the long term incentive plan units (discussed in Note 14, "Equity Based Compensation Plans," in the Company’s annual report on Form 10-K for the year ended December 31, ~~2020)~~2021) are being amortized over the expected service periods.

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

Fair Value of Financial Instruments

Management believes that the carrying amounts of the outstanding balances under its lines of credit, and notes and other receivables approximate fair value as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, because interest rates, yields, and other terms for these instruments are consistent with interest rates, yields, and other terms currently available for similar instruments. Management has estimated that the fair value of the Company’s fixed rate debt with a carrying value of $5.7 billion ~~and $5.5 billion at~~as of both, September 30, ~~2021~~2022 and December 31, ~~2020, respectively,~~2021 was approximately ~~$6.1~~$5.2 billion and $6.0 billion, respectively. Management has estimated that the fair value of the Company’s ~~$366.4~~$442.6 million and ~~$775.1~~$564.9 million of variable rate debt at September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, was approximately ~~$364.3~~$439.9 million and ~~$770.1~~$561.7 million, respectively, based on the terms of existing mortgage notes payable, unsecured debt, and variable rate demand notes compared to those available in the marketplace. Management believes that the carrying amounts of cash and cash equivalents, restricted cash, accounts payable and accrued liabilities, construction payables, other liabilities, and dividends payable approximate fair value as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 due to the short-term maturity of these instruments. Marketable securities are carried at fair value as of September 30, ~~2021~~2022 and December 31, ~~2020.~~2021.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

Capitalization of Costs

The Company’s capitalized internal costs related to development and redevelopment projects were comprised primarily of interest and employee compensation and totaled ~~$5.6~~$4.5 million and ~~$6.1~~$5.6 million during the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$17.5~~$15.7 million and ~~$24.9~~$17.5 million, for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively. The Company capitalizes leasing commissions associated with the lease-up of development communities and amortizes the costs over the life of the leases. The amounts capitalized for leasing commissions are immaterial for all periods presented.

Co-investments

The Company owns investments in joint ventures in which it has significant influence, but its ownership interest does not meet the criteria for consolidation in accordance with U.S. GAAP. Therefore, the Company accounts for co-investments using the equity method of accounting. Under the equity method of accounting, the investment is carried at the cost of assets contributed, plus the Company's equity in earnings, less distributions received and the Company's share of losses. The significant accounting policies of the Company’s co-investment entities are consistent with those of the Company in all material respects.

Upon the acquisition of a controlling interest of a co-investment, the co-investment entity is consolidated and a gain or loss is recognized upon the remeasurement of co-investments in the consolidated statement of income equal to the amount by which the fair value of the Company's previously owned co-investment interest exceeds its carrying value. A majority of the co-investments, excluding most preferred equity investments, compensate the Company for its asset management services and some of these investments may provide promote income if certain financial return benchmarks are achieved. Asset management fees are recognized when earned, and promote fees are recognized when the earnings events have occurred and the amount is determinable and collectible. Any promote fees are reflected in equity income from co-investments.

Changes in Accumulated Other Comprehensive ~~Loss,~~Income (Loss), Net by Component

Essex Property Trust, Inc.

($ in thousands):


		Change in fair value and amortization of swap settlements		Unrealized gain on available for sale securities		Total			Change in fair value and amortization of swap settlements		Unrealized gain on available for sale securities		Total
Balance at December 31, 2020		$	(14,771)	$	42	$	(14,729)
Balance at December 31, 2021								Balance at December 31, 2021	$	(5,912)	$	360	$	(5,552)

Other comprehensive income before reclassification	Other comprehensive income before reclassification	5,406		344		5,750		Other comprehensive income before reclassification	56,109		197		56,306
Amounts reclassified from accumulated other comprehensive loss	Amounts reclassified from accumulated other comprehensive loss	11		—		11		Amounts reclassified from accumulated other comprehensive loss	15		—		15
Other comprehensive income	Other comprehensive income	5,417		344		5,761		Other comprehensive income	56,124		197		56,321
Balance at September 30, 2021		$	(9,354)	$	386	$	(8,968)
Balance at September 30, 2022								Balance at September 30, 2022	$	50,212	$	557	$	50,769

Essex Portfolio, L.P.

($ in thousands):


	Change in fair value and amortization of swap settlements		Unrealized gain on available for sale securities		Total
Balance at December 31, 2021	$	(2,176)	$	372	$	(1,804)

Other comprehensive income before reclassification	58,069		204		58,273
Amounts reclassified from accumulated other comprehensive loss	15		—		15
Other comprehensive income	58,084		204		58,288
Balance at September 30, 2022	$	55,908	$	576	$	56,484

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

~~Essex Portfolio, L.P.~~

~~($ in thousands):~~

Change in fair
value and amortization
of swap settlements Unrealized
gain on
available for sale securities Total
Balance at December 31, 2020 $ (11,346) $ 43 $ (11,303)
Other comprehensive income before reclassification 5,595 356 5,951
Amounts reclassified from accumulated other comprehensive loss 12 — 12
Other comprehensive income 5,607 356 5,963
Balance at September 30, 2021 $ (5,739) $ 399 $ (5,340)

Amounts reclassified from accumulated other comprehensive ~~loss~~income in connection with derivatives are recorded in interest expense on the condensed consolidated statements of income and comprehensive income. Realized gains and losses on available for sale debt securities are included in interest and other income on the condensed consolidated statements of income and comprehensive income.

Redeemable Noncontrolling Interest

The carrying value of redeemable noncontrolling interests in the accompanying condensed consolidated balance sheets was ~~$32.7~~$29.2 million and ~~$32.2~~$34.7 million as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. The limited partners may redeem their noncontrolling interests for cash in certain circumstances.

The changes to the redemption value of redeemable noncontrolling interests for the nine months ended September 30, ~~2021~~2022 is as follows ($ in thousands):


Balance at December 31, ~~2020~~2021	$	~~32,239~~34,666
Reclassification due to change in redemption value and other	~~4,922~~ (4,950)
Redemptions	~~(4,463)~~(478)

Balance at September 30, ~~2021~~2022	$	~~32,698~~29,238

Cash, Cash Equivalents and Restricted Cash

Highly liquid investments with original maturities of three months or less when purchased are classified as cash equivalents. Restricted cash balances relate primarily to reserve requirements for capital replacement at certain communities in connection with the Company’s mortgage debt.

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown in the condensed consolidated statements of cash flows ($ in thousands):

September 30, 2021 December 31, 2020 September 30, 2020 December 31, 2019
Cash and cash equivalents - unrestricted $ 49,910 $ 73,629 $ 558,446 $ 70,087
Cash and cash equivalents - restricted 11,042 10,412 10,629 11,007
Total unrestricted and restricted cash and cash equivalents shown in the condensed consolidated statement of cash flows $ 60,952 $ 84,041 $ 569,075 $ 81,094

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~


	September 30, 2022		December 31, 2021		September 30, 2021		December 31, 2020
Cash and cash equivalents - unrestricted	$	42,711	$	48,420	$	49,910	$	73,629
Cash and cash equivalents - restricted	10,858		10,218		11,042		10,412
Total unrestricted and restricted cash and cash equivalents shown in the condensed consolidated statement of cash flows	$	53,569	$	58,638	$	60,952	$	84,041

Accounting Estimates

The preparation of condensed consolidated financial statements, in accordance with U.S. GAAP, requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those related to acquiring, developing and assessing the carrying values of its real estate portfolio, its investments in and advances to joint ventures and affiliates, its notes receivables, and its qualification as a real estate investment trust ("REIT"). The Company bases its estimates on historical experience, current market conditions, and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may vary from those estimates and those estimates could be different under different assumptions or conditions.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

(2) Significant Transactions During the Nine Months Ended September 30, ~~2021~~2022 and Subsequent Events

Significant Transactions

Acquisitions

In ~~September 2021,~~July 2022, the Company ~~acquired 7 South Linden, a commercial property~~purchased its joint venture partner's 49.8% minority interest in two apartment communities, consisting of 211 apartment houses located in ~~South San Francisco,~~Los Angeles, CA, for ~~$33.5 million. The property is fully leased to 2 commercial tenants. The Company is currently pursuing entitlements to construct an apartment community on the property.~~

~~In September 2021, Wesco VI, LLC ("Wesco VI"),~~ a ~~new joint venture with one of the Company's institutional partners, acquired Martha Lake Apartments, a 155 unit apartment home community located in Lynwood, WA, for a total~~ contract price of ~~$53.0~~$32.9 million. The property is encumbered by a $29.2 million related party bridge loan from the Company, with an interest rate of 2.15% and is scheduled to mature in December 2021. See the "Co-Investments" section below for further details related to the creation of Wesco VI. See Note 6, Related Party Transactions, for additional details.

In September 2021, the Company acquired Third & Broad, a fully-leased single tenant commercial property located in downtown Seattle, WA for $52.5 million. The Company will hold the property for future apartment development.

In June 2021, the Company acquired its joint venture partner, BEX III, LLC's ("BEX III") 50.0% interest in The Village at Toluca Lake, a community totaling 145 homes located in Burbank, CA, for total consideration of $31.8 million. Concurrent with the closing of the acquisition, the Company repaid $29.5 million in mortgage debt that encumbered the property. As a result of this acquisition, the Company realized a gain on remeasurement of co-investment of ~~$2.3~~$17.4 million upon consolidation.

~~Dispositions~~

In ~~August 2021,~~January 2022, Wesco VI, LLC (“Wesco VI”), one of the ~~Company sold Devonshire,~~Company's joint ventures with an institutional partner, acquired Vela, a ~~non-core~~379-unit apartment home community ~~with 276 apartment homes,~~ located in ~~Hemet,~~Woodland Hills, CA, for a total contract price of ~~$54.5~~$183.0 million. The ~~Company recognized~~property was encumbered by a ~~$42.9~~$100.7 million ~~gain on sale.~~

~~In February 2021,~~bridge loan from the Company, ~~sold Hidden Valley, a 324 apartment home community located~~with an interest rate of 2.64% that was paid off in ~~Simi Valley, CA, for a total contract price of $105.0 million. The Company recognized a $69.2 million gain on sale. In conjunction~~January 2022 and replaced by permanent secured debt with ~~the sale, the Company repaid $29.7 million of mortgage debt that encumbered the property.~~

~~In February 2021, the Company sold Park 20, a 197 apartment home community located in San Mateo, CA, for a total contract price of $113.0 million. The Company recognized~~ an ~~immaterial gain on sale.~~

~~In February 2021, the Company sold Axis 2300, a 115 apartment home community located in Irvine, CA, for a total contract price of $57.5 million. The Company recognized a $30.8 million gain on sale.~~institutional lender.

Co-Investments

~~Joint Ventures~~In April 2022, the Wesco IV, LLC (“Wesco IV”) joint venture operating agreement was amended to extend the venture. As part of the amendment, the Company and the joint venture partner agreed that the Company earned a promote interest of approximately $37.5 million. The Company agreed to contribute the earned promote interest to the joint venture, resulting in an increase in the Company’s ownership interest in Wesco IV to 65.1%.

Preferred Equity Investments

In the third quarter of 2022, the Company funded four preferred equity investments, including one with a related party, totaling $55.4 million. The investments have a weighted average return of 9.5% and are scheduled to mature between January 2026 and September 2032. See Note 6, Related Party Transactions, for additional details.

In September 2022, the Company received cash of $8.4 million for the partial redemption of a preferred equity investment in a joint venture that holds property located in Northern California.

In June 2022, the Company received cash of $3.0 million for the partial redemption of a preferred equity investment in a joint venture that holds property located in Northern California.

In the first quarter of 2022, the Company originated three preferred equity investments totaling $29.5 million in multifamily communities located in Southern California and Washington. The preferred equity investments have a weighted average return of 10.0% and are scheduled to mature in March 2027.

In the first quarter of 2022, the Company received cash proceeds of $106.9 million, including an early redemption fee of $0.9 million, for the full redemption of two preferred equity investments and partial redemption of two preferred equity investments in joint ventures that held properties in California.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

In September 2021, the Company formed a new joint venture entity, Wesco VI, with an institutional partner. Each partner has a 50.0% ownership interest and an initial equity commitment of $150.0 million. The joint venture is unconsolidated for financial reporting purposes.

~~Preferred Equity Investments~~

In September 2021, the Company originated a preferred equity investment totaling $26.2 million in one multifamily community located in Southern California. The investment has an initial preferred return of 12.5% and is scheduled to mature in September 2026.

In August 2021, the Company originated a preferred equity investment totaling $11.0 million in one multifamily community located in Washington. The investment has an initial preferred return of 11.5% and is scheduled to mature in August 2026.

In January 2021, the Company originated a preferred equity investment totaling $20.0 million in one multifamily community located in Washington. The investment has an initial preferred return of 10.0% and is scheduled to mature in January 2026.

~~In August 2021, the Company received cash of $21.6 million, for the partial redemption of a preferred equity investment in a joint venture that holds property located in Northern California.~~

~~In March 2021, the Company received cash of $10.0 million for the full redemption of a preferred equity investment in a joint venture that holds property located in Southern California.~~

In March 2021, the Company received cash of $110.2 million, including an early redemption fee of $3.5 million for the full redemption of a preferred equity investment in a joint venture that holds property located in Southern California.

Notes Receivable

In ~~September 2021,~~August 2022, the Company funded a $10.0 million loan to an unrelated developer in connection with a site to build a multifamily community located in Washington, with an interest rate of 12.0% and a scheduled maturity date in August 2024 with options to extend for up to six months.

In January 2022, the Company provided a ~~$29.2~~$100.7 million related party bridge loan to Wesco ~~VI.~~VI in connection with the acquisition of Vela. The note receivable ~~accrues~~accrued interest at ~~2.15%~~2.64% and ~~is scheduled~~was paid off in January 2022. Additionally, the Company received cash of $121.3 million in January 2022 for the payoff of the remaining related party bridge loans to ~~mature in December 2021. The bridge loan is classified within notes and other receivables in the accompanying condensed consolidated balance sheets.~~Wesco VI. See Note 6, Related Party Transactions, for additional details.

In ~~March 2021,~~January 2022, the Company received cash of $48.5 million, for the payoff of the related party bridge loan to a single asset entity owning an apartment home community in Vista, CA. See Note 6, Related Party Transactions, for additional details.

In February 2022, the Company provided a ~~$52.5~~$32.8 million related party bridge loan to ~~Wesco I, LLC ("Wesco I")~~BEX II in connection with the payoff of a debt related to one of its properties located in Southern California. The note receivable accrued interest at ~~2.55%~~1.35% and was scheduled to mature in March 2022, but was subsequently paid off in ~~July 2021.~~April 2022. See Note 6, Related Party Transactions, for additional details.

~~In June 2021, the Company received cash of $36.5 million, including an early redemption fee of $4.7 million, for the full redemption of a mezzanine loan on a property located in Northern California.~~

Common Stock

~~Common Stock~~

During the three months ended ~~March 31, 2021,~~June 30, 2022, the Company repurchased and retired ~~40,000~~218,960 shares of the Company's common stock totaling ~~$9.2~~$60.8 million, including ~~commissions. The Company did not repurchase any shares subsequent to March 31, 2021. As~~commissions, at an average price of ~~September~~$277.81 per share, such that as of June 30, ~~2021,~~2022, the Company had ~~$214.5~~$153.6 million of purchase authority remaining under its $250.0 million repurchase plan. In September 2022, the Company's Board of Directors approved a new stock repurchase ~~plan.~~

~~Senior Unsecured Debt~~

~~In March 2021,~~plan to allow the ~~Operating Partnership issued $450.0~~Company to acquire common stock up to an aggregate value of $500.0 million. The plan supersedes the Company's previous common stock repurchase plan announced in December 2015. During the three months ended September 30, 2022, the Company repurchased and retired 100,487 shares totaling $27.2 million under the previous stock repurchase plan prior to its termination and 271,397 shares totaling $69.9 million under the new stock repurchase plan, for a total of 371,884 shares totaling $97.1 million, including commissions, at an average price of $261.16 per share. As of September 30, 2022, the Company had $430.1 million of senior unsecured notes due on March 1, 2028 with a coupon rate of 1.700% per annum (the "2028 Notes"), which are payable on March 1 and September 1 of each year, beginning on September 1, 2021. The 2028 Notes were offered to investors at a price of 99.423% of par value. The 2028 Notes are general unsecured senior obligations of the Operating Partnership, rank equally in right of payment with all other senior unsecured indebtedness of the Operating Partnership and are unconditionally guaranteed by Essex. The Company used the net proceeds of this offering to repay upcoming debt maturities, including all or a portion of certain unsecured term loans, and for general corporate and working capital purposes.

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

~~In June 2021, the Operating Partnership issued $300.0~~purchase authority remaining under its new $500.0 million of senior unsecured notes due on June 15, 2031 with a coupon rate of 2.550% per annum (the "2031 Notes"), which are payable on June 15 and December 15 of each year, beginning on December 15, 2021. The 2031 Notes were offered to investors at a price of 99.367% of par value. The 2031 Notes are general unsecured senior obligations of the Operating Partnership, rank equally in right of payment with all other senior unsecured indebtedness of the Operating Partnership and are unconditionally guaranteed by Essex. The Company used the net proceeds of this offering to repay upcoming debt maturities, including to fund the redemption of $300.0 million aggregate principal amount (plus the make-whole amount and accrued and unpaid interest) of its outstanding 3.375% senior unsecured notes due January 2023, and for other general corporate and working capital purposes.repurchase plan.

Subsequent Events

In October ~~2021, Wesco VI acquired Monterra, a 139 unit apartment home community in Mill Creek, WA, near Martha Lake, for a total contract price of $55.0 million.~~

~~In October 2021,~~2022, the Company committed to fund a ~~$50.0~~$32.1 million mezzanine loan in a multifamily development community located in Northern California, with an initial ~~11.0%~~11.3% interest rate and aan initial maturity date of October ~~2025,~~2027, with options to extend for up to two years. ~~The investment will fund concurrent with the senior construction loan which is scheduled to begin funding in the second half of 2022.~~

In October 2022, the Company obtained a $300.0 million unsecured term loan priced at Adjusted SOFR plus 0.85%. The loan has been swapped to an all-in fixed rate of 4.2% and matures in October 2024 with three 12-month extension options, exercisable at the Company’s option. The loan includes a six-month delayed draw feature.

(3) Revenues

Disaggregated Revenue

The following table presents the Company’s revenues disaggregated by revenue source ($ in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Rental income	Rental income	$	355,591	$	362,073	$	1,046,218	$	1,108,658	Rental income	$	401,467	$	355,591	$	1,166,670	$	1,046,218
Other property	Other property	5,029		6,391		16,035		17,705		Other property	5,395		5,029		16,648		16,035
Management and other fees from affiliates	Management and other fees from affiliates	2,237		2,347		6,707		7,312		Management and other fees from affiliates	2,886		2,237		8,313		6,707
Total revenues	Total revenues	$	362,857	$	370,811	$	1,068,960	$	1,133,675	Total revenues	$	409,748	$	362,857	$	1,191,631	$	1,068,960

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

The following table presents the Company’s rental and other property revenues disaggregated by geographic operating segment ($ in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Southern California	Southern California	$	150,807	$	136,651	$	434,926	$	426,987	Southern California	$	168,883	$	150,807	$	490,363	$	434,926
Northern California	Northern California	145,807		147,081		435,883		457,655		Northern California	163,157		145,807		476,245		435,883
Seattle Metro	Seattle Metro	60,280		60,617		178,180		184,310		Seattle Metro	69,054		60,280		200,964		178,180
Other real estate assets (1)	Other real estate assets (1)	3,726		24,115		13,264		57,411		Other real estate assets (1)	5,768		3,726		15,746		13,264
Total rental and other property revenues	Total rental and other property revenues	$	360,620	$	368,464	$	1,062,253	$	1,126,363	Total rental and other property revenues	$	406,862	$	360,620	$	1,183,318	$	1,062,253

(1) Other real estate assets consist of revenues generated from retail space, commercial properties, held for sale properties, disposition properties and straight-line rent adjustments for concessions. Executive management does not evaluate such operating performance geographically.

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

The following table presents the Company’s rental and other property revenues disaggregated by current property category status ($ in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Same-property (1)	Same-property (1)	$	325,153	$	316,639	$	957,908	$	986,945	Same-property (1)	$	380,562	$	341,744	$	1,110,166	$	1,007,402
Acquisitions (2)	Acquisitions (2)	14,789		14,237		42,410		40,491		Acquisitions (2)	2,570		1,004		6,070		1,323
Development (3)	Development (3)	8,055		5,461		22,485		13,956		Development (3)	11,327		8,055		31,938		22,485
Redevelopment	Redevelopment	4,340		4,277		13,079		14,774		Redevelopment	1,422		1,533		4,348		4,671
Non-residential/other, net (4)	Non-residential/other, net (4)	11,319		13,119		35,721		52,491		Non-residential/other, net (4)	12,413		11,320		38,079		35,722
Straight line rent concession (5)	Straight line rent concession (5)	(3,036)		14,731		(9,350)		17,706		Straight line rent concession (5)	(1,432)		(3,036)		(7,283)		(9,350)
Total rental and other property revenues	Total rental and other property revenues	$	360,620	$	368,464	$	1,062,253	$	1,126,363	Total rental and other property revenues	$	406,862	$	360,620	$	1,183,318	$	1,062,253

(1) Properties that have comparable stabilized results as of January 1, ~~2020~~2021 and are consolidated by the Company for the three and nine months ended September 30, ~~2021~~2022 and ~~2020.~~2021. A community is generally considered to have reached stabilized operations once it achieves an initial occupancy of 90%.

(2) Acquisitions include properties acquired which did not have comparable stabilized results as of January 1, ~~2020.~~2021.

(3) Development includes properties developed which did not have stabilized results as of January 1, ~~2020.~~2021.

(4) Non-residential/other, net consists of revenues generated from retail space, commercial properties, held for sale properties, disposition properties, student housing, properties undergoing significant construction activities that do not meet our redevelopment criteria, and 2two communities located in the California counties of Santa Barbara and Santa Cruz, which the Company does not consider its core markets.

(5) Same-property revenues reflect concessions on a cash basis. Total rental and other property revenues reflect concessions on a straight-line basis in accordance with U.S. GAAP.

Deferred Revenues and Remaining Performance Obligations

When cash payments are received or due in advance of the Company’s performance of contracts with customers, deferred revenue is recorded. The total deferred revenue balance related to such contracts was ~~$2.6~~$1.9 million and ~~$3.1~~$2.4 million as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, and was included in accounts payable and accrued liabilities within the accompanying condensed consolidated balance sheets. The amount of revenue recognized for the nine months ended September 30, ~~2021~~2022 that was included in the December 31, ~~2020~~2021 deferred revenue balance was $0.5 million, which was included in interest and other (loss) income within the condensed consolidated statements of income and comprehensive income.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in the revenue recognition accounting standard. As of September 30, ~~2021,~~2022, the Company had ~~$2.6~~$1.9 million of remaining performance obligations. The Company expects to recognize approximately 7%11% of these remaining performance obligations in ~~2021,~~2022, and an additional ~~55%~~72% through ~~2023,~~2024, and the remaining balance thereafter.

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

(4) Co-investments

The Company has joint ventures and preferred equity investments in co-investments which are accounted for under the equity method. The co-investments, including BEXAEW, LLC ("BEXAEW"), BEX II, LLC ("BEX II"), BEX IV, LLC (""BEX IV"), 500 Folsom, Wesco I, LLC ("Wesco I"), Wesco III, LLC ("Wesco III"), Wesco IV, ~~LLC ("Wesco IV"),~~ Wesco V, LLC ("Wesco V"), and Wesco VI, own, operate, and develop apartment communities. The carrying values of the Company's co-investments as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 are as follows ($ in thousands, except parenthetical amounts):


		Weighted Average Company Ownership Percentage (1)		September 30, 2021		December 31, 2020			Weighted Average Company Ownership Percentage (1)		September 30, 2022		December 31, 2021
Ownership interest in:	Ownership interest in:							Ownership interest in:

Wesco I (2), Wesco III, Wesco IV, Wesco V, and Wesco VI	Wesco I (2), Wesco III, Wesco IV, Wesco V, and Wesco VI	52	%	138,745		178,322		Wesco I (2), Wesco III, Wesco IV, Wesco V, and Wesco VI	54	%	$	184,918	$	168,198
BEXAEW, BEX II, BEX III (3), BEX IV, and 500 Folsom (4)		50	%	273,557		152,309
Other		46	%	58,504		27,635
BEXAEW, BEX II, BEX IV, and 500 Folsom								BEXAEW, BEX II, BEX IV, and 500 Folsom	50	%	241,552		270,550
Other (3)								Other (3)	52	%	82,918		126,503
Total operating and other co-investments, net	Total operating and other co-investments, net			470,806		358,266		Total operating and other co-investments, net			509,388		565,251
Total development co-investments	Total development co-investments	50	%	9,965		157,433		Total development co-investments	51	%	12,939		11,076
Total preferred interest co-investments (includes related party investments of $87.5 million and $81.4 million as of September 30, 2021 and December 31, 2020, respectively)				572,053		502,311
Total preferred interest co-investments (includes related party investments of $85.5 million and $71.1 million as of September 30, 2022 and December 31, 2021, respectively)								Total preferred interest co-investments (includes related party investments of $85.5 million and $71.1 million as of September 30, 2022 and December 31, 2021, respectively)			584,624		565,930
Total co-investments, net	Total co-investments, net			$	1,052,824	$	1,018,010	Total co-investments, net			$	1,106,951	$	1,142,257

(1) Weighted average Company ownership percentages are as of September 30, ~~2021.~~2022.

(2)As of September 30, ~~2021,~~2022, the Company's ~~investment~~investments in Wesco I, ~~was~~Wesco III, and Wesco IV were classified as a liability of ~~$29.0 million.~~$37.9 million due to distributions in excess of the Company's investment.

(3)~~In June 2021,~~ As of September 30, 2022, the Company's investments in Expo and Century Towers were classified as a liability of $0.5 million due to distributions received in excess of the Company's investment. The weighted average Company ~~purchased~~ownership percentage excludes the ~~additional 50% interest~~Company's investments in ~~BEX III.~~non-core technology co-investments which are carried at fair value.

~~(4)~~ ~~500 Folsom had not stabilized as of December 31, 2020. Its carrying value was included in the development co-investments balance as of December 31, 2020.~~

The combined summarized financial information of co-investments is as follows ($ in thousands):


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
Combined balance sheets: (1)	Combined balance sheets: (1)					Combined balance sheets: (1)
Rental properties and real estate under development	Rental properties and real estate under development	$	4,216,981	$	4,242,611	Rental properties and real estate under development	$	4,755,419	$	4,603,465
Other assets	Other assets	228,721		200,777		Other assets	328,845		278,411
Total assets	Total assets	$	4,445,702	$	4,443,388	Total assets	$	5,084,264	$	4,881,876
Debt	Debt	$	2,705,882	$	2,611,365	Debt	$	3,333,381	$	3,046,765
Other liabilities	Other liabilities	221,022		189,515		Other liabilities	182,941		200,129
Equity	Equity	1,518,798		1,642,508		Equity	1,567,942		1,634,982
Total liabilities and equity	Total liabilities and equity	$	4,445,702	$	4,443,388	Total liabilities and equity	$	5,084,264	$	4,881,876
Company's share of equity	Company's share of equity	$	1,052,824	$	1,018,010	Company's share of equity	$	1,106,951	$	1,142,257

2726

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Combined statements of income: (1)	Combined statements of income: (1)									Combined statements of income: (1)
Property revenues	Property revenues	$	71,195	$	76,581	$	211,359	$	226,125	Property revenues	$	94,791	$	71,195	$	272,967	$	211,359
Property operating expenses	Property operating expenses	(27,588)		(28,047)		(81,932)		(79,621)		Property operating expenses	(36,950)		(27,588)		(102,252)		(81,932)
Net operating income	Net operating income	43,607		48,534		129,427		146,504		Net operating income	57,841		43,607		170,715		129,427

Interest expense	Interest expense	(15,347)		(19,369)		(48,012)		(59,700)		Interest expense	(27,507)		(15,347)		(67,588)		(48,012)
General and administrative	General and administrative	(3,331)		(5,161)		(11,641)		(12,636)		General and administrative	(5,028)		(3,331)		(15,387)		(11,641)
Depreciation and amortization	Depreciation and amortization	(32,290)		(29,732)		(96,812)		(86,947)		Depreciation and amortization	(42,200)		(32,290)		(120,388)		(96,812)
Net loss	Net loss	$	(7,361)	$	(5,728)	$	(27,038)	$	(12,779)	Net loss	$	(16,894)	$	(7,361)	$	(32,648)	$	(27,038)
Company's share of net income (2)	Company's share of net income (2)	$	25,433	$	14,960	$	60,692	$	53,514	Company's share of net income (2)	$	10,985	$	25,433	$	23,756	$	60,692

(1) Includes preferred equity investments held by the ~~Company.~~Company and excludes investments in technology co-investments.

(2) Includes the Company's share of equity income from joint ventures and preferred equity investments, gain on sales of co-investments, co-investment promote income and income from early redemption of preferred equity investments. Includes related party income of ~~$2.4~~$1.8 million and ~~$2.2~~$2.4 million for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$7.0~~$5.4 million and ~~$6.4~~$7.0 million for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

(5) Notes and Other Receivables

Notes and other receivables consist of the following as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 ($ in thousands):

September 30, 2021 December 31, 2020
Note receivable, secured, bearing interest at 9.90%, due November 2021 (Originated November 2018) $ 15,337 $ 14,216
Notes receivable, secured, bearing interest at 10.50%, due February 2023 (Originated March 2020) 16,591 15,299
Note receivable, secured, bearing interest at 11.00%, due October 2023 (Originated April 2020) (1)
— 25,461
Notes receivable, secured, bearing interest at 9.00%, due December 2023 (Originated November 2020) 84,896 79,827
Notes receivable, secured, bearing interest at 11.50%, due November 2024 (Originated November 2020) 28,850 15,423
Related party note receivable, secured, bearing interest at 2.15%, due December 2021
(Originated September 2021) (2)
29,157 —
Notes and other receivables from affiliates (3)
4,744 4,744
Straight line rent receivables (4)
16,464 25,214
Other receivables 18,689 15,671
Allowance for credit losses (743) (751)
Total notes and other receivables $ 213,985 $ 195,104


	September 30, 2022		December 31, 2021
Notes receivable, secured, weighted average interest rate of 10.10% as of September 30, 2022 and 10.50% as of December 31, 2021, due February 2023 (Originated March 2020)	$	18,465	$	17,051
Note receivable, secured, bearing interest at 9.00%, due December 2023 (Originated November 2020)	89,629		87,365
Note receivable, secured, bearing interest at 11.50%, due November 2024 (Originated November 2020)	32,492		29,729
Related party note receivable, secured, bearing interest at 2.15%, due March 2022 (Originated September 2021) (1)	—		29,314
Related party note receivable, secured, bearing interest at 2.30%, due April 2022 (Originated October 2021) (2)	—		30,399
Note receivable, secured, bearing interest at 11.00%, due October 2025 (Originated October 2021)	12,877		—
Related party note receivable, secured, bearing interest at 2.36%, due February 2022 (Originated November 2021) (3)	—		62,058
Related party note receivable, secured, bearing interest at 2.36%, due February 2022 (Originated November 2021) (4)	—		48,562
Note receivable, secured, bearing interest at 12.00%, due August 2024 (Originated August 2022)	10,024		—
Notes and other receivables from affiliates (5)	6,729		6,556
Straight line rent receivables (6)	9,971		15,523
Other receivables	18,116		15,232
Allowance for credit losses	(760)		(756)
Total notes and other receivables	$	197,543	$	341,033

(1) In ~~June 2021,~~January 2022, the Company received cash of ~~$36.5~~$29.2 million ~~including an early redemption fee of $4.7 million, from~~to payoff the ~~payoff~~principal of this note receivable.

(2)~~See Note 6, Related Party Transactions, for additional details.~~ In January 2022, the Company received cash of $30.3 million to payoff the principal of this note receivable.

(3)~~These amounts consist of short-term loans outstanding and due from various joint ventures as of September 30, 2021 and~~

~~December 31, 2020. See Note 6, Related Party Transactions, for additional details.~~

~~(4)~~ ~~These amounts are receivables from lease concessions recorded on a straight-line basis for~~In January 2022, the ~~Company's operating~~

~~properties.~~

Company received cash of $61.9 million to payoff the principal of this note receivable.

2827

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

(4) In January 2022, the Company received cash of $48.4 million to payoff the principal of this note receivable.

(5) These amounts consist of short-term loans outstanding and due from various joint ventures as of September 30, 2022 and December 31, 2021, respectively. See Note 6, Related Party Transactions, for additional details.

(6) These amounts are receivables from lease concessions recorded on a straight-line basis for the Company's operating properties.

The following table presents the activity in the allowance for credit losses for notes and other receivables by loan type ($ in thousands):

Mezzanine Loans Bridge Loans Total
Balance at December 31, 2020 $ 751 $ — $ 751
Provision for credit losses (23) 15 (8)
Balance at September 30, 2021 $ 728 $ 15 $ 743


	Mezzanine Loans		Bridge Loans		Total
Balance at December 31, 2021	$	671	$	85	$	756
Provision for credit losses	89		(85)		4
Balance at September 30, 2022	$	760	$	—	$	760

No loans were placed on nonaccrual status or charged off during the nine months ended September 30, ~~2021~~2022 or ~~2020.~~2021.

(6) Related Party Transactions

The Company charges certain fees relating to its co-investments for asset management, property management, development and redevelopment services. These fees from affiliates totaled ~~$2.7~~$3.7 million and ~~$3.0~~$2.7 million during the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$7.5~~$10.3 million and ~~$8.7~~$7.5 million during the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively. All of these fees are net of intercompany amounts eliminated by the Company. The Company netted development and redevelopment fees of approximately ~~$0.5~~$0.9 million and ~~$0.6~~$0.5 million against general and administrative expenses for the three months ended September 30, 2022 and 2021, respectively, and ~~2020,~~$2.0 million and $0.8 ~~million and $1.4~~ million for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

The Company’s Chairman and founder, Mr. George M. Marcus, is the Chairman of the Marcus & Millichap Company ("MMC"), which is a parent company of a diversified group of real estate service, investment, and development firms. Mr. Marcus is also the ~~Co-Chairman~~Chairman of Marcus & Millichap, Inc. ("MMI"), and Mr. Marcus owns a controlling interest in MMI, a national brokerage firm listed on the New York Stock Exchange. For the three and nine months ended September 30, 2022 and 2021, the Company did not pay ~~any~~ brokerage commissions related to real estate transactions to MMC and its affiliates. ~~For~~

In August 2022, the Company funded an $11.2 million preferred equity investment in an entity whose sponsor includes an affiliate of MMC. The entity owns three multifamily communities located in Azusa, CA. The investment initially accrues interest based on a 9.5% preferred return and ~~nine months ended~~ is scheduled to mature in August 2027.

In February 2022, the Company provided a $32.8 million related party bridge loan to BEX II in connection with the payoff of a debt related to one of its properties located in Southern California. The note receivable accrued interest at 1.35% and was scheduled to mature in March 2022, but was subsequently paid off in April 2022.

In January 2022, the Company provided a $100.7 million related party bridge loan to Wesco VI in connection with the purchase of Vela. The note receivable accrued interest at 2.64% and was scheduled to mature in February 2022, but was paid off in January 2022.

In November 2021, the Company provided a $48.4 million related party bridge loan in connection with the purchase of an interest in a single asset entity owning an apartment home community in Vista, CA. The note receivable accrued interest at 2.36% and was scheduled to mature in February 2022, but was paid off in January 2022. The bridge loan is classified within notes and other receivables in the accompanying condensed consolidated balance sheets.

In November 2021, the Company provided a $61.9 million related party bridge loan to Wesco VI in connection with the acquisition of The Rexford. The note receivable accrued interest at 2.36% and was scheduled to mature in February 2022, but was paid off in January 2022. The bridge loan is classified within notes and other receivables in the accompanying condensed consolidated balance sheets.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2020,~~2022 and 2021

(Unaudited)

In October 2021, the Company provided a $30.3 million related party bridge loan to Wesco VI in connection with the acquisition of Monterra in Mill Creek. The note receivable accrued interest at 2.30% and was scheduled to mature in April 2022, but was paid ~~brokerage commissions totaling zero~~off in January 2022. The bridge loan is classified within notes and ~~$0.2 million, respectively, to MMC and its affiliates related to real estate transactions.~~other receivables in the accompanying condensed consolidated balance sheets.

In September 2021, the Company provided a $29.2 million related party bridge loan to Wesco VI in connection with the acquisition of Martha Lake Apartments. The note receivable ~~accrues~~accrued interest at 2.15% and iswas scheduled to mature in December 2021. In December 2021, the maturity date of the note receivable was extended to March 2022, and in January 2022, the note receivable was paid off. The bridge loan is classified within notes and other receivables in the accompanying condensed consolidated balance ~~sheets and had an outstanding balance of $29.2 million as of September 30, 2021.~~sheets.

In March 2021, the Company provided a $52.5 million related party bridge loan to Wesco I in connection with the payoff of a debt related to one of its properties located in Southern California. The note receivable accrued interest at 2.55% and was paid off in July 2021.

In November 2019, the Company provided an $85.5 million related party bridge loan to Wesco V in connection with the acquisition of Velo and Ray, a 308 unit apartment home community located in Seattle, WA. The note receivable accrued interest at LIBOR plus 1.30% and was scheduled to mature in February 2020, but was paid off in January 2020. The bridge loan was classified within notes and other receivables in the accompanying condensed consolidated balance sheets.

In June 2019, the Company acquired Brio, a ~~300 unit~~300-unit apartment home community located in Walnut Creek, CA. The Company issued DownREIT units to an affiliate of MMC, based on a contract price of $164.9 million. The property was encumbered by $98.7 million of mortgage debt which was assumed by the Company at the time of acquisition. As a result of this transaction, the Company consolidated the property based on a VIE analysis performed by the Company.

In February 2019, the Company funded a $24.5 million preferred equity investment in an entity whose sponsor is an affiliate of MMC, which owns a multifamily development community located in Mountain View, CA. The investment ~~has~~initially accrued interest based on an ~~initial~~11.0% preferred return which was reduced to 9.0% upon completion and lease-up of ~~11.0% and~~the project. The investment is scheduled to mature in February 2024.

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

In October 2018, the Company funded a $18.6 million preferred equity investment in an entity whose sponsor is an affiliate of MMC. The entity wholly owns a ~~268~~268-unit apartment home community development located in Burlingame, CA. ~~This~~The investment ~~accrues~~initially accrued interest based on ~~an initial~~a 12.0% preferred ~~return.~~return which was reduced to 9.0% upon completion and lease-up of the project. The investment is scheduled to mature in April 2024.

In May 2018, the Company made a commitment to fund a $26.5 million preferred equity investment in an entity whose sponsors include an affiliate of MMC. The entity wholly owns a ~~400~~400-unit apartment home community located in Ventura, CA. ~~This~~The investment ~~accrues~~accrued interest based on a 10.25% preferred return. The investment iswas scheduled to mature in May 2023. In November 2021, the Company received cash of $18.3 million for the partial redemption of this preferred equity investment, and the maturity of the remaining commitment was extended to December 2028. As of September 30, ~~2021,~~2022, the Company had ~~funded $23.4~~a remaining commitment of $13.0 million ~~of the commitment.~~and continues to accrue interest on a 9.0% preferred return. The remaining committed amount ~~will~~is expected to be funded if and when requested by the sponsors.

In March 2017, the Company converted its existing $15.3 million preferred equity investment in Sage at Cupertino, a ~~230~~230-unit apartment home community located in San Jose, CA, into a 40.5% common equity ownership interest in the property. The Company issued DownREIT units to the other members, including an MMC affiliate, based on an estimated property valuation of $90.0 million. At the time of the conversion, the property was encumbered by $52.0 million of mortgage debt. As a result of this transaction, the Company consolidates the property based on a consolidation analysis performed by the Company.

As described in Note 5, Notes and Other Receivables, the Company has provided short-term loans to affiliates. As of September 30, ~~2021~~2022 and December 31, ~~2020, $33.9~~2021, $6.7 million and ~~$4.7~~$6.6 million, respectively, of short-term loans remained outstanding due from joint venture affiliates and is classified within notes and other receivables in the accompanying condensed consolidated balance sheets.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

(7) Debt

Essex does not have indebtedness as debt is incurred by the Operating Partnership. Essex guarantees the Operating Partnership’s unsecured debt including the revolving credit facilities for the full term of the facilities.

Debt consists of the following ($ in thousands):


		September 30, 2021			December 31, 2020			Weighted Average Maturity In Years as of September 30, 2021		September 30, 2022			December 31, 2021			Weighted Average Maturity In Years as of September 30, 2022
Unsecured bonds private placement - fixed rate		$	—		$	199,950		0.0
Term loan - variable rate		99,969			549,380			0.4
Bonds public offering - fixed rate		5,305,551			4,858,655			8.9

Unsecured debt, net (1)	Unsecured debt, net (1)	5,405,520			5,607,985				Unsecured debt, net (1)	$	5,312,131		$	5,307,196		7.9
Lines of credit (2)	Lines of credit (2)	42,662			—				Lines of credit (2)	219,481			341,257
Mortgage notes payable, net (3)	Mortgage notes payable, net (3)	640,118			643,550			8.7	Mortgage notes payable, net (3)	635,389			638,957			7.7
Total debt, net	Total debt, net	$	6,088,300		$	6,251,535			Total debt, net	$	6,167,001		$	6,287,410
Weighted average interest rate on fixed rate unsecured bonds private placement and bonds public offering	Weighted average interest rate on fixed rate unsecured bonds private placement and bonds public offering	3.3		%	3.4		%		Weighted average interest rate on fixed rate unsecured bonds private placement and bonds public offering	3.3		%	3.3		%
Weighted average interest rate on variable rate term loan		1.1		%	1.7		%
Weighted average interest rate on lines of credit	Weighted average interest rate on lines of credit	1.0		%	1.0		%		Weighted average interest rate on lines of credit	3.1		%	1.0		%
Weighted average interest rate on mortgage notes payable	Weighted average interest rate on mortgage notes payable	2.6		%	2.7		%		Weighted average interest rate on mortgage notes payable	3.1		%	2.7		%

(1) ~~Includes~~Unsecured debt, net, consists of fixed rate public bond offerings which includes unamortized discount, net of ~~$10.4~~premiums, of $8.4 million and ~~$10.1~~$9.9 million and unamortized debt issuance costs of ~~$34.1~~$29.5 million and ~~$31.9~~$32.9 million, as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

(2) Lines of credit, related to the Company's 2two lines of unsecured credit aggregating $1.24 billion as of September 30, ~~2021,~~2022, excludes unamortized debt issuance costs of ~~$4.6~~$5.4 million and ~~$3.7~~$4.4 million as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. These debt issuance costs are included in prepaid expenses and other assets on the condensed consolidated balance sheets. As of September 30, ~~2021,~~2022, the Company’s $1.2 billion credit facility had an interest rate ~~of LIBOR~~at the Adjusted Secured Overnight Financing Rate ("Adjusted SOFR") plus ~~0.775%~~0.75%, which is based on a tiered rate structure tied to the Company’s credit ratings, adjusted for the Company's sustainability metric grid, and a scheduled maturity date of ~~September 2025~~January 2027 with

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

3 ~~six-month~~ two six-month extensions, exercisable at the Company’s option.

As of September 30, ~~2021,~~2022, the Company’s $35.0 million working capital unsecured line of credit had an interest rate of ~~LIBOR~~Adjusted SOFR plus ~~0.775%~~0.75%, which is based on a tiered rate structure tied to the Company’s credit ratings, adjusted for the Company's sustainability metric grid, and a scheduled maturity date of ~~February 2023.~~July 2024.

(3) Includes total unamortized premium, net of ~~$2.8~~discounts of $1.5 million and ~~$3.9~~$2.5 million, reduced by unamortized debt issuance costs of ~~$1.5~~$1.2 million and ~~$1.8~~$1.5 million, as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

The aggregate scheduled principal payments of the Company’s outstanding debt, excluding lines of credit, as of September 30, ~~2021~~2022 are as follows ($ in thousands):


Remaining in 2021		$	893
2022		143,188
Remaining in 2022				Remaining in 2022	$	40,439
2023	2023	302,945		2023	302,945
2024	2024	403,109		2024	403,109
2025	2025	633,054		2025	633,054
2026				2026	549,405
Thereafter	Thereafter	4,605,629		Thereafter	4,056,224
Total	Total	$	6,088,818	Total	$	5,985,176

(8) Segment Information

The Company's segment disclosures present the measure used by the chief operating decision makers for purposes of assessing each segment's performance. The Company's chief operating decision makers are comprised of several members of its executive management team who use net operating income ("NOI") to assess the performance of the business for the Company's reportable operating segments. NOI represents total property revenues less direct property operating expenses.

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2022 and 2021

(Unaudited)

The executive management team generally evaluates the Company's operating performance geographically. The Company defines its reportable operating segments as the 3three geographical regions in which its communities are located: Southern California, Northern California, and Seattle Metro.

Excluded from segment revenues and NOI are management and other fees from affiliates and interest and other income. Non-segment revenues and NOI included in the following schedule also consist of revenues generated from commercial properties and properties that have been sold. Other non-segment assets include items such as real estate under development, co-investments, real estate held for sale, cash and cash equivalents, marketable securities, notes and other receivables, and prepaid expenses and other assets.

The revenues and NOI for each of the reportable operating segments are summarized as follows for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021 ($ in thousands):


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Revenues:
Southern California	$	168,883	$	150,807	$	490,363	$	434,926
Northern California	163,157		145,807		476,245		435,883
Seattle Metro	69,054		60,280		200,964		178,180
Other real estate assets	5,768		3,726		15,746		13,264
Total property revenues	$	406,862	$	360,620	$	1,183,318	$	1,062,253
Net operating income:
Southern California	$	119,655	$	103,656	$	347,535	$	300,766
Northern California	113,401		98,944		331,466		299,494
Seattle Metro	48,816		39,875		141,380		119,044
Other real estate assets	4,947		2,806		13,274		9,661
Total net operating income	286,819		245,281		833,655		728,965
Management and other fees from affiliates	2,886		2,237		8,313		6,707
Corporate-level property management expenses	(10,184)		(9,060)		(30,532)		(27,135)
Depreciation and amortization	(135,511)		(130,564)		(403,561)		(387,887)
General and administrative	(15,172)		(12,712)		(40,541)		(34,746)

Expensed acquisition and investment related costs	(230)		(108)		(248)		(164)
Gain on sale of real estate and land	—		42,897		—		142,993
Interest expense	(51,645)		(50,019)		(152,499)		(152,639)
Total return swap income	1,882		2,660		6,709		8,137
Interest and other (loss) income	(6,796)		11,998		(31,571)		48,756
Equity income from co-investments	10,985		25,433		23,756		60,692
Deferred tax (expense) benefit on unconsolidated co-investments	(1,755)		(3,041)		7,863		(5,391)
Loss on early retirement of debt, net	(2)		—		(2)		(18,982)
Gain on remeasurement of co-investment	17,423		—		17,423		2,260
Net income	$	98,700	$	125,002	$	238,765	$	371,566

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 2020
Revenues:
Southern California $ 150,807 $ 136,651 $ 434,926 $ 426,987
Northern California 145,807 147,081 435,883 457,655
Seattle Metro 60,280 60,617 178,180 184,310
Other real estate assets 3,726 24,115 13,264 57,411
Total property revenues $ 360,620 $ 368,464 $ 1,062,253 $ 1,126,363
Net operating income:
Southern California $ 103,660 $ 91,639 $ 300,761 $ 295,402
Northern California 98,948 102,559 299,489 329,338
Seattle Metro 39,876 41,216 119,041 126,422
Other real estate assets 2,805 20,655 9,659 45,527
Total net operating income 245,289 256,069 728,950 796,689
Management and other fees from affiliates 2,237 2,347 6,707 7,312
Corporate-level property management expenses (9,068) (8,619) (27,120) (26,024)
Depreciation and amortization (130,564) (130,202) (387,887) (395,370)
General and administrative (12,712) (13,310) (34,746) (42,244)
Expensed acquisition and investment related costs (108) (2) (164) (104)
Gain on sale of real estate and land 42,897 22,654 142,993 39,251
Interest expense (50,019) (55,430) (152,639) (165,024)
Total return swap income 2,660 2,977 8,137 7,749
Interest and other income 11,998 6,512 48,756 12,696
Equity income from co-investments 25,433 14,960 60,692 53,514
Deferred tax expense on unrealized gain on unconsolidated co-investment (3,041) — (5,391) (1,636)
Loss on early retirement of debt, net — (19,114) (18,982) (23,820)
Gain on remeasurement of co-investment — — 2,260 234,694
Net income $ 125,002 $ 78,842 $ 371,566 $ 497,683

~~ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES~~

~~ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~September 30, 2021 and 2020~~

~~(Unaudited)~~

Total assets for each of the reportable operating segments are summarized as follows as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 ($ in thousands):


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
Assets:	Assets:					Assets:
Southern California	Southern California	$	3,949,224	$	3,981,650	Southern California	$	3,993,289	$	4,018,839
Northern California	Northern California	5,489,918		5,408,019		Northern California	5,444,582		5,460,701
Seattle Metro	Seattle Metro	1,369,129		1,403,678		Seattle Metro	1,381,428		1,407,033
Other real estate assets	Other real estate assets	95,160		134,439		Other real estate assets	104,426		96,500
Net reportable operating segment - real estate assets	Net reportable operating segment - real estate assets	10,903,431		10,927,786		Net reportable operating segment - real estate assets	10,923,725		10,983,073
Real estate under development	Real estate under development	212,426		386,047		Real estate under development	23,752		111,562
Co-investments	Co-investments	1,081,861		1,018,010		Co-investments	1,145,345		1,177,802
Real estate held for sale		—		57,938

Cash and cash equivalents, including restricted cash	Cash and cash equivalents, including restricted cash	60,952		84,041		Cash and cash equivalents, including restricted cash	53,569		58,638
Marketable securities	Marketable securities	183,140		147,768		Marketable securities	141,699		191,829
Notes and other receivables	Notes and other receivables	213,985		195,104		Notes and other receivables	197,543		341,033
Operating lease right-of-use assets	Operating lease right-of-use assets	69,756		72,143		Operating lease right-of-use assets	66,531		68,972
Prepaid expenses and other assets	Prepaid expenses and other assets	63,090		47,340		Prepaid expenses and other assets	72,166		64,964
Total assets	Total assets	$	12,788,641	$	12,936,177	Total assets	$	12,624,330	$	12,997,873

(9) Net Income Per Common Share and Net Income Per Common Unit

($ in thousands, except share and unit data):

Essex Property Trust, Inc.


		Three Months Ended September 30, 2021					Three Months Ended September 30, 2020						Three Months Ended September 30, 2022					Three Months Ended September 30, 2021
		Income		Weighted- average Common Shares	Per Common Share Amount		Income		Weighted- average Common Shares	Per Common Share Amount			Income		Weighted- average Common Shares	Per Common Share Amount		Income		Weighted- average Common Shares	Per Common Share Amount
Basic:	Basic:											Basic:
Net income available to common stockholders	Net income available to common stockholders	$	118,390	65,048,486	$	1.82	$	73,661	65,232,837	$	1.13	Net income available to common stockholders	$	92,842	65,059,678	$	1.43	$	118,390	65,048,486	$	1.82
Effect of Dilutive Securities:	Effect of Dilutive Securities:											Effect of Dilutive Securities:
Stock options	Stock options	—		99,295			—		8,591			Stock options	—		8,112			—		99,295

Diluted:	Diluted:											Diluted:
Net income available to common stockholders	Net income available to common stockholders	$	118,390	65,147,781	$	1.82	$	73,661	65,241,428	$	1.13	Net income available to common stockholders	$	92,842	65,067,790	$	1.43	$	118,390	65,147,781	$	1.82

3332

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

Nine Months Ended September 30, 2021 Nine Months Ended September 30, 2020
Income Weighted-
average
Common
Shares Per
Common
Share
Amount Income Weighted-
average
Common
Shares Per
Common
Share
Amount
Basic:
Net income available to common stockholders $ 351,680 65,013,477 $ 5.41 $ 473,125 65,561,820 $ 7.22
Effect of Dilutive Securities:
Stock options — 61,697 — 20,026
DownREIT units — — 587 94,247
Diluted:
Net income available to common stockholders $ 351,680 65,075,174 $ 5.40 $ 473,712 65,676,093 $ 7.21


	Nine Months Ended September 30, 2022					Nine Months Ended September 30, 2021
	Income		Weighted- average Common Shares	Per Common Share Amount		Income		Weighted- average Common Shares	Per Common Share Amount
Basic:
Net income available to common stockholders	$	223,150	65,198,532	$	3.42	$	351,680	65,013,477	$	5.41
Effect of Dilutive Securities:
Stock options	—		27,235			—		61,697

Diluted:
Net income available to common stockholders	$	223,150	65,225,767	$	3.42	$	351,680	65,075,174	$	5.40

The table above excludes from the calculations of diluted earnings per share weighted average convertible OP Units of ~~2,287,678~~2,273,399 and ~~2,295,510,~~2,287,678, which include vested 2014 Long-Term Incentive Plan Units and 2015 Long-Term Incentive Plan Units, for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~2,291,725~~2,277,636 and ~~2,297,141~~2,291,725 for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, because they were anti-dilutive. The related income allocated to these convertible OP Units aggregated ~~$4.2~~$3.2 million and ~~$2.6~~$4.2 million for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$12.4~~$7.8 million and ~~$16.5~~$12.4 million for the nine months ended September 30, 2022 and 2021, ~~and 2020,~~ respectively. Additionally, the table excludes all DownREIT units for which the Operating Partnership has the ability and intention to redeem the units for cash and does not consider them to be common stock equivalents.

Stock options of ~~zero~~271,018 and ~~493,567~~zero for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~116,380~~230,326 and ~~299,046~~116,380 for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, were excluded from the calculation of diluted earnings per share because the assumed proceeds per share of such options plus the average unearned compensation were greater than the average market price of the common stock for the periods ended and, therefore, were anti-dilutive.

Essex Portfolio, L.P.


		Three Months Ended September 30, 2021					Three Months Ended September 30, 2020						Three Months Ended September 30, 2022					Three Months Ended September 30, 2021
		Income		Weighted- average Common Units	Per Common Unit Amount		Income		Weighted- average Common Units	Per Common Unit Amount			Income		Weighted- average Common Units	Per Common Unit Amount		Income		Weighted- average Common Units	Per Common Unit Amount
Basic:	Basic:											Basic:
Net income available to common unitholders	Net income available to common unitholders	$	122,558	67,336,164	$	1.82	$	76,254	67,528,346	$	1.13	Net income available to common unitholders	$	96,089	67,333,077	$	1.43	$	122,558	67,336,164	$	1.82
Effect of Dilutive Securities:	Effect of Dilutive Securities:											Effect of Dilutive Securities:
Stock options	Stock options	—		99,295			—		8,591			Stock options	—		8,112			—		99,295

Diluted:	Diluted:											Diluted:
Net income available to common unitholders	Net income available to common unitholders	$	122,558	67,435,459	$	1.82	$	76,254	67,536,937	$	1.13	Net income available to common unitholders	$	96,089	67,341,189	$	1.43	$	122,558	67,435,459	$	1.82

3433

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)


		Nine Months Ended September 30, 2021					Nine Months Ended September 30, 2020						Nine Months Ended September 30, 2022					Nine Months Ended September 30, 2021
		Income		Weighted- average Common Units	Per Common Unit Amount		Income		Weighted- average Common Units	Per Common Unit Amount			Income		Weighted- average Common Units	Per Common Unit Amount		Income		Weighted- average Common Units	Per Common Unit Amount
Basic:	Basic:											Basic:
Net income available to common unitholders	Net income available to common unitholders	$	364,083	67,307,259	$	5.41	$	489,668	67,858,961	$	7.22	Net income available to common unitholders	$	230,950	67,476,168	$	3.42	$	364,083	67,307,259	$	5.41
Effect of Dilutive Securities:	Effect of Dilutive Securities:											Effect of Dilutive Securities:
Stock options	Stock options	—		61,697			—		20,026			Stock options	—		27,235			—		61,697
DownREIT units		—		—			587		94,247

Diluted:	Diluted:											Diluted:
Net income available to common unitholders	Net income available to common unitholders	$	364,083	67,368,956	$	5.40	$	490,255	67,973,234	$	7.21	Net income available to common unitholders	$	230,950	67,503,403	$	3.42	$	364,083	67,368,956	$	5.40

Stock options of 0271,018 and ~~493,567~~zero for the three months ended September 30, 2022 and 2021, respectively, and ~~2020, respectively,~~230,326 and 116,380 ~~and 299,046~~ for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, were excluded from the calculation of diluted earnings per unit because the assumed proceeds per unit of these options plus the average unearned compensation were greater than the average market price of the common unit for the periods ended and, therefore, were anti-dilutive. Additionally, the table excludes all DownREIT units for which the Operating Partnership has the ability and intention to redeem the units for cash and does not consider them to be common stock equivalents.

(10) Derivative Instruments and Hedging Activities

As of September 30, ~~2021~~2022, the Company had entered into an interest rate swap contract which effectively fixed the interest rate on future draw downs on the unsecured term loan at 4.2% of which nothing has been drawn as of September 30, 2022. These derivatives qualify for hedge accounting.

As of September 30, 2022 and December 31, ~~2020,~~2021, the aggregate carrying value of the interest rate swap contracts were an asset of $6.2 million and a liability of zero, ~~and $2.4 million,~~ respectively. As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the swap contracts were presented in the ~~condensed~~ consolidated balance sheets as an asset of ~~zero for both periods~~$6.2 million and a liability of zero, ~~and $2.4 million,~~ respectively, and were included in prepaid expenses and other ~~liabilities~~assets on the ~~condensed~~ consolidated balance sheets.

As of December 31, 2021, the Company had no interest rate swap contracts.

The Company has 4four total return swap contracts, with an aggregate notional amount of ~~$224.5~~$223.8 million, that effectively convert ~~$224.5~~$223.8 million of mortgage notes payable to a floating interest rate based on the Securities Industry and Financial Markets Association Municipal Swap Index ("SIFMA") plus a spread. The total return swaps provide fair market value protection on the mortgage notes payable to the counterparties during the initial period of the total return swap until the Company's option to call the mortgage notes at par can be exercised. The Company can currently call all four of its total return swaps, with ~~$224.5~~$223.8 million of the outstanding debt at par. These derivatives do not qualify for hedge accounting and had a carrying and fair value of zero at both September 30, ~~2021~~2022 and December 31, ~~2020.~~2021. These total return swaps are scheduled to mature between November 2022 and December 2024. The realized gains of ~~$2.7~~$1.9 million and ~~$3.0~~$2.7 million for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$8.1~~$6.7 million and ~~$7.7~~$8.1 million for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, were reported in the condensed consolidated statements of income and comprehensive income as total return swap income.

(11) Commitments and Contingencies

The Company is subject to various lawsuits in the normal course of its business operations. Such lawsuits have not had a material adverse effect on the Company's financial condition, results of operations or cash flows. While no assurances can be given, the Company does not believe there is any pending or threatened litigation against the Company that, individually or in the aggregate, would reasonably be expected to have a material adverse effect on the Company.

The Company is subject to various federal, state, and local environmental and other laws. Compliance by the Company with existing laws has not had a material adverse effect on the Company. However, the Company cannot predict the impact of new, ~~changed or expired laws or regulations on its current portfolio or on other assets that the Company may acquire in the future,~~

3534

ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES

ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, ~~2021~~2022 and ~~2020~~2021

(Unaudited)

changed or expired laws or regulations on its current portfolio or on other assets that the Company may acquire in the future, including, without limitation, certain eviction moratoriums and other mandates that have been, or may be, enacted or extended in connection with the COVID-19 pandemic. To the extent that an environmental or other matter arises or is identified in the future that has other than a remote risk of having a material impact on the condensed consolidated financial statements, the Company will disclose the estimated range of possible outcomes associated with it, and, if an outcome is probable, accrue an appropriate liability for that matter. The Company will consider whether any such matter results in an impairment of value on the affected property and, if so, impairment will be recognized.

3635

Table of Contents

Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the Company’s Condensed Consolidated Financial Statements and accompanying Notes thereto included elsewhere herein and with the Company’s ~~2020~~2021 annual report on Form 10-K for the year ended December 31, ~~2020.~~2021. Capitalized terms not defined in this section have the meaning ascribed to them elsewhere in this ~~Quarterly Report~~quarterly report on Form 10-Q. The Company makes statements in this section that are forward-looking statements within the meaning of the federal securities laws. For a complete discussion of forward-looking statements, see the section in this Form 10-Q entitled "Forward-Looking Statements."

Essex is a self-administered and self-managed REIT that acquires, develops, redevelops, and manages apartment communities in selected residential areas located on the West Coast of the United States. Essex owns all of its interests in its real estate investments, directly or indirectly through the Operating Partnership. Essex is the sole general partner of the Operating Partnership and, as of September 30, ~~2021,~~2022, had an approximately 96.6% general partnership interest in the Operating Partnership.

The Company’s investment strategy has two components: constant monitoring of existing markets, and evaluation of new markets to identify areas with the characteristics that underlie rental growth. The Company’s strong financial condition supports its investment strategy by enhancing its ability to quickly shift acquisition, development, redevelopment, and disposition activities to markets that will optimize the performance of the Company's portfolio.

As of September 30, ~~2021,~~2022, the Company owned or had ownership interests in ~~246~~253 operating apartment communities, comprising ~~60,799~~62,397 apartment homes, excluding the Company’s ownership interest in preferred equity co-investments, loan investments, three operating commercial buildings, and a development pipeline comprised of ~~two consolidated projects and~~ one unconsolidated joint venture project.

The Company’s apartment communities are located in the following major regions:

Southern California (primarily Los Angeles, Orange, San Diego, and Ventura counties)

Northern California (the San Francisco Bay Area)

Seattle Metro ~~(Seattle~~(the Seattle metropolitan area)

As of September 30, ~~2021,~~2022, the Company’s development pipeline was comprised of ~~two consolidated projects under development,~~ one unconsolidated joint venture project under development, and various predevelopment projects aggregating ~~571~~264 apartment homes, with total incurred costs of ~~$252.0~~$97.0 million, and estimated remaining project costs of approximately ~~$84.0~~$29.0 million, ~~$51.0~~$14.8 million of which represents the Company's share of estimated remaining costs, for total estimated project costs of ~~$336.0~~$126.0 million.

The Company’s consolidated apartment communities are as follows:


		As of September 30, 2021			As of September 30, 2020				As of September 30, 2022			As of September 30, 2021
		Apartment Homes	%		Apartment Homes	%			Apartment Homes	%		Apartment Homes	%
Southern California	Southern California	22,190	43	%	22,675	43	%	Southern California	22,401	43	%	22,190	43	%
Northern California	Northern California	19,123	37	%	19,319	37	%	Northern California	19,230	37	%	19,123	37	%
Seattle Metro	Seattle Metro	10,218	20	%	10,217	20	%	Seattle Metro	10,341	20	%	10,218	20	%
Total	Total	51,531	100	%	52,211	100	%	Total	51,972	100	%	51,531	100	%

Co-investments, including Wesco I, Wesco III, Wesco IV, Wesco V, Wesco VI, BEXAEW, BEX II, BEX IV and 500 Folsom communities, developments under construction, and preferred equity interest co-investment communities are not included in the table presented above for both periods. The community previously held in the BEX III co-investment, which was consolidated in the second quarter of 2021, is excluded from the September 30, 2020 table but included in the September 30, 2021 table.

~~Current Material Development –~~Market Considerations, including the COVID-19 Pandemic

~~The United States and other countries around~~Though diminishing, the ~~world are continuing to experience impacts related to~~ COVID-19 pandemic and its related variants ~~which has created considerable instability, disruption,~~continue to impact the U.S. and ~~uncertainty. Governmental authorities in impacted regions are continuing to take dramatic and unpredictable actions in~~world economies. In an effort to ~~slow COVID-19’s spread. Federal,~~mitigate its impact on affected populations, federal, state and local jurisdictions ~~have~~ implemented varying forms of requirements ~~on sponsors and patrons of public gatherings and~~

~~Table of Contents~~

~~requiring businesses~~which may continue to ~~make changes to their operations in a manner that may~~ negatively affect ~~profitability, result in job losses and related financial impacts that may affect future operations to an unknown extent.~~profitability. While the California eviction moratorium sunsetted during the third quarter of 2021, other state and local eviction moratoriums and laws that limit rent increases during times of emergency and ~~prohibit~~impair the ability to collect unpaid rent during certain timeframes continue to be in effect in various formats at

Table of Contents

various regions in which ~~Essex's~~our communities are located, impacting ~~Essex~~the Company and its properties. The Company ~~is working~~continues to work to comply with the stated intent of local, county, state and federal laws. ~~In that regard, the Company has implemented a wide range of practices to protect and support its employees and residents. Such measures include:~~

•~~instituting a hybrid work model for corporate associates to work at the Company's corporate offices and remotely;~~

•~~transitioning many public interactions with leasing staff to on-line and telephonic communications;~~

•increasing cleaning practices for common areas and community amenities and opening common areas and community amenities with limited hours, limited capacity or by reservation only, depending in part on jurisdictional requirements; and

•~~delaying the response to maintenance orders in certain circumstances in order to promote the protection of our employees and residents.~~

~~Due~~While COVID-19’s impact begins to dissipate, geopolitical tensions between Russian and Ukraine increased uncertainty during 2022. Inflation has caused an increase in consumer prices, thereby reducing purchasing power and elevating the ~~COVID-19 pandemic, some~~risks of a recession. At the ~~Company's residents, their health, their employment,~~same time, the labor market remains historically tight and ~~thus, their ability to pay rent, have been and may~~companies continue to ~~be impacted. To support residents, the Company has implemented the following steps, including, but not limited to:~~

•~~assembling a Resident Response Team~~look to ~~effectively and efficiently respond to resident needs and concerns with respect to the pandemic;~~

•~~structuring payment plans for residents who are unable to pay their rent as a result of the outbreak and waiving late fees where required or applicable for those residents; and~~

•~~establishing the Essex Cares fund for the purpose of supporting the Company’s residents and communities that are experiencing financial hardships caused by the COVID-19 pandemic.~~add employees, pushing unemployment lower.

The long-term impact of ~~the COVID-19 pandemic on the U.S. and world economies generally, and on the Company's results in particular, has been, and may continue to be significant. The long-term impact~~these developments will largely depend on future developments, which are highly uncertain and cannot be predicted, including, but not limited to, whether employees and employers will continue to promote remote work if and when the pandemic concludes. This includes new information which may emerge concerning the severity of COVID-19 and related variants, ~~the success of actions taken to contain or treat COVID-19 including but not limited to vaccination rates and the impacts of varying vaccine mandates,~~ future laws that may be enacted, the impact on job growth and the broader economy, and reactions by consumers, companies, governmental entities and capital markets. The labor shortage due partly to various government mandates and vaccine requirements implemented during the COVID-19 pandemic and supply chain disruptions may negatively impact the Company's results of operations.

Primarily as a result of the impact of the COVID-19 pandemic, the Company's cash delinquencies as a percentage of scheduled rental income for the Company’s stabilized apartment communities or "Same-Property" (stabilized properties consolidated by the Company for the quarters ended September 30, ~~2021~~2022 and ~~2020)~~2021) have generally remained higher than the pre-pandemic ~~period but improved from 2.7%~~historical range of 0.3% to 0.4% since the second quarter of 2020. Cash delinquencies remained elevated at 1.5% for the three months ended September 30, ~~2020~~2021 but decreased slightly to 1.4% for the three months ended September 30, ~~2021.~~2022, however, current tenant delinquencies remain above pre-pandemic levels. The Company ~~has executed some payment plans and will continue~~continues to work with residents to collect such cash delinquencies. As of September 30, ~~2021, the increase in~~2022, delinquencies ~~has~~have not had a material adverse impact on the Company's liquidity position. The Company's average financial occupancy for the Company’s Same-Property portfolio ~~increased~~slightly decreased from 96.4% for the three months ended September 30, 2021 to 96.0% for the three months ended September 30, ~~2020 to 96.4% for the three months ended September 30, 2021.~~2022.

The COVID-19 pandemic has not negatively impacted the Company's ability to access traditional funding sources on the same or reasonably similar terms as were available in recent periods prior to the pandemic, as demonstrated by the Company's financing activity during the three months ended September 30, ~~2021~~2022 discussed in the "Liquidity and Capital Resources" section below. The Company is not at material risk of not meeting the covenants in its credit agreements and is able to timely service its debt and other obligations.

Comparison of the Three Months Ended September 30, ~~2021~~2022 to the Three Months Ended September 30, ~~2020~~2021

The Company’s average financial occupancy for the Company’s Same-Property portfolio was ~~96.4%~~96.0% and ~~96.0%~~96.4% for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively. Financial occupancy is defined as the percentage resulting from dividing actual rental income by total scheduled rental income. Actual rental income represents contractual rental income pursuant to leases without considering delinquency and concessions. Total scheduled rental income represents the value of all apartment homes, with occupied apartment homes valued at contractual rental rates pursuant to leases and vacant apartment homes valued at estimated market rents. The Company believes that financial occupancy is a meaningful measure of occupancy because it considers the value of each vacant apartment home at its estimated market rate.

~~Table of Contents~~

Market rates are determined using the recently signed effective rates on new leases at the property and are used as the starting point in the determination of the market rates of vacant apartment homes. The Company may increase or decrease these rates based on a variety of factors, including overall supply and demand for housing, concentration of new apartment deliveries within the same submarket which can cause periodic disruption due to greater rental concessions to increase leasing velocity, and rental affordability. Financial occupancy may not completely reflect short-term trends in physical occupancy and financial occupancy rates, and the Company's calculation of financial occupancy may not be comparable to financial occupancy disclosed by other REITs.

The Company does not take into account delinquency and concessions to calculate actual rent for occupied apartment homes and market rents for vacant apartment homes. The calculation of financial occupancy compares contractual rates for occupied apartment homes to estimated market rents for unoccupied apartment homes, and thus the calculation compares the gross value of all apartment homes excluding delinquency and concessions. For apartment communities that are development properties in lease-up without stabilized occupancy figures, the Company believes the physical occupancy rate is the appropriate performance metric. While an apartment community is in the lease-up phase, the Company’s primary motivation is to stabilize the property, which may entail the use of rent concessions and other incentives, and thus financial occupancy, which is based on contractual income, is not considered the best metric to quantify occupancy.

The regional breakdown of the Company’s Same-Property portfolio for financial occupancy for the three months ended September 30, ~~2021~~2022 and ~~2020~~2021 is as follows:

Three Months Ended September 30,
2021 2020
Southern California 97.1 % 95.9 %
Northern California 95.9 % 96.2 %
Seattle Metro 95.8 % 95.9 %

Table of Contents


	Three Months Ended September 30,
	2022		2021
Southern California	96.2	%	97.1	%
Northern California	96.0	%	95.9	%
Seattle Metro	95.4	%	95.8	%

The following table provides a breakdown of revenues amounts, including revenues attributable to the Same-Properties:


		Number of Apartment	Three Months Ended September 30,				Dollar		Percentage			Number of Apartment	Three Months Ended September 30,				Dollar		Percentage
Property Revenues ($ in thousands)	Property Revenues ($ in thousands)	Homes	2021		2020		Change		Change		Property Revenues ($ in thousands)	Homes	2022		2021		Change		Change
Same-Property Revenues:	Same-Property Revenues:										Same-Property Revenues:
Southern California	Southern California	20,800	$	142,447	$	130,829	$	11,618	8.9	%	Southern California	21,256	$	161,479	$	145,253	$	16,226	11.2	%
Northern California	Northern California	16,072	122,426		125,193		(2,767)		(2.2)	%	Northern California	17,895	150,768		136,211		14,557		10.7	%
Seattle Metro	Seattle Metro	10,218	60,280		60,617		(337)		(0.6)	%	Seattle Metro	10,218	68,315		60,280		8,035		13.3	%
Total Same-Property Revenues	Total Same-Property Revenues	47,090	325,153		316,639		8,514		2.7	%	Total Same-Property Revenues	49,369	380,562		341,744		38,818		11.4	%
Non-Same Property Revenues	Non-Same Property Revenues		35,467		51,825		(16,358)		(31.6)	%	Non-Same Property Revenues		26,300		18,876		7,424		39.3	%
Total Property Revenues	Total Property Revenues		$	360,620	$	368,464	$	(7,844)	(2.1)	%	Total Property Revenues		$	406,862	$	360,620	$	46,242	12.8	%

Same-Property Revenues increased by ~~$8.5~~$38.8 million or ~~2.7%~~11.4% to ~~$325.2~~$380.6 million in the third quarter of ~~2021~~2022 from ~~$316.6~~$341.7 million in the third quarter of ~~2020.~~2021. The increase was primarily attributable to an increase of 8.9% in ~~financial occupancy~~average rental rates from ~~96.0% in the third quarter of 2020 to 96.4%~~$2,328 in the third quarter of 2021 ~~a decrease in concessions from $17.9 million~~to $2,535 in the third quarter of ~~2020~~2022 and 2.5% of the increase was attributable to ~~$9.5 million~~a decrease in cash concessions in the third quarter of ~~2021, as well as a decrease in cash delinquencies from 2.7% for~~2022 compared to the ~~three months ended September 30, 2020 to 1.4% for the three months ended September 30,~~third quarter of 2021.

Non-Same Property Revenues ~~decreased~~increased by ~~$16.4~~$7.4 million or ~~31.6%~~39.3% to ~~$35.5~~$26.3 million in the third quarter of ~~2021~~2022 from ~~$51.8~~$18.9 million in the third quarter of ~~2020.~~2021. The ~~decrease~~increase was primarily due to the ~~sale~~acquisition of ~~416 on Broadway~~Canvas in ~~the fourth quarter~~2021, acquisitions of ~~2020~~Regency Palm Court and ~~the sales of Hidden Valley, Axis 2300, Park 20,~~Windsor Court in 2022, and ~~Devonshire Apartments~~an increase in ~~2021.~~average rental rates.

Management and other fees from affiliates ~~decreased~~increased by ~~$0.1~~$0.7 million or ~~4.3%~~31.8% to $2.9 million in the third quarter of 2022 from $2.2 million in the third quarter of ~~2021 from $2.3 million in the third quarter of 2020.~~2021. The ~~decrease~~increase was primarily due to ~~a decrease~~the addition of Martha Lake Apartments, Monterra in Mill Creek, The Rexford, and Silver communities to the ~~management fee rate for one of the~~Company's joint ~~ventures.~~venture portfolio in 2021 and Vela in 2022.

Property operating expenses, excluding real estate taxes increased by ~~$1.5~~$4.0 million or ~~2.2%~~5.8% to $73.5 million for the third quarter of 2022 compared to $69.5 million for the third quarter of 2021, ~~compared to $68.0 million for the third quarter of 2020,~~ primarily due to increases of ~~$1.6 million in utilities expense~~

~~Table of Contents~~

~~and $1.3~~$1.9 million in maintenance and repairs expenses, ~~offset by a decrease of $1.4~~$1.7 million in utilities expenses, and $0.3 million in administrative expenses. Same-Property operating expenses, excluding real estate taxes, increased by ~~$2.7~~$3.0 million or ~~4.4%~~4.5% to ~~$63.5~~$69.8 million in the third quarter of 2022 compared to $66.8 million in the third quarter of 2021, ~~compared to $60.8 million in the third quarter of 2020,~~ primarily due to increases of ~~$1.5 million in utilities expense, $1.4~~$1.6 million in maintenance and repairs expenses and ~~$0.5~~$1.3 million in ~~insurance and other expenses, offset by a decrease of $0.7 million in administrative~~utilities expenses.

Real estate taxes increased ~~$1.4~~by $0.8 million or ~~3.2%~~1.7% to $46.6 million for the third quarter of 2022 compared to $45.8 million for the third quarter of 2021, ~~compared~~primarily due to ~~$44.4 million for~~real estate taxes from the completion of development properties Wallace on Sunset in 2021 and Station Park Green (Phase IV) in 2022, as well as the acquisitions of Regency Palm Court and Windsor Court in the third quarter of ~~2020, primarily due to increases in assessed valuations and tax rates.~~2022. Same-Property real estate taxes ~~increased by $1.1 million or 2.9% to $39.2~~remained consistent at $41.6 million in the third quarter of ~~2021 compared to $38.1 million in the third quarter of 2020, primarily due to an increase in assessed valuations~~2022 and ~~tax rates.~~2021.

Corporate-level property management expenses increased by ~~$0.5~~$1.1 million or ~~5.8%~~12.1% to $10.2 million for the third quarter of 2022 compared to $9.1 million for the third quarter of 2021 ~~compared~~due to ~~$8.6 million for the third quarter of 2020.~~

~~Gain on sale of real estate and land~~ ~~of $42.9 million in the third quarter of 2021 was attributable~~costs pertaining to the ~~sale~~centralization of ~~Devonshire Apartments.~~certain property level functions.

Depreciation and amortization expense increased by ~~$0.4~~$4.9 million or ~~0.3%~~3.8% to $135.5 million for the third quarter of 2022 compared to $130.6 million for the third quarter of 2021, ~~compared~~primarily due to ~~$130.2~~an increase in depreciation expense from the completion of development properties Wallace on Sunset in 2021 and Station Park Green (Phase IV) in 2022, as well as the acquisition of Canvas in 2021, and the purchase of the Company's joint venture partners's 49.8% interest in Essex JV LLC co-investment that owned Regency Palm Court and Windsor Court, in 2022.

Table of Contents

Interest expense increased by $1.6 million or 3.2% to $51.6 million for the third quarter of 2020, primarily due to the recently completed development properties, Mylo, Station Park Green (Phase II and Phase III) and Wallace on Sunset as well as the acquisition of Village at Toluca Lake during the second quarter of 2021. The increases were partially offset by decreases in depreciation expense resulting from property dispositions in 2021, and amortization expense resulting from certain lease intangibles becoming fully amortized during 2020.

~~Interest expense~~ ~~decreased by $5.4 million or 9.7%~~2022 compared to $50.0 million for the third quarter of 2021, ~~compared~~primarily due to ~~$55.4~~an increase in borrowing on the Company's unsecured lines of credit which resulted in an increase in interest expense of $1.0 million for the third quarter of 2020, primarily due to a decrease in average outstanding debt primarily as a result of debt that was paid off or matured, regular principal amortization during and after the third quarter of 2020, and lower average interest rates, which resulted in a decrease in interest expense of $11.5 million for the third quarter of 2020. These decreases to interest expense were partially offset by the issuance of $300 million of senior unsecured notes due June 15, 2031 in May 2021, $450.0 million of senior unsecured notes due March 1, 2028 in February 2021, $650 million of senior unsecured notes due March 15, 2032 in February and June 2020, and $600 million of senior unsecured notes due January 15, 2031 and September 1, 2050 in August 2020, which resulted in an increase of $4.1 million interest expense for the third quarter of 2021.2022. Additionally, there was ~~a $2.0~~an $0.9 million decrease in capitalized interest in the third quarter of ~~2021,~~2022, due to a decrease in development activity as compared to the same period in ~~2020.~~2021. These increases to interest expense were partially offset by various debt that was paid off, matured, or regular principal amortization during and after the third quarter of 2021, which resulted in a decrease in interest expense of $0.3 million for the third quarter of 2022.

Total return swap income of ~~$2.7~~$1.9 million in the third quarter of ~~2021~~2022 consists of monthly settlements related to the Company's total return swap contracts with an aggregate notional amount of ~~$224.5~~$223.8 million.

Interest and other (loss) income ~~increased~~decreased by ~~$5.5~~$18.8 million or ~~84.6%~~156.7% to a loss of $6.8 million for the third quarter of 2022 compared to an income of $12.0 million for the third quarter of 2021, ~~compared to $6.5 million for the third quarter of 2020,~~ primarily due to ~~increases~~unrealized losses resulting from a decrease in the fair value of ~~$3.8 million in unrealized gains on~~ marketable ~~securities and $1.6 million in marketable securities and other income.~~securities.

Equity income from co-investments ~~increased~~decreased by ~~$10.4~~$14.4 million or ~~69.3%~~56.7% to $11.0 million for the third quarter of 2022 compared to $25.4 million for the third quarter of 2021, ~~compared to $15.0 million for the third quarter of 2020,~~ primarily due to ~~increases~~decreases of ~~$11.1~~$12.4 million in equity income from non-core co-investments and ~~$3.3~~$1.3 million in income from preferred equity ~~investments, offset by decreases of $2.2 million in gain on sale of co-investment communities and $1.7 million in equity income from co-investments.~~investments.

Deferred tax expense on ~~unrealized gain on~~ unconsolidated ~~co-investment~~co-investments of ~~$3.0~~$1.8 million for the third quarter of ~~2021~~2022 is primarily due to net realized gains on deemed sales from non-core unconsolidated co-investments.

Gain on remeasurement of co-investment of $17.4 million for the third quarter of 2022 resulted from ~~a net unrealized gain~~the Company's purchase of ~~$10.7 million from unconsolidated co-investments.~~its joint venture partner’s 49.8% membership interest in Essex JV, LLC co-investment that owned Regency Palm Court and Windsor Court.

Comparison of the Nine Months Ended September 30, ~~2021~~2022 to the Nine Months Ended September 30, ~~2020~~2021

The Company's average financial occupancy for its stabilized apartment communities or "Same-Property" (stabilized properties consolidated by the Company for the nine months ended September 30, ~~2021~~2022 and ~~2020)~~2021) was ~~96.6%~~96.1% and ~~95.9%~~96.6% for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

The regional breakdown of the Company's Same-Property portfolio for financial occupancy for the nine months ended September 30, ~~2021~~2022 and ~~2020~~2021 is as follows:

~~Table of Contents~~


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Southern California	Southern California	97.0	%	95.7	%	Southern California	96.1	%	96.9	%
Northern California	Northern California	96.2	%	96.0	%	Northern California	96.3	%	96.3	%
Seattle Metro	Seattle Metro	96.4	%	96.0	%	Seattle Metro	95.9	%	96.4	%


		Number of Apartment	Nine Months Ended September 30,				Dollar		Percentage			Number of Apartment	Nine Months Ended September 30,				Dollar		Percentage
Property Revenues ($ in thousands)	Property Revenues ($ in thousands)	Homes	2021		2020		Change		Change		Property Revenues ($ in thousands)	Homes	2022		2021		Change		Change
Same-Property Revenues:	Same-Property Revenues:										Same-Property Revenues:
Southern California	Southern California	20,800	$	413,384	$	407,362	$	6,022	1.5	%	Southern California	21,256	$	470,246	$	421,791	$	48,455	11.5	%
Northern California	Northern California	16,072	366,344		395,273		(28,929)		(7.3)	%	Northern California	17,895	440,968		407,431		33,537		8.2	%
Seattle Metro	Seattle Metro	10,218	178,180		184,310		(6,130)		(3.3)	%	Seattle Metro	10,218	198,952		178,180		20,772		11.7	%
Total Same-Property Revenues	Total Same-Property Revenues	47,090	957,908		986,945		(29,037)		(2.9)	%	Total Same-Property Revenues	49,369	1,110,166		1,007,402		102,764		10.2	%
Non-Same Property Revenues	Non-Same Property Revenues		104,345		139,418		(35,073)		(25.2)	%	Non-Same Property Revenues		73,152		54,851		18,301		33.4	%
Total Property Revenues	Total Property Revenues		$	1,062,253	$	1,126,363	$	(64,110)	(5.7)	%	Total Property Revenues		$	1,183,318	$	1,062,253	$	121,065	11.4	%

Same-Property Revenues ~~decreased~~increased by ~~$29.0~~$102.8 million or ~~2.9%~~10.2% to ~~$957.9 million~~$1.1 billion in the nine months ended September 30, ~~2021~~2022 from ~~$986.9 million~~$1.0 billion in the nine months ended September 30, ~~2020.~~2021. The ~~decrease~~increase was primarily attributable to an ~~additional $10.6 million~~increase of ~~cash concessions compared to the prior year period and a decrease of 2.7%~~6.8% in average rental rates from ~~$2,361~~$2,308 per apartment home in the nine months ended September 30, ~~2020~~2021 to ~~$2,298~~$2,466 per apartment

Table of Contents

home in the nine months ended September 30, ~~2021.~~ 2022 and 2.7% of the increase was attributable to a decrease in cash concessions in 2022 compared to the prior year.

Non-Same Property Revenues ~~decreased~~increased by ~~$35.1~~$18.3 million or ~~25.2%~~33.4% to ~~$104.3~~$73.2 million in the nine months ended September 30, ~~2021~~2022 from ~~$139.4~~$54.9 million in the nine months ended September 30, ~~2020.~~2021. The ~~decrease~~increase was primarily due to ~~property dispositions~~the acquisitions of The Village at Toluca Lake and Canvas in ~~2020~~2021, acquisitions of Regency Palm Court and ~~the sale of Hidden Valley, Axis 2300, Park 20,~~Windsor Court in 2022, and ~~Devonshire Apartments~~an increase in ~~2021.~~average rental rates.

Management and other fees from affiliates ~~decreased~~increased by ~~$0.6~~$1.6 million or ~~8.2%~~23.9% to $8.3 million in the nine months ended September 30, 2022 from $6.7 million in the nine months ended September 30, ~~2021 from $7.3 million in the nine months ended September 30, 2020.~~2021. The ~~decrease~~increase was primarily due to ~~a decrease~~the addition of Martha Lake Apartments, Monterra in ~~asset management fees resulting from the consolidation of six~~Mill Creek, The Rexford, and Silver communities ~~as part of~~to the Company's ~~purchase~~joint venture portfolio in 2021 and Vela in 2022, partially offset by the Company's purchases of ~~Canada Pension Plan Investment Board's ("CPPIB") 45.0%~~BEX III, LLC's 50.0% interest in The Village at Toluca Lake in 2021, and its joint venture partner's 49.8% interest in Essex JV LLC co-investment ~~interests~~that owned Regency Palm Court and Windsor Court, in ~~the first quarter of 2020, and a decrease in revenues used to calculate management fees.~~2022.

Property operating expenses, excluding real estate taxes increased by ~~$0.6~~$14.2 million or ~~0.3%~~7.2% to $212.1 million for the nine months ended September 30, 2022 compared to $197.9 million for the nine months ended September 30, 2021, ~~compared to $197.3 million for the nine months ended September 30, 2020,~~ primarily due to ~~an increase~~increases of ~~$3.9~~$6.3 million in utilities ~~expense offset by decreases of $2.0 million in administrative~~ expenses, ~~and $1.3~~$6.2 million in maintenance and repairs expenses, ~~partially driven by sales~~and $1.6 million in ~~2020 and the sales of Hidden Valley, Axis 2300, Park 20, and Devonshire Apartments in 2021.~~administrative expenses. Same-Property operating expenses, excluding real estate taxes, increased by ~~$3.5~~$11.9 million or ~~2.0%~~6.3% to ~~$180.6~~$202.1 million in the nine months ended September 30, 2022 compared to $190.2 million in the nine months ended September 30, 2021, ~~compared to $177.1 million in the nine months ended September 30, 2020,~~ primarily due to increases of ~~$3.9~~$5.5 million in maintenance and repairs expenses, $5.4 million in utilities expenses, and ~~$1.8~~$0.7 million in ~~insurance and other expenses, offset by decreases of $1.8 million in~~ administrative ~~expenses and $0.4 million in maintenance and repairs~~ expenses.

Real estate taxes increased by ~~$3.0~~$2.2 million or ~~2.3%~~1.6% to $137.6 million for the nine months ended September 30, 2022 compared to $135.4 million for the nine months ended September 30, 2021, ~~compared~~primarily due to ~~$132.4~~real estate taxes from the completion of development properties Wallace on Sunset in 2021 and Station Park Green (Phase IV) in 2022, as well as the acquisitions of The Village at Toluca Lake, Canvas, and 7 S Linden Commercial properties during 2021. Same-Property real estate taxes decreased by $0.1 million ~~for~~or 0.1% to $123.4 million in the nine months ended September 30, ~~2020, primarily due~~2022 compared to ~~increases in assessed valuations and tax rates. Same-Property real estate taxes increased by $3.1 million or 2.8% to $116.2~~$123.5 million in the nine months ended September 30, 2021, ~~compared to $113.1 million in the nine months ended September 30, 2020,~~ primarily due to ~~an increase~~a decrease in assessed valuations and tax ~~rates.~~rates in the Seattle metro region.

Corporate-level property management expenses increased by ~~$1.1~~$3.4 million or ~~4.2%~~12.5% to $30.5 million for the nine months ended September 30, 2022 compared to $27.1 million for the nine months ended September 30, 2021 ~~compared~~due to ~~$26.0 million for~~costs pertaining to the ~~nine months ended September 30, 2020.~~centralization of certain property level functions.

Depreciation and amortization expense ~~decreased~~increased by ~~$7.5~~$15.7 million or ~~1.9%~~4.0% to $403.6 million for the nine months ended September 30, 2022 compared to $387.9 million for the nine months ended September 30, 2021, ~~compared to $395.4 million for the nine months ended September 30, 2020,~~ primarily due to ~~a decrease~~an increase in ~~amortization~~depreciation expense ~~resulting~~ from ~~certain lease intangibles becoming fully amortized during 2020 and~~ the ~~sale~~completion of ~~Hidden Valley, Axis 2300, and Park 20~~development properties Mylo, Wallace on Sunset in ~~the first quarter of 2021.~~

~~Table of Contents~~

~~Gain on sale of real estate and land~~ ~~of $143.0 million in the nine months ended September 30, 2021 was attributable to the sale of Hidden Valley, Axis 2300, and Park 20 in the first quarter of~~ 2021, and ~~Devonshire Apartments~~Station Park Green (Phase IV) in 2022, as well as the ~~third quarter~~acquisitions of ~~2021.~~The Village at Toluca Lake and Canvas during 2021, and Regency Palm Court and Windsor Court in 2022.

Interest expense decreased by ~~$12.4~~$0.1 million or ~~7.5%~~0.1% to $152.5 million for the nine months ended September 30, 2022 compared to $152.6 million for the nine months ended September 30, 2021, ~~compared to $165.0 million for the nine months ended September 30, 2020,~~ primarily due to ~~a decrease in average outstanding debt primarily as a result of~~various debt that was paid off, matured, or ~~matured,~~ regular principal ~~amortization~~payments during and after the third quarter of ~~2020, and lower average interest rates,~~2021, which resulted in a decrease in interest expense of ~~$36.6~~$9.7 million from the third quarter of ~~2020.~~2021. These decreases toin interest expense were partially offset by the issuance of ~~$300 million of~~new senior unsecured notes due June 15, 2031 in May 2021, $450.0 million of senior unsecured notes due March 1, 2028 in February 2021, $650 million of senior unsecured notes due March 15, 2032 in February and June 2020, and $600 million of senior unsecured notes due January 15, 2031 and September 1, 2050 in August 2020, which resulted in an increase of ~~$16.9~~$6.5 million interest expense for the nine months ended September 30, ~~2021.~~2022. Additionally, there was a ~~$7.3~~$3.1 million decrease in capitalized interest in the nine months ended September 30, ~~2021,~~2022, due to a decrease in development activity as compared to the same period in ~~2020.~~2021.

Total return swap income of ~~$8.1~~$6.7 million infor the nine months ended September 30, ~~2021~~2022 consists of monthly settlements related to the Company's total return swap contracts with an aggregate notional amount of ~~$224.5~~$223.8 million.

Interest and other (loss) income ~~increased~~decreased by ~~$36.1~~$80.4 million or ~~284.3%~~164.8% to a loss of $31.6 million for the nine months ended September 30, 2022 compared to an income of $48.8 million ~~in income~~ for the nine months ended September 30, 2021, ~~compared to $12.7 million for the nine months ended September 30, 2020,~~ primarily due to ~~increases of $21.6 million~~unrealized losses resulting from a decrease in ~~unrealized gains on marketable securities, $6.9 million in marketable securities and other income, $4.7 million in income from early redemption of notes receivable, and $2.4 million in gain on sale~~the fair value of marketable securities.

Equity income from co-investments ~~increased~~decreased by ~~$7.2~~$36.9 million or ~~13.5%~~60.8% to $23.8 million for the nine months ended September 30, 2022 compared to $60.7 million for the nine months ended September 30, 2021, ~~compared to $53.5 million for the nine months ended September 30, 2020,~~ primarily due to ~~increases~~decreases of ~~$14.9~~$50.4 million

Table of Contents

in equity income from non-core co-investments and ~~$8.8~~$3.4 million in income from preferred equity investments including income from early redemptions. The ~~increases~~decreases were partially offset by ~~decreases~~an increase of ~~$7.8 million in equity income from co-investments, $6.5~~$17.1 million in co-investment promote ~~income, and $2.2 million in gain on sale of co-investment communities.~~income.

Deferred tax ~~expense on unrealized gain~~benefit on unconsolidated co-investment of ~~$5.4~~$7.9 million for the nine months ended September 30, ~~2021 resulted from a net unrealized gain on $18.8 million from unconsolidated co-investments.~~

~~Loss on early retirement of debt, net~~ ~~of $19.0 million for the nine months ended September 30, 2021 was~~2022 is primarily due to ~~the early termination~~net unrealized losses of ~~the Company's five interest rate swap contracts in conjunction with the partial repayment of the Company's unsecured term debt and the early repayment of $300.0~~$46.3 million ~~of senior unsecured notes.~~from non-core unconsolidated co-investments.

Gain on remeasurement of co-investment of ~~$2.3 million resulted from the Company's purchase of BEX III's 50.0% interest in The Village at Toluca Lake community in the second quarter of 2021. The gain on remeasurement of $234.7~~$17.4 million for the nine months ended September 30, ~~2020~~2022 resulted from the Company's purchase of ~~CPPIB's 45.0%~~its joint venture partner’s 49.8% membership interest in Essex JV, LLC co-investment ~~interests during the first quarter of 2020.~~

that owned Regency Palm Court and Windsor Court.

Liquidity and Capital Resources

The United States and other countries around the world are continuing to experience an unprecedented health pandemic related to COVID-19, which has created considerable instability and disruption in the U.S. and world economies. Governmental authorities in affected regions have taken extraordinary steps in an effort to slow down the spread of the virus and mitigate its impact on affected populations.

As of September 30, ~~2021,~~2022, the Company had ~~$49.9~~$42.7 million of unrestricted cash and cash equivalents and ~~$183.1~~$141.7 million in marketable securities, all of which were equity securities or available for sale debt securities. The Company believes that cash flows generated by its operations, existing cash and cash equivalents, marketable securities balances and availability under existing lines of credit are sufficient to meet all of its anticipated cash needs during the next twelve months. Additionally, the capital markets continue to be available and the Company is able to generate cash from the disposition of real estate assets to finance additional cash flow needs, including continued development and select acquisitions. In the event that conditions become further exacerbated due to the COVID-19 pandemic and related economic disruptions, the Company may further utilize other resources such as its cash reserves, lines of credit, or decreased investment in redevelopment activities to supplement operating cash flows. The Company is carefully monitoring and managing its cash position in light of ongoing conditions and levels of operations. The timing, source and amounts of cash flows provided by financing activities and used in investing

~~Table of Contents~~

activities are sensitive to changes in interest rates and other fluctuations in the capital markets environment, which can affect the Company's plans for acquisitions, dispositions, development and redevelopment activities.

As of September 30, ~~2021,~~2022, Moody’s Investor Service, and Standard and Poor's credit agencies rated the Company and the Operating Partnership, Baa1/Stable, and BBB+/Stable, respectively.

As of September 30, ~~2021,~~2022, the Company had two unsecured lines of credit aggregating $1.24 billion. As of September 30, ~~2021,~~2022, there was ~~$35.0~~$190.0 million outstanding on the Company's $1.2 billion unsecured line of credit. The underlying interest rate is based on a tiered rate structure tied to the Company's credit ratings, ~~and sustainability-linked metrics~~adjusted for the Company's sustainability metric grid, and was ~~LIBOR~~at Adjusted SOFR plus ~~0.775%~~0.75% as of September 30, ~~2021.~~2022. This facility is scheduled to mature in ~~September 2025,~~January 2027, with ~~three 6-month~~two six-month extensions, exercisable at the Company's option. As of September 30, ~~2021,~~2022, there was ~~$7.7~~$29.5 million outstanding on the Company's $35.0 million working capital unsecured line of credit. The underlying interest rate on the $35.0 million line is based on a tiered rate structure tied to the Company's credit ratings, ~~and sustainability-linked metrics~~adjusted for the Company's sustainability metric grid, and was ~~LIBOR~~at Adjusted SOFR plus ~~0.775%~~0.75% as of September 30, ~~2021.~~2022. This facility is scheduled to mature in ~~February 2023.~~

In June 2021, the Operating Partnership issued $300.0 million of senior unsecured notes due on June 15, 2031 with a coupon rate of 2.550% per annum (the "2031 Notes"), which are payable on June 15 and December 15 of each year, beginning on December 15, 2021. The 2031 Notes were offered to investors at a price of 99.367% of par value. The 2031 Notes are general unsecured senior obligations of the Operating Partnership, rank equally in right of payment with all other senior unsecured indebtedness of the Operating Partnership and are unconditionally guaranteed by Essex. The Company used the net proceeds of this offering to repay upcoming debt maturities, including to fund the redemption of $300.0 million aggregate principal amount (plus the make-whole amount and accrued and unpaid interest) of its outstanding 3.375% senior unsecured notes due January 2023, and for other general corporate and working capital purposes.

In March 2021, the Operating Partnership issued $450.0 million of senior unsecured notes due on March 1, 2028 with a coupon rate of 1.700% per annum (the "2028 Notes"), which are payable on March 1 and September 1 of each year, beginning on September 1, 2021. The 2028 Notes were offered to investors at a price of 99.423% of par value. The 2028 Notes are general unsecured senior obligations of the Operating Partnership, rank equally in right of payment with all other senior unsecured indebtedness of the Operating Partnership and are unconditionally guaranteed by Essex. The Company used the net proceeds of this offering to repay upcoming debt maturities, including all or a portion of certain unsecured term loans, and for general corporate and working capital purposes.July 2024.

In September 2021, the Company entered into a new equity distribution agreement pursuant to which the Company may offer and sell shares of its common stock having an aggregate gross sales price of up to $900.0 million (the “2021 ATM Program”). In connection with the 2021 ATM Program, the Company may also enter into related forward sale agreements, ~~whereby, at the Company’s discretion, it~~and may sell shares of its common stock ~~under the 2021 ATM Program under forward sales~~pursuant to these agreements. The use of a forward sale agreement would allow the Company to lock in a share price on the sale of shares of its common stock at the time the agreement is executed, but defer ~~receiving~~receipt of the proceeds from the sale of shares until a later ~~date.~~date should the Company elect to settle such forward sale agreement, in whole or in part, in shares of common stock.

The 2021 ATM Program replaces the Company’s prior equity distribution agreement entered into in September 2018 (the “2018 ATM Program”), which was terminated upon the establishment of the 2021 ATM Program. During the nine months ended September 30, ~~2021,~~2022, the Company did not sell any shares of its common stock through the 2021 ATM ~~Program or through the 2018 ATM~~ Program. As of September 30, ~~2021,~~2022, there are no outstanding forward purchase agreements, and $900.0 million of shares remains available to be sold under the 2021 ATM Program.

Table of Contents

In December 2015, the Company’s Board of Directors authorized a stock repurchase plan to allow the Company to acquire shares in an aggregate of up to $250.0 million. In February 2019, the Board of Directors approved the replenishment of the stock repurchase plan such that, as of such date, the Company had $250.0 million of purchase authority remaining under the stock repurchase plan. In each of May and December 2020, the Board of Directors approved the replenishment of the stock repurchase plan such that, as of such date, the Company had $250.0 million of purchase authority remaining under the replenished plan. As of June 30, 2022, the Company had $153.6 million of purchase authority remaining under the stock repurchase plan. In September 2022, the Company's Board of Directors approved a new stock repurchase plan to allow the Company to acquire common stock up to an aggregate value of $500.0 million. The plan supersedes the Company's previous common stock repurchase plan announced in December 2015. During the nine months ended September 30, ~~2021,~~2022, the Company repurchased and retired ~~40,000~~590,844 shares of its common stock totaling ~~$9.2~~$158.0 million, including commissions, at an average price of ~~$229.30~~$267.33 per ~~share.~~share, of which 271,397 shares totaling $69.9 million were repurchased under the new plan after its approval. As of September 30, ~~2021,~~2022, the Company had ~~$214.5~~$430.1 million of purchase authority remaining under the new stock repurchase plan.

Essex pays quarterly dividends from cash available for distribution. Until it is distributed, cash available for distribution is invested by the Company primarily in investment grade securities held available for sale or is used by the Company to reduce balances outstanding under its line of credit.

Development and Predevelopment Pipeline

~~Table of Contents~~

The Company defines development projects as new communities that are being constructed, or are newly constructed and are in a phase of lease-up and have not yet reached stabilized operations. As of September 30, ~~2021,~~2022, the Company’s development pipeline was comprised of ~~two consolidated projects under development,~~ one unconsolidated joint venture project under development and various consolidated predevelopment projects, aggregating ~~571~~264 apartment homes, with total incurred costs of ~~$252.0~~$97.0 million, and estimated remaining project costs of approximately ~~$84.0~~$29.0 million, ~~$51.0~~$14.8 million of which represents the Company's share of estimated remaining costs, for total estimated project costs of ~~$336.0~~$126.0 million.

The Company defines predevelopment projects as proposed communities in negotiation or in the entitlement process with an expected high likelihood of becoming entitled development projects. The Company may also acquire land for future development purposes or sale.

The Company expects to fund the development and predevelopment communities by using a combination of some or all of the following sources: its working capital, amounts available on its lines of credit, construction loans, net proceeds from public and private equity and debt issuances, and proceeds from the disposition of assets, if any.

Derivative Activity

The Company uses interest rate swaps, interest rate caps, and total return swap contracts to manage certain interest rate risks. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves. The fair values of interest rate swaps and total return swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements.

Alternative Capital Sources

The Company utilizes co-investments as an alternative source of capital for acquisitions of both operating and development communities. As of September 30, ~~2021,~~2022, the Company had an interest in 264 apartment homes in ~~communities~~a community actively under development with a joint ~~ventures~~venture for total estimated costs of ~~$0.1 billion.~~$102.0 million. Total estimated remaining costs are approximately ~~$68.0~~$29.0 million, of which the Company estimates its remaining investment in these development joint ventures will be approximately ~~$34.7~~$14.8 million. In addition, the Company had an interest in ~~9,468~~10,425 apartment homes of operating communities with joint ventures for a total book value of ~~$470.8~~$509.4 million as of September 30, ~~2021.~~2022.

Table of Contents

Off-Balance Sheet Arrangements

The Company has various unconsolidated interests in certain joint ventures. The Company does not believe that these unconsolidated investments have a materially different impact on its liquidity, cash flows, capital resources, credit or market risk than its consolidated operations. See Note 4, Co-investments, in the Notes to Condensed Consolidated Financial Statements, for carrying values and combined summarized financial information of these unconsolidated investments.

Critical Accounting ~~Policies and~~ Estimates

The preparation of condensed consolidated financial statements, in accordance with U.S. GAAP, requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosures of contingent assets and liabilities. The Company defines critical accounting ~~policies~~estimates as those accounting policies that require the Company’s management to exercise their most difficult, subjective and complex judgments. The Company’s critical accounting ~~policies and~~ estimates relate principally to the ~~following key areas: (i) accounting for the acquisition of investments in real estate (specifically, the allocation between land and buildings); and (ii)~~ evaluation of events and changes in circumstances indicating whether the Company’s rental properties may be impaired. The Company bases its estimates on historical experience, current market conditions, and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from those estimates made by management.

The Company’s critical accounting policies and estimates have not changed materially from the information reported in Note 2, Summary of Critical and Significant Accounting Policies, in the Company’s annual report on Form 10-K for the year ended December 31, ~~2020.~~

~~Table of Contents~~

2021.

Forward-Looking Statements

Certain statements in this "Management's Discussion and Analysis of Financial Condition and Results of Operations," and elsewhere in this quarterly report on Form 10-Q which are not historical facts may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Exchange Act, including statements regarding the Company's expectations, estimates, assumptions, hopes, intentions, beliefs and strategies regarding the future. Words such as "expects," "assumes," "anticipates," "may," "will," "intends," "plans," "projects," "believes," "seeks," "future," "estimates," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements include, among other things, statements regarding the Company’s expectations related to the continued impact of the COVID-19 pandemic and related variants on the Company’s business, financial condition and results of operations and the impact of any additional measures taken to mitigate the impact of the pandemic, the Company's intent, beliefs or expectations with respect to the timing of completion of current development and redevelopment projects and the stabilization of such projects, the timing of lease-up and occupancy of its apartment communities, the anticipated operating performance of its apartment communities, the total projected costs of development and redevelopment projects, co-investment activities, qualification as a REIT under the Internal Revenue Code of 1986, as amended, the real estate markets in the geographies in which the Company’s properties are located and in the United States in general, the adequacy of future cash flows to meet anticipated cash needs, its financing activities and the use of proceeds from such activities, the availability of debt and equity financing, general economic conditions including the potential impacts from such economic conditions, including as a result of the COVID-19 pandemic and related variants and governmental measures intended to prevent its spread, inflation, the labor market, supply chain impacts and ongoing hostilities between Russia and Ukraine, trends affecting the Company’s financial condition or results of operations, changes to U.S. tax laws and regulations in general or specifically related to REITs or real estate, changes to laws and regulations in jurisdictions in which communities the Company owns are located, and other information that is not historical information.

While the Company's management believes the assumptions underlying its forward-looking statements are reasonable, such forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which are beyond the Company’s control, which could cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The Company cannot assure the future results or outcome of the matters described in these statements; rather, these statements merely reflect the Company’s current expectations of the approximate outcomes of the matters discussed. Factors that might cause the Company’s actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following: the continued impact of the COVID-19 pandemic and related variants, which remains inherently uncertain as to duration and severity, and any additional governmental measures taken to limit its spread and other potential future outbreaks of infectious diseases or other health concerns, which could continue to adversely affect the Company’s business and its tenants, and cause a significant downturn in general economic conditions, the real estate industry, and the markets in which the Company's communities are located; the Company may fail to achieve its business objectives; the actual completion of development and redevelopment projects may be subject to delays; the stabilization dates of such projects may be delayed; the Company may abandon or defer development or redevelopment projects

Table of Contents

for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses; the total projected costs of current development and redevelopment projects may exceed expectations; such development and redevelopment projects may not be completed; development and redevelopment projects and acquisitions may fail to meet expectations; estimates of future income from an acquired property may prove to be inaccurate; occupancy rates and rental demand may be adversely affected by competition and local economic and market conditions; there may be increased interest rates and operating costs; the Company may be unsuccessful in the management of its relationships with its co-investment partners; future cash flows may be inadequate to meet operating requirements and/or may be insufficient to provide for dividend payments in accordance with REIT requirements; changes in laws or regulations; the terms of any refinancing may not be as favorable as the terms of existing indebtedness; unexpected difficulties in leasing of development projects; volatility in financial and securities markets; the Company’s failure to successfully operate acquired properties; unforeseen consequences from cyber-intrusion; the Company’s inability to maintain our investment grade credit rating with the rating agencies; government approvals, actions and initiatives, including the need for compliance with environmental requirements; and those further risks, special considerations, and other factors referred to in this quarterly report on Form 10-Q, in the Company's annual report on Form 10-K for the year ended December 31, ~~2020,~~2021, and those risk factors and special considerations set forth in the Company's other filings with the Securities and Exchange Commission (the "SEC") which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Additionally, the risks, uncertainties and other factors set forth above or otherwise referred to in the reports that the Company has filed with the SEC may be further amplified by the global impact of the COVID-19 pandemic and related ~~variants.~~variants and uncertainties regarding ongoing hostilities between Russia and the Ukraine and the related impacts on macroeconomic conditions, including, among other things, interest rates and inflation. All forward-looking statements are made as of the date hereof, the Company assumes no obligation to

~~Table of Contents~~

update or supplement this information for any reason, and therefore, they may not represent the Company’s estimates and assumptions after the date of this report.

Funds from Operations Attributable to Common Stockholders and Unitholders

Funds from Operations Attributable to Common Stockholders and Unitholders ("FFO") is a financial measure that is commonly used in the REIT industry. The Company presents FFO and FFO excluding non-core items (referred to as "Core FFO") as supplemental operating performance measures. FFO and Core FFO are not used by the Company as, nor should they be considered to be, alternatives to net income computed under U.S. GAAP as an indicator of the Company’s operating performance or as alternatives to cash from operating activities computed under U.S. GAAP as an indicator of the Company’s ability to fund its cash needs.

FFO and Core FFO are not meant to represent a comprehensive system of financial reporting and do not present, nor do they intend to present, a complete picture of the Company's financial condition and operating performance. The Company believes that net income computed under U.S. GAAP is the primary measure of performance and that FFO and Core FFO are only meaningful when they are used in conjunction with net income.

The Company considers FFO and Core FFO to be useful financial performance measurements of an equity REIT because, together with net income and cash flows, FFO and Core FFO provide investors with additional bases to evaluate operating performance and ability of a REIT to incur and service debt and to fund acquisitions and other capital expenditures and to pay dividends. By excluding gains or losses related to sales of depreciated operating properties and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help investors compare the operating performance of a real estate company between periods or as compared to different companies. By further adjusting for items that are not considered part of the Company’s core business operations, Core FFO allows investors to compare the core operating performance of the Company to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company’s actual operating results. The Company believes that its condensed consolidated financial statements, prepared in accordance with U.S. GAAP, provide the most meaningful picture of its financial condition and its operating performance.

In calculating FFO, the Company follows the definition for this measure published by the National Association of Real Estate Investment Trusts ("NAREIT"), which is the leading REIT industry association. The Company believes that, under the NAREIT FFO definition, the two most significant adjustments made to net income are (i) the exclusion of historical cost depreciation and (ii) the exclusion of gains and losses from the sale of previously depreciated properties. The Company agrees that these two NAREIT adjustments are useful to investors for the following reasons:

(a)historical cost accounting for real estate assets in accordance with U.S. GAAP assumes, through depreciation charges, that the value of real estate assets diminishes predictably over time. NAREIT stated in its White Paper on

Table of Contents

Funds from Operations "since real estate asset values have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves." Consequently, NAREIT’s definition of FFO reflects the fact that real estate, as an asset class, generally appreciates over time and depreciation charges required by U.S. GAAP do not reflect the underlying economic realities.

(b)REITs were created as a legal form of organization in order to encourage public ownership of real estate as an asset class through investment in firms that were in the business of long-term ownership and management of real estate. The exclusion, in NAREIT’s definition of FFO, of gains and losses from the sales of previously depreciated operating real estate assets allows investors and analysts to readily identify the operating results of the long-term assets that form the core of a REIT’s activity and assists in comparing those operating results between periods.

Management believes that it has consistently applied the NAREIT definition of FFO to all periods presented. However, there is judgment involved and other REITs’ calculation of FFO may vary from the NAREIT definition for this measure, and thus their disclosure of FFO may not be comparable to the Company’s calculation.

The following table is a reconciliation of net income available to common stockholders to FFO and Core FFO for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021 (in thousands, except share and per share amounts):

Essex Property Trust, Inc.


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Net income available to common stockholders	$	92,842	$	118,390	$	223,150	$	351,680
Adjustments:
Depreciation and amortization	135,511		130,564		403,561		387,887
Gains not included in FFO	(17,423)		(42,897)		(17,423)		(145,253)

Depreciation and amortization from unconsolidated co-investments	18,288		15,044		54,532		44,592
Noncontrolling interest related to Operating Partnership units	3,247		4,168		7,800		12,403

Depreciation attributable to third party ownership and other (1)	(357)		(145)		(1,064)		(412)
Funds from operations attributable to common stockholders and unitholders	$	232,108	$	225,124	$	670,556	$	650,897
Funds from operations attributable to common stockholders and unitholders per share - diluted	$	3.45	$	3.34	$	9.93	$	9.67
Non-core items:

Expensed acquisition and investment related costs	$	230	$	108	$	248	$	164
Deferred tax expense (benefit) on unconsolidated co-investments (2)	1,755		3,041		(7,863)		5,391
Gain loss on sale of marketable securities	—		—		(12,430)		(2,499)
Change in unrealized losses (gains) on marketable securities, net	17,115		(7,091)		63,556		(23,772)
Provision for credit losses	(1)		(3)		(64)		(110)

Equity loss (income) from non-core co-investments (3)	1,563		(10,868)		31,117		(19,266)

Loss on early retirement of debt, net	2		—		2		18,982
Loss on early retirement of debt from unconsolidated co-investments	1		15		988		18
Co-investment promote income	—		—		(17,076)		—
Income from early redemption of preferred equity investments and notes receivable	—		—		(858)		(8,260)

General and administrative and other, net	882		252		2,327		765
Insurance reimbursements, legal settlements, and other, net	(5,069)		(4)		(5,077)		(190)
Core Funds from Operations attributable to common stockholders and unitholders	$	248,586	$	210,574	$	725,426	$	622,120
Core Funds from Operations attributable to common stockholders and unitholders per share-diluted	$	3.69	$	3.12	$	10.75	$	9.24
Weighted average number of shares outstanding, diluted (4)	67,341,189		67,391,333		67,503,403		67,324,087

(1) The Company consolidates certain co-investments. The noncontrolling interest's share of net operating income in these investments for the three and nine months ended September 30, 2022 was $0.9 million and $2.5 million, respectively.

Table of Contents

~~Essex Property Trust, Inc.~~

Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 2020
Net income available to common stockholders $ 118,390 $ 73,661 $ 351,680 $ 473,125
Adjustments:
Depreciation and amortization 130,564 130,202 387,887 395,370
Gains not included in FFO attributable to common stockholders and unitholders (42,897) (24,879) (145,253) (276,170)
Depreciation and amortization from unconsolidated co-investments 15,044 12,883 44,592 38,191
Noncontrolling interest related to Operating Partnership units 4,168 2,593 12,403 16,543
Depreciation attributable to third party ownership and other (145) (134) (412) (407)
Funds from operations attributable to common stockholders and unitholders $ 225,124 $ 194,326 $ 650,897 $ 646,652
Funds from operations attributable to common stockholders and unitholders per share - diluted $ 3.34 $ 2.88 $ 9.67 $ 9.53
Non-core items:
Expensed acquisition and investment related costs 108 2 164 104
Deferred tax expense on unrealized gain on unconsolidated co-investment (1)
3,041 — 5,391 1,636
Gain on sale of marketable securities — (91) (2,499) (124)
Unrealized gains on marketable securities (7,091) (3,288) (23,772) (2,215)
Provision for credit losses (3) 3 (110) 100
Equity income from non-core co-investments (2)
(10,868) 213 (19,266) (4,373)
Loss on early retirement of debt, net — 19,114 18,982 23,820
Loss (gain) on early retirement of debt from unconsolidated co-investment 15 — 18 (38)
Co-investment promote income — — — (6,455)
Income from early redemption of preferred equity investments and notes receivable — — (8,260) (210)
General and administrative and other, net 252 2,510 765 5,642
Insurance reimbursements, legal settlements, and other, net (4) 132 (190) 69
Core Funds from Operations attributable to common stockholders and unitholders $ 210,574 $ 212,921 $ 622,120 $ 664,608
Core Funds from Operations attributable to common stockholders and unitholders per share-diluted $ 3.12 $ 3.15 $ 9.24 $ 9.80
Weighted average number shares outstanding, diluted (3)
67,391,333 67,495,286 67,324,087 67,837,336

~~(1)~~(2) Represents deferred tax expense (benefit) related to net unrealized gains or losses on technology co-investments.

~~(2)~~(3) Represents the Company's share of co-investment ~~income~~loss (income) from technology co-investments.

~~(3)~~(4) Assumes conversion of all outstanding ~~Operating Partnership~~ limited partnership units ~~("OP Units")~~in the Operating Partnership into shares of the Company's common stock and excludes ~~all~~ DownREIT ~~units for which the Operating Partnership has the ability and intention to redeem the units for cash and does not consider them to be common stock equivalents.~~limited partnership units.

~~Table of Contents~~

Net Operating Income

Net operating income ("NOI") and Same-Property NOI are considered by management to be important supplemental performance measures to earnings from operations included in the Company’s condensed consolidated statements of income and comprehensive income. The presentation of Same-Property NOI assists with the presentation of the Company’s operations prior to the allocation of depreciation and any corporate-level or financing-related costs. NOI reflects the operating performance of a community and allows for an easy comparison of the operating performance of individual communities or groups of communities. In addition, because prospective buyers of real estate have different financing and overhead structures, with varying marginal impacts to overhead by acquiring real estate, NOI is considered by many in the real estate industry to be a useful measure for determining the value of a real estate asset or group of assets. The Company defines Same-Property NOI as Same-Property revenues less Same-Property operating expenses, including property taxes. Please see the reconciliation of earnings from operations to NOI and Same-Property NOI, which in the table below is the NOI for stabilized properties consolidated by the Company for the periods presented ($ in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Earnings from operations	Earnings from operations	$	137,971	$	128,937	$	428,733	$	379,510	Earnings from operations	$	128,608	$	137,971	$	367,086	$	428,733
Adjustments:	Adjustments:									Adjustments:
Corporate-level property management expenses	Corporate-level property management expenses	9,068		8,619		27,120		26,024		Corporate-level property management expenses	10,184		9,060		30,532		27,135
Depreciation and amortization	Depreciation and amortization	130,564		130,202		387,887		395,370		Depreciation and amortization	135,511		130,564		403,561		387,887
Management and other fees from affiliates	Management and other fees from affiliates	(2,237)		(2,347)		(6,707)		(7,312)		Management and other fees from affiliates	(2,886)		(2,237)		(8,313)		(6,707)
General and administrative	General and administrative	12,712		13,310		34,746		42,244		General and administrative	15,172		12,712		40,541		34,746

Expensed acquisition and investment related costs	Expensed acquisition and investment related costs	108		2		164		104		Expensed acquisition and investment related costs	230		108		248		164
Gain on sale of real estate and land	Gain on sale of real estate and land	(42,897)		(22,654)		(142,993)		(39,251)		Gain on sale of real estate and land	—		(42,897)		—		(142,993)
NOI	NOI	245,289		256,069		728,950		796,689		NOI	286,819		245,281		833,655		728,965
Less: Non-Same Property NOI	Less: Non-Same Property NOI	(22,807)		(38,308)		(67,844)		(99,957)		Less: Non-Same Property NOI	(17,631)		(11,942)		(49,031)		(35,293)
Same-Property NOI	Same-Property NOI	$	222,482	$	217,761	$	661,106	$	696,732	Same-Property NOI	$	269,188	$	233,339	$	784,624	$	693,672

Item 3: Quantitative and Qualitative Disclosures About Market Risks

Interest Rate Hedging Activities

The Company’s objective in using derivatives is to add stability to interest expense and to manage its exposure to interest rate movements or other identified risks. To accomplish this objective, the Company uses interest rate swaps as part of its cash flow hedging strategy. ~~The Company previously had five~~

All of the Company's interest rate swaps ~~that were~~are designated as cash flow hedges ~~of interest rate risk and were terminated~~ as ~~of March 31, 2021 in conjunction with the partial repayment of the Company's unsecured term debt. As~~ of September 30, ~~2021,~~2022. The following table summarizes the ~~Company~~notional amount, carrying value, and estimated fair value of the Company’s cash flow hedge derivative instruments used to hedge interest rates as of September 30, 2022. The notional amount represents the aggregate amount of a particular security that is currently hedged at one time, but does not represent exposure to credit, interest rates or market risks. The table also ~~had $224.5 million~~includes a sensitivity analysis to demonstrate the impact on the Company’s derivative instruments from an increase or decrease in 10-year Treasury bill interest rates by 50 basis points, as of ~~secured variable rate indebtedness.~~September 30, 2022.

Table of Contents


	Notional Amount		Maturity Date Range	Carrying and Estimated Fair Value		Estimated Carrying Value
						+50		-50
($ in thousands)						Basis Points		Basis Points
Cash flow hedges:
Interest rate swaps	$	300,000	2026	$	6,166	$	1,533	$	10,680

Total cash flow hedges	$	300,000	2026	$	6,166	$	1,533	$	10,680

Additionally, the Company has entered into four total return swap contracts, with an aggregate notional amount of ~~$224.5~~$223.8 million that effectively convert ~~$224.5~~$223.8 million of fixed mortgage notes payable to a floating interest rate based on the SIFMA plus a spread and have a carrying value of zero at September 30, ~~2021.~~2022. The Company is exposed to insignificant interest rate risk on these swaps as the related mortgages are callable, at par, by the Company, co-terminus with the termination of any related swap. These derivatives do not qualify for hedge accounting.

Interest Rate Sensitive Liabilities

The Company is exposed to interest rate changes primarily as a result of its lines of credit and long-term debt used to maintain liquidity and fund capital expenditures and expansion of the Company's real estate investment portfolio and operations. The Company’s interest rate risk management objective is to limit the impact of interest rate changes on earnings and cash flows and to lower its overall borrowing costs. To achieve its objectives, the Company borrows primarily at fixed rates and may enter into derivative financial instruments such as interest rate swaps, caps, and treasury locks in order to mitigate its interest rate risk on a related financial instrument. The Company does not enter into derivative or interest rate transactions for speculative purposes.

~~Table of Contents~~

The Company’s interest rate risk is monitored using a variety of techniques. The table below presents the principal amounts and weighted average interest rates by year of expected maturity to evaluate the expected cash flows.


For the Years Ended	For the Years Ended	2021			2022		2023		2024		2025		Thereafter		Total			Fair value		For the Years Ended	2022			2023		2024		2025		2026		Thereafter		Total			Fair value
($ in thousands, except for interest rates)	($ in thousands, except for interest rates)																			($ in thousands, except for interest rates)
Fixed rate debt	Fixed rate debt	$	709		42,408		302,093		402,177		632,035		4,384,849		$	5,764,271		$	6,057,802	Fixed rate debt	$	40,238		302,092		402,177		632,035		548,291		3,836,558		$	5,761,391		$	5,193,400
Average interest rate	Average interest rate	3.4		%	3.7	%	3.4	%	4.0	%	3.5	%	3.1	%	3.2		%			Average interest rate	3.6		%	3.4	%	4.0	%	3.5	%	3.5	%	3.2	%	3.2		%
Variable rate debt (1)	Variable rate debt (1)	$	184		100,780		8,514		932		1,019		255,780		$	367,209		$	364,250	Variable rate debt (1)	$	201		853		30,413		1,019		1,114		409,666		$	443,266		$	439,930
Average interest rate	Average interest rate	1.2		%	1.1	%	1.0	%	1.2	%	1.2	%	1.0	%	1.0		%			Average interest rate	2.5		%	2.5	%	3.1	%	2.5	%	2.5	%	2.7	%	2.7		%

(1) ~~$224.5~~$223.8 million is subject to total return swaps.

The table incorporates only those exposures that exist as of September 30, ~~2021.~~2022. It does not consider those exposures or positions that could arise after that date. As a result, the Company's ultimate realized gain or loss, with respect to interest rate fluctuations and hedging strategies would depend on the exposures that arise prior to settlement.

Item 4: Controls and Procedures

Essex Property Trust, Inc.

As of September 30, ~~2021,~~2022, Essex carried out an evaluation, under the supervision and with the participation of management, including Essex’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of Essex's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based upon that evaluation, Essex’s Chief Executive Officer and Chief Financial Officer concluded that as of September 30, ~~2021,~~2022, Essex's disclosure controls and procedures were effective to ensure that the information required to be disclosed by Essex in the reports that Essex files or submits under the Exchange Act was recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such disclosure controls and procedures were also effective to ensure that information required to be disclosed in the reports that Essex files or submits under the Exchange Act is accumulated and communicated to Essex’s management, including Essex’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Table of Contents

There were no changes in Essex's internal control over financial reporting, that occurred during the quarter ended September 30, ~~2021,~~2022, that have materially affected, or are reasonably likely to materially affect, Essex’s internal control over financial reporting.

Essex Portfolio, L.P.

As of September 30, ~~2021,~~2022, the Operating Partnership carried out an evaluation, under the supervision and with the participation of management, including Essex's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Operating Partnership's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that as of September 30, ~~2021,~~2022, the Operating Partnership's disclosure controls and procedures were effective to ensure that the information required to be disclosed by the Operating Partnership in the reports that the Operating Partnership files or submits under the Exchange Act was recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such disclosure controls and procedures were also effective to ensure that information required to be disclosed in the reports that the Operating Partnership files or submits under the Exchange Act is accumulated and communicated to the Operating Partnership’s management, including Essex's Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

There were no changes in the Operating Partnership's internal control over financial reporting, that occurred during the quarter ended September 30, ~~2021,~~2022, that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.

Part II -- Other Information

Item 1: Legal Proceedings

~~Table of Contents~~

The Company is subject to various lawsuits in the normal course of its business operations. While the resolution of any such matter cannot be predicted with certainty, the Company is not currently a party to any legal proceedings nor is any legal proceeding currently threatened against the Company that the Company believes, individually or in the aggregate, would have a material adverse effect on the Company's financial condition, results of operations or cash flows.

Item 1A: Risk Factors

In addition to the other information set forth in this quarterly report on Form 10-Q, you should carefully consider the factors discussed in "Part I. Item 1A. Risk Factors" in the Company's annual report on Form 10-K for the year ended December 31, ~~2020,~~2021, which could materially affect the Company's financial condition, results of operations or cash flows. There have been no material changes to the Risk Factors disclosed in Item 1A of the Company's annual report on Form 10-K for the year ended December 31, ~~2020,~~2021, as filed with the SEC and available at www.sec.gov. The risks described in the Company's annual report on Form 10-K and subsequent quarterly reports on Form 10-Q are not the only risks facing the Company. Additional risks and uncertainties not currently known or that the Company currently deems to be immaterial may also materially adversely affect the Company's financial condition, results of operations or cash flows.

Item 2: Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities; Essex Portfolio, L.P.

During the three months ended September 30, ~~2021,~~2022, the Operating Partnership issued OP Units in private placements in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act, in the amounts and for the consideration set forth below:

During the three months ended September 30, ~~2021,~~2022, Essex issued an aggregate of ~~77,036~~841 shares of its common stock upon the exercise of stock ~~options, the vesting of restricted stock awards, and the exchange of OP Units and DownREIT units by limited partners or members into shares of common stock.~~options. Essex contributed the net proceeds of ~~$15.6~~$0.2 million from the option exercises during the three months ended September 30, ~~2021~~2022 to the Operating Partnership in exchange for an aggregate of ~~67,743~~841 OP Units, as required by the Operating Partnership’s partnership agreement. Furthermore, for each share of common stock issued by Essex in connection with vesting of restricted stock awards and the exchange of OP ~~Units and DownREIT~~ units, the Operating Partnership issued OP Units to Essex, as required by the partnership agreement. During the three months ended September 30, ~~2021, 9,293~~2022, zero OP Units were issued to Essex pursuant to this mechanism.

Table of Contents

Stock Repurchases

~~In December 2020, the Board of Directors approved the replenishment of~~The following table summarizes the Company's stock repurchase plan such that, as of such date, the Company had $250.0 million of purchase authority remaining under the replenished plan. As a result of the replenishment, as of September 30, 2021, the Company had $214.5 million of purchase authority remaining under the stock repurchase plan. The Company did not repurchase anypurchases of its common stock during the three months ended September 30, 2022.

~~2021.~~


	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of a Publicly Announced Program(1)	Maximum Dollar Value of Shares that May Yet Be Purchased Under the Program (in millions)(1)
August 1, 2022 - August 31, 2022	51,445	$	274.23	51,445	$	139.5
September 1, 2022 - September 30, 2022	320,439	$	259.06	320,439	$	430.1
Total	371,884	$	261.16	371,884	$	430.1

(1) In September 2022, the Board of Directors approved a new stock repurchase plan to allow the Company to acquire common stock up to an aggregate of $500.0 million. The plan supersedes the Company's previous common stock repurchase plan announced in December 2015. Following the approval of the new plan, 271,397 shares totaling $69.9 million were repurchased under the new plan.

Item 3: Defaults Upon Senior Securities

None.

Item 4: Mine Safety Disclosures

Not applicable.

Item 5: Other Information

None.

5049

Table of Contents

Item 6: Exhibits


A. Exhibits
~~10.1~~10.1**			~~Third Ame~~Fourth Amend ~~nded~~ed and Restated Revolving Credit Agreement, dated ~~as of September 30, 2021~~,July 7, 2022, among Essex Portfolio, L.P., PNC Bank, National Association, as Administrative Agent and L/C Issuer and other lenders party thereto.

31.1*			Certification of Michael J. Schall, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*			Certification of Barbara Pak, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.3*			Certification of Michael J. Schall, Principal Executive Officer of General Partner, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.4*			Certification of Barbara Pak, Principal Financial Officer of General Partner, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*			Certification of Michael J. Schall, Chief Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

32.2*			Certification of Barbara Pak, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

32.3*			Certification of Michael J. Schall, Principal Executive Officer of General Partner, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

32.4*			Certification of Barbara Pak, Principal Financial Officer of General Partner, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

101.INS			XBRL Instance Document - the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

101.SCH			XBRL Taxonomy Extension Schema Document

101.CAL			XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF			XBRL Taxonomy Extension Definition Linkbase Document

101.LAB			XBRL Taxonomy Extension Label Linkbase Document

101.PRE			XBRL Taxonomy Extension Presentation Linkbase Document

104			Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

* Filed or furnished herewith.

** In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed "filed" for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the registrant specifically incorporates it by reference.

5150

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.


			ESSEX PROPERTY TRUST, INC.
			(Registrant)

			Date: October 27, ~~2021~~2022

			By: /s/ BARBARA PAK

			Barbara Pak
			Executive Vice President and Chief Financial Officer (Authorized Officer, Principal Financial Officer)


			Date: October 27, ~~2021~~2022

			By: /s/ JOHN FARIAS

			John Farias
			Senior Vice President and Chief Accounting Officer


			ESSEX PORTFOLIO, L.P. By Essex Property Trust, Inc., its general partner
			(Registrant)

			Date: October 27, ~~2021~~2022

			By: /s/ BARBARA PAK

			Barbara Pak
			Executive Vice President and Chief Financial Officer (Authorized Officer, Principal Financial Officer)


			Date: October 27, ~~2021~~2022

			By: /s/ JOHN FARIAS

			John Farias
			Senior Vice President and Chief Accounting Officer

5251


	September 30, 2021		December 31, 2020		September 30, 2020		December 31, 2019
Cash and cash equivalents - unrestricted	$	49,910	$	73,629	$	558,446	$	70,087
Cash and cash equivalents - restricted	11,042		10,412		10,629		11,007
Total unrestricted and restricted cash and cash equivalents shown in the condensed consolidated statement of cash flows	$	60,952	$	84,041	$	569,075	$	81,094