First Quarter 2025

Earnings Release and Supplemental Data

1100 Park Place Suite 200 San Mateo California 94403 telephone 650 655 7800 facsimile 650 655 7810

www.essex.com

Essex Announces First Quarter 2025 Results

San Mateo, California—April 29, 2025—Essex Property Trust, Inc. (NYSE: ESS) (the “Company”) announced today its first quarter 2025 earnings results and related business activities.

Net Income, Funds from Operations (“FFO”), and Core FFO per diluted share for the three-month period ended March 31, 2025 are detailed below.

 

 

 

Same-Property Operations

Same-property operating results exclude any properties that are not comparable for the periods presented. The table below illustrates the percentage change in same-property revenues on a year-over-year and sequential basis for the three-month period ended March 31, 2025:

The table below illustrates the components that drove the change in same-property revenues on a year-over-year and sequential basis for the three-month period ended March 31, 2025:

Investment Activity

Acquisitions

In the first quarter, the Company acquired three apartment home communities comprising 619 units and located in Northern California for a total contract price of $345.4 million. Please see page S-14 of the supplemental financial information for additional details.

Dispositions

In February, the Company sold a 53-year-old, 255-unit apartment home community located in Rancho Palos Verdes, CA for a contract price of $127.0 million. Concurrent with the closing, the Company repaid a $69.6 million secured mortgage encumbering the property and recorded a $0.8 million loss on early extinguishment of debt, which has been excluded from Core FFO. The Company recorded a gain on sale of real estate of $111.0 million in the first quarter, which has been excluded from Total and Core FFO.

Subsequent to quarter end, the Company sold a 350-unit apartment home community located in Santa Ana, CA for a contract price of $239.6 million, reflecting an attractive valuation of  approximately $685,000 per unit.

Other Investments

In the first quarter, the Company assumed full managerial control of a 241-unit apartment home community located in Oakland, CA associated with a preferred equity investment. The Company consolidated the community on its financial statements based on a valuation of $95.0 million and expects this investment will be FFO neutral to the 2025 forecast.

Development Activity

Balance Sheet and Liquidity

Balance Sheet

In February, the Company issued $400.0 million of 10-year senior unsecured notes due in April 2035 bearing an interest rate of 5.375% per annum and an effective yield of 5.48%. The proceeds were used to repay the Company’s $500.0 million senior unsecured notes at maturity in April 2025.

Common Stock and Liquidity

In the first quarter, the Company entered into forward sale agreements to sell a total of 52,600 shares of common stock at a gross initial weighted average price of $314.06 per share. The Company has not received any proceeds from settlement and can settle these agreements at its option by September 2026. The remaining capacity under the Company’s ATM program is $900.0 million, pending the settlement of outstanding forward sales agreements. In the first quarter, the Company did not repurchase any shares through its stock repurchase plan.

As of March 31, 2025, the Company had approximately $1.4 billion in liquidity via undrawn capacity on its unsecured credit facilities, cash and cash equivalents, and marketable securities.

Guidance

The following table provides a reconciliation of first quarter 2025 Core FFO per diluted share to the midpoint of the guidance provided in the Company’s fourth quarter 2024 earnings release.

2025 Full-Year Guidance and Key Assumptions

For additional details regarding the Company’s 2025 FFO guidance range, please see page S-15 of the supplemental financial information.

Conference Call with Management

The Company will host an earnings conference call with management to discuss its quarterly results on Wednesday, April 30, 2025 at 9 a.m. PT (12 p.m. ET), which will be broadcast live via the Internet at www.essex.com, and accessible via phone by dialing toll-free, (877) 407-0784, or toll/international, (201) 689-8560. No passcode is necessary.

Upcoming Events

The Company is scheduled to participate in the National Association of Real Estate Investment Trusts (“Nareit”) REITweek in New York from June 3-4, 2025. The Company’s President and Chief Executive Officer, Angela L. Kleiman, will present at the conference on June 4, 2025 at 2:45 p.m. ET. The presentation will be webcast and can be accessed on the Investors section of the Company’s website at www.essex.com. A copy of any materials provided by the Company at the conference will also be made available on the Investors section of the Company’s website.

Corporate Profile

Essex Property Trust, Inc., an S&P 500 company, is a fully integrated real estate investment trust (REIT) that acquires, develops, redevelops, and manages multifamily residential properties in selected West Coast markets. Essex currently has ownership interests in 257 apartment communities comprising over 62,000 apartment homes with an additional property in active development. Additional information about the Company can be found on the Company’s website at www.essex.com.

This press release and accompanying supplemental financial information has been furnished to the Securities and Exchange Commission electronically on Form 8-K and can be accessed from the Company’s website at www.essex.com. If you are unable to obtain the information via the Web, please contact the Investor Relations Department at (650) 655-7800.

FFO Reconciliation

FFO, as defined by the National Association of Real Estate Investment Trusts (“Nareit”), is generally considered by industry analysts as an appropriate measure of performance of an equity REIT. Generally, FFO adjusts the net income of equity REITs for non-cash charges such as depreciation and amortization of rental properties, impairment charges, gains on sales of real estate and extraordinary items. Management considers FFO and FFO which excludes non-core items, which is referred to as “Core FFO,” to be useful supplemental operating performance measures of an equity REIT because, together with net income and cash flows, FFO and Core FFO provide investors with additional bases to evaluate the 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 land 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. FFO and Core FFO do not represent net income or cash flows from operations as defined by U.S. generally accepted accounting principles (“GAAP”) and are not intended to indicate whether cash flows will be sufficient to fund cash needs. These measures should not be considered as alternatives to net income as an indicator of the REIT's operating performance or to cash flows as a measure of liquidity. FFO and Core FFO do not measure whether cash flow is sufficient to fund all cash needs including principal amortization, capital improvements and distributions to stockholders. FFO and Core FFO also do not represent cash flows generated from operating, investing or financing activities as defined under GAAP. Management 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 disclosures of FFO may not be comparable to the Company’s calculation.

The following table sets forth the Company’s calculation of FFO and Core FFO per diluted share for the three-month periods ended March 31, 2025 and 2024 (dollars in thousands, except for share and per share amounts):

 

Net Operating Income (“NOI”) and Same-Property NOI Reconciliations

NOI and Same-Property NOI are considered by management to be important supplemental performance measures to earnings from operations included in the Company’s consolidated statements of 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 (dollars in thousands):

Safe Harbor Statement Under The Private Litigation Reform Act of 1995:

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are statements which are not historical facts, 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 second quarter and full-year 2025 guidance (including net income, Total FFO and Core FFO, same-property growth and related assumptions) and anticipated yield on certain investments. 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.

Definitions and Reconciliations

Non-GAAP financial measures and certain other capitalized terms, as used in this earnings release and supplemental financial information, are defined and further explained on pages S-17.1 through S-17.4, "Reconciliations of Non-GAAP Financial Measures and Other Terms," of the accompanying supplemental financial information. The supplemental financial information is available on the Company's website at www.essex.com.

Loren Rainey

Director, Investor Relations

(650) 655-7800

ESSEX  PROPERTY  TRUST, INC.

Consolidated Operating Results - Selected Line Item Detail

(Dollars in thousands)

---

 

Consolidated Funds from Operations ⁽¹⁾
(Dollars in thousands, except share and per share amounts and in footnotes)

---

		Three Months Ended March 31,
		2025				2024				% Change
Funds from operations attributable to common stockholders and unitholders (FFO)
Net income available to common stockholders		$	203,110			$	272,731
Adjustments:
Depreciation and amortization			151,287				139,733
Gains not included in FFO			(111,360	)			(138,326	)
Impairment loss from unconsolidated co-investments			-				3,726
Depreciation and amortization from unconsolidated co-investments			14,378				18,470
Noncontrolling interest related to Operating Partnership units			7,279				9,599
Depreciation attributable to third party ownership and other (2)			(46	)			(389	)
Funds from operations attributable to common stockholders and unitholders		$	264,648			$	305,544
FFO per share-diluted		$	3.97			$	4.60				-13.7%
Components of the change in FFO
Non-core items:
Expensed acquisition and investment related costs		$	-			$	68
Tax (benefit) expense on unconsolidated co-investments (3)			(163	)			49
Realized and unrealized losses (gains) on marketable securities, net			91				(3,351	)
Provision for credit losses			(3	)			47
Equity income from non-core co-investments (4)			(1,716	)			(5,870	)
Loss on early retirement of debt			762				-
Co-investment promote income			-				(1,531	)
General and administrative and other, net (5)			1,276				2,541
Insurance reimbursements, legal settlements, and other, net (6)			(361	)			(42,814	)
Core funds from operations attributable to common stockholders and unitholders		$	264,534			$	254,683
Core FFO per share-diluted		$	3.97			$	3.83				3.7%
Weighted average number of shares outstanding diluted (7)			66,656,852				66,470,819

(2)	The Company consolidates certain co-investments. The noncontrolling interest's share of net operating income in these investments for the three months ended March 31, 2025 was $0.1 million.

(3)	Represents tax related to net unrealized gains or losses on technology co-investments.

(4)	Represents the Company’s share of co-investment income or loss from technology co-investments.

(5)	Includes political advocacy costs of $0.1 million and $1.9 million for the three months ended March 31, 2025 and 2024, respectively.

(6)

During the three months ended March 31, 2024, the Company settled two lawsuits related to construction defects at two communities and received cash recoveries of $42.5 million. The Company determined that all uncertainties were resolved upon receipt of cash and recorded a gain which was excluded from Core FFO. There were no material gains from legal settlements during the three months ended March 31, 2025.

(7)	Assumes conversion of all outstanding limited partnership units in Essex Portfolio, L.P. (the “Operating Partnership”) into shares of the Company’s common stock and excludes DownREIT limited partnership units.

---

See Company's Form 10-K and Form 10-Qs filed with the SEC for additional information

---

See Company's Form 10-K and Form 10-Qs filed with the SEC for additional information

ESSEX  PROPERTY  TRUST, INC.

Debt Summary - March 31, 2025

(Dollars in thousands, except in footnotes)

														Scheduled principal payments, unamortized premiums (discounts) and (debt issuance costs) are as follows - excludes lines of credit:
																	Unsecured				Secured				Total				Weighted Average Interest Rate			Percentage of Total Debt
						Weighted Average
		Balance Outstanding				Interest Rate				Maturity in Years
Unsecured Debt, net
Bonds public - fixed rate		$	5,600,000				3.6	%			6.9			2025 (1)			$	500,000			$	143,249			$	643,249			3.5	%		9.4	%
Term loan (2)			300,000				4.2	%			2.5			2026				450,000				194,405				644,405			3.6	%		9.4	%
Unamortized discounts and debt														2027 (2)				650,000				84,397				734,397			3.9	%		10.8	%
issuance costs, net			(29,338	)			-				-			2028				450,000				68,332				518,332			2.2	%		7.6	%
Total unsecured debt, net			5,870,662				3.6	%			6.7			2029				500,000				1,456				501,456			4.1	%		7.4	%
Mortgage Notes Payable, net														2030				550,000				1,592				551,592			3.1	%		8.1	%
Fixed rate - secured			605,768				4.3	%			4.8			2031				600,000				1,740				601,740			2.3	%		8.8	%
Variable rate - secured (3)			316,552				3.7	%			9.2			2032				650,000				1,903				651,903			2.6	%		9.6	%
Unamortized premiums and debt														2033				-				330,126				330,126			4.9	%		4.8	%
issuance costs, net			(2,730	)			-				-			2034				550,000				2,275				552,275			5.5	%		8.1	%
Total mortgage notes payable, net			919,590				4.1	%			6.3			2035				400,000				2,487				402,487			5.5	%		5.9	%
Unsecured Lines of Credit														Thereafter				600,000				90,358				690,358			3.6	%		10.1	%
Line of credit (4)			-				5.3	%			N/A			Subtotal				5,900,000				922,320				6,822,320			3.7	%		100.0	%
Line of credit (5)			-				5.3	%			N/A			Debt Issuance Costs				(28,138	)			(2,407	)			(30,545	)		-			-
Total lines of credit			-				5.3	%			N/A			(Discounts)/Premiums				(1,200)				(323	)			(1,523	)		-			-
Total debt, net		$	6,790,252				3.7	%			6.7			Total			$	5,870,662			$	919,590			$	6,790,252			3.7	%		100.0	%

---

See Company's Form 10-K and Form 10-Qs filed with the SEC for additional information

ESSEX  PROPERTY  TRUST, INC.

---

---

ESSEX  PROPERTY  TRUST, INC.

(Dollars in thousands)

---