Prepared by R.R. Donnelley Financial -- Form 10-Q

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 June 30, 2002

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

For the transition period from to

Commission File No. 1-13106

ESSEX PROPERTY TRUST, INC.

(Exact name of Registrant as specified in its Charter)

Maryland

(State or other jurisdiction

of incorporation or organization)

77-0369576

(I.R.S. Employer

Identification No.)

925 East Meadow Drive, Palo Alto, California 94303

(Address of principal executive offices) (Zip code)

(650) 494-3700

(Registrant’s telephone number, including area code)

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 for such shorter period that the Registrant was required to file such report, and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

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:

18,224,376 shares of Common Stock

as of August 1, 2002

TABLE OF CONTENTS

FORM 10-Q

	PART I	Page No.

Item 1	Financial Statements (Unaudited)	3

	Consolidated Balance Sheets as of June 30, 2002 and December 31, 2001	4

	Consolidated Statements of Operations for the three months ended June 30, 2002 and 2001	5

	Consolidated Statements of Operations for the six months ended June 30, 2002 and 2001	6

	Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2002 and the year ended December 31, 2001	7

	Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2002 and 2001	8

	Notes to Consolidated Financial Statements	9

Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	20

Item 3	Quantitative and Qualitative Disclosure About Market Risk	31

	PART II

Item 4	Submission of Matters to a Vote of Security Holders	32

Item 6	Exhibits and Reports on Form 8-K	32

	Signatures	33

PART I FINANCIAL INFORMATION

Item 1: Financial Statements (Unaudited)

“Essex” or the “Company” means Essex Property Trust, Inc., a real estate investment trust incorporated in the State of Maryland, or where the context otherwise requires, Essex Portfolio, L.P., a limited partnership (the “Operating Partnership”) in which Essex Property Trust, Inc. is the sole general partner.

The information furnished in the accompanying consolidated unaudited balance sheets, statements of operations, stockholders’ equity and cash flows of the Company reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of the aforementioned financial statements for the interim periods.

The accompanying unaudited consolidated financial statements should be read in conjunction with the notes to such financial statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations.

ESSEX PROPERTY TRUST, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands, except per share amounts)

	June 30, 2002			December 31, 2001
ASSETS
Real estate:
Rental properties:
Land and land improvements	$	289,216		$	291,913
Buildings and improvements		884,136			883,287

		1,173,352			1,175,200
Less accumulated depreciation		(172,883	)		(156,269	)

		1,000,469			1,018,931
Investments		90,782			95,460
Real estate under development		123,280			93,256

		1,214,531			1,207,647
Cash and cash equivalents—unrestricted		8,664			6,440
Cash and cash equivalents—restricted		17,875			17,163
Notes receivable from investees and other related parties		61,565			56,014
Notes and other receivables		28,250			29,771
Prepaid expenses and other assets		29,241			6,699
Deferred charges, net		6,207			5,724

	$	1,366,333		$	1,329,458

LIABILITIES AND STOCKHOLDERS’ EQUITY
Mortgage notes payable	$	561,220		$	564,201
Lines of credit		106,459			74,459
Accounts payable and accrued liabilities		29,873			29,577
Dividends payable		18,156			16,559
Other liabilities		6,651			6,583

Total liabilities		722,359			691,379
Minority interests		251,669			251,480
Stockholders’ equity:
Common stock, $.0001 par value, 656,682,178 and 656,682,178 authorized, 18,624,376 and 18,428,295 issued and outstanding		2			2
Cumulative redeemable preferred stock; $.0001 par value, no shares issued and outstanding:
7.875% Series B 2,000,000 shares authorized		—			—
9.125% Series C 500,000 shares authorized		—			—
9.30% Series D 2,000,000 shares authorized		—			—
9.25% Series E 2,200,000 shares authorized		—			—
Excess stock, $.0001 par value, 330,000,000 shares authorized and no shares issued and outstanding		—			—
Additional paid-in capital		428,214			426,517
Distributions in excess of accumulated earnings		(35,911	)		(39,920	)

Total stockholders’ equity		392,305			386,599

Commitments and contingencies
	$	1,366,333		$	1,329,458

See accompanying notes to the consolidated unaudited financial statements.

ESSEX PROPERTY TRUST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in thousands, except per share amounts)

	Three months ended
	June 30, 2002			June 30, 2001
Revenues:
Rental	$	41,769		$	44,530
Other property		1,396			1,453

Total property		43,165			45,983
Interest and other		7,818			4,536

Total revenues		50,983			50,519

Expenses:
Property operating expenses
Maintenance and repairs		2,356			2,875
Real estate taxes		3,119			2,929
Utilities		2,253			2,435
Administrative		3,045			3,606
Advertising		732			641
Insurance		490			230
Depreciation and amortization		9,114			8,833

		21,109			21,549
Interest		8,652			9,547
Amortization of deferred financing costs		147			207
General and administrative		1,565			1,854

Total expenses		31,473			33,157

Income from continuing operations before minority interests and discontinued operations		19,510			17,362
Minority interests		(6,285	)		(5,991	)

Income from continuing operations		13,225			11,371
Discontinued operations (net of minority interest):
Income from real estate sold		69			156
Gain on sale of real estate		8,064			—

Income from discontinued operations		8,133			156

Net income	$	21,358		$	11,527

Per share data:
Basic:
Income from continuing operations	$	0.71		$	0.61
Income from discontinued operations	$	0.44		$	0.01

Net income	$	1.15		$	0.62

Weighted average number of shares outstanding during the period		18,603,394			18,462,237

Diluted:
Income from continuing operations	$	0.71		$	0.60
Income from discontinued operations	$	0.43		$	0.01

Net income	$	1.14		$	0.61

Weighted average number of shares outstanding during the period		18,793,987			18,777,636

Dividend per share	$	0.77		$	0.70

See accompanying notes to the consolidated unaudited financial statements.

ESSEX PROPERTY TRUST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in thousands, except per share amounts)

	Six months ended
	June 30, 2002			June 30, 2001
Revenues:
Rental	$	83,888		$	88,617
Other property		2,712			2,904

Total property		86,600			91,521
Interest and other		13,795			8,596

Total revenues		100,395			100,117

Expenses:
Property operating expenses
Maintenance and repairs		5,165			5,589
Real estate taxes		6,269			5,977
Utilities		4,284			4,875
Administrative		6,671			7,187
Advertising		1,354			1,343
Insurance		833			489
Depreciation and amortization		18,100			17,563

		42,676			43,023
Interest		17,441			18,881
Amortization of deferred financing costs		295			367
General and administrative		3,265			3,729

Total expenses		63,677			66,000

Income from continuing operations before minority interests and discontinued operations		36,718			34,117
Minority interests		(12,349	)		(11,844	)

Income from continuing operations		24,369			22,273
Discontinued operations (net of minority interest):
Income from real estate sold		225			302
Gain on sale of real estate		8,061			—

Income from discontinued operations		8,286			302

Net income	$	32,655		$	22,575

Per share data:
Basic:
Income from continuing operations	$	1.31		$	1.20
Income from discontinued operations		0.45			0.02

Net income	$	1.76		$	1.22

Weighted average number of shares outstanding during the period		18,550,243			18,445,361

Diluted:
Income from continuing operations	$	1.31		$	1.18
Income from discontinued operations		0.44			0.02

Net income	$	1.75		$	1.20

Weighted average number of shares outstanding during the period		18,723,502			18,785,349

Dividend per share	$	1.54		$	1.40

See accompanying notes to the consolidated unaudited financial statements.

ESSEX PROPERTY TRUST, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

for the six months ended June 30, 2002

and the year ended December 31, 2001

(Unaudited)

(Dollars and shares in thousands)

	Preferred Stock			Common Stock				Additional paid-in capital			Distributions in excess of accumulated earnings			Total
	Shares	Amount		Shares		Amount		Additional paid-in capital						Total
Balances at December 31, 2000	—	$	—	18,417		$	2	$	428,433		$	(36,760	)	$	391,675

Shares purchased by Operating Partnership	—		—	(101	)		—		(4,822	)		—			(4,822	)
Net proceeds from options exercised	—		—	112			—		2,906			—			2,906
Net income	—		—	—			—		—			48,545			48,545
Dividends declared	—		—	—			—		—			(51,705	)		(51,705	)

Balances at December 31, 2001	—		—	18,428			2		426,517			(39,920	)		386,599

Shares purchased by Operating Partnership	—		—	(11	)		—		(499	)		—			(499	)
Net proceeds from options exercised	—		—	207			—		2,196			—			2,196
Net income	—		—	—			—		—			32,655			32,655
Dividends declared	—		—	—			—		—			(28,646	)		(28,646	)

Balances at June 30, 2002	—	$	—	18,624		$	2	$	428,214		$	(35,911	)	$	392,305

See accompanying notes to the consolidated unaudited financial statements.

ESSEX PROPERTY TRUST, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)

	Six months ended
	June 30, 2002			June 30, 2001
Net cash provided by operating activities:	$	45,359		$	50,305

Cash flows from investing activities:
Additions to real estate:
Acquisitions		—			(6,082	)
Improvements to recent acquisitions		(1,688	)		(2,810	)
Redevelopment		(4,810	)		(2,333	)
Revenue generating capital expenditures		(430	)		(3	)
Non-revenue generating capital expenditures		(2,837	)		(2,430	)
Proceeds received from contribution of real estate to corporate investee		—			15,987
Decrease / (increase) in restricted cash		(712	)		2,435
Additions to notes receivable from investees, other related parties and other receivables		(9,151	)		(61,846	)
Repayment of notes receivable from investees, other related parties and other receivables		4,440			13,818
Additions to real estate under development		(30,202	)		(17,519	)
Net distribution from (contribution to) investments in corporations and limited partnerships		12,623			(11,762	)

Net cash used in investing activities		(32,767	)		(72,545	)

Cash flows from financing activities:
Proceeds from mortgage and other notes payable and lines of credit		39,000			169,294
Repayment of mortgage and other notes payable and lines of credit		(9,981	)		(109,791	)
Additions to deferred charges		(1,041	)		(140	)
Net proceeds from stock options exercised and shares issued through dividend reinvestment plan		2,196			1,527
Contributions from minority interest partners		(14	)		6,000
Distributions to minority interest partners		(12,514	)		(11,928	)
Shares purchased by Operating Partnership		(499	)		—
Redemption of Operating Partnership units		(309	)		(2,555	)
Dividends paid		(27,206	)		(24,101	)

Net cash (used in) provided by financing activities		(10,368	)		28,306

Net increase in cash and cash equivalents		2,224			6,066
Cash and cash equivalents at beginning of period		6,440			6,600

Cash and cash equivalents at end of period	$	8,664		$	12,666

Supplemental disclosure of cash flow information—cash paid for interest, net of $3,244 and $1,303 capitalized	$	14,706		$	18,213

Supplemental disclosure of non-cash investing and financing activities:
Proceeds from disposition of real estate held by exchange facilitator and classified as other asset	$	19,477		$	—

Additional investment in limited partnership:
Investments	$	3,681		$	—
Accounts payable		(3,681	)		—

	$	—		$	—

Issuance of Operating Partnership Units in connection with the purchase of real estate	$	—		$	10,381

Exchange of related party notes receivable for investments	$	—		$	8,347

Contribution of real estate in exchange for notes receivable and investments	$	—		$	22,463

Consolidation of previously unconsolidated investment	$	—		$	8,087

Mortgage note payable assumed in connection with purchase of real estate	$	—		$	6,144

Exchange of investment for note receivable from investee	$	—		$	1,501

See accompanying notes to consolidated unaudited financial statements.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(1) Organization and Basis of Presentation

The unaudited consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States of America 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 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, 2001.

The unaudited consolidated financial statements for the three and six months ended June 30, 2002 and 2001 include the accounts of the Company and Essex Portfolio, L.P. (the “Operating Partnership”, which holds the operating assets of the Company). The Company is the sole general partner in the Operating Partnership, owning an 88.9%, 89.0% and 89.0% general partnership interest as of June 30, 2002, December 31, 2001 and June 30, 2001, respectively.

As of June 30, 2002, the Company operates and has ownership interests in 88 multifamily properties (containing 19,769 units) and two office buildings (with approximately 56,300 square feet) (collectively, the “Properties”). The Properties are located in Northern California (the San Francisco Bay Area), Southern California (Los Angeles, Ventura, Orange and San Diego counties), and the Pacific Northwest (the Seattle, Washington and Portland, Oregon metropolitan areas).

The Company invests in joint ventures and accounts for these investments under the equity or consolidation methods of accounting based on the voting control it exercises through its ownership interests in these affiliates. Under the equity method of accounting, the investment is carried at cost of acquisition and includes costs incurred by the Company and not reimbursed by the joint venture, plus the Company’s share in undistributed earnings or losses since acquisition. The individual assets, liabilities, revenues and expenses of the joint ventures accounted for under the equity method are not recorded in the Company’s consolidated financial statements.

Included in the Company’s investments accounted for under the equity method investments are limited partnership interests in 17 partnerships (Down REIT entities), which collectively own ten multifamily properties, comprised of 1,831 units. These investments were made under arrangements whereby Essex Management Corporation (EMC) became the general partner, the Operating Partnership became a special minority interest limited partner, and the other limited partners were granted rights of redemption for their interests. Such partners can request to be redeemed and the Company can elect to redeem their rights for cash or by issuing shares of its common stock on a one share per unit basis. Conversion values will be based on the market value of the Company’s common stock at the time of redemption multiplied by the number of units stipulated under the above arrangements. The other limited partners receive distributions based on the Company’s current dividend rate times the number of redemption shares. At June 30, 2002, the maximum number of shares that could be required to meet redemption of these Down REIT entities is 1,510,034. The net income reported by the Company under the equity method of accounting by these down REIT entities is the net income of these down REIT entities as reduced by the income allocated to the other limited partners which is equal to the distributions they received.

All significant intercompany balances and transactions have been eliminated in the consolidated financial statements.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(2) Significant Transactions for the quarter ended June 30, 2002

(A) Disposition Activities

On April 17, 2002, the AEW co-investment in which the Company is a 20 percent partner, sold two of its four assets. Riverfront Apartments, a 229-unit apartment community in San Diego, California and Casa Mango Apartments, a 96-unit apartment community in Del Mar, California were sold to an unrelated third party. The combined sales price was approximately $52,000. The buyer of these two properties assumed two non-recourse mortgages in the cumulative amount of approximately $26,500, with a 6.5% fixed interest rate, which matures in February 2009. The Company’s equity in income from the gain on the sale of real estate is $2,000 and is presented as interest and other income in the accompanying consolidated statement of operations. The Company contributed the assets to the joint venture in December 1999 at a value of approximately $41,000. In addition, the Company earned a fee in conjunction with the sale of these assets in the amount of $1,110 and this fee is presented as interest and other income in the accompanying consolidated statement of operations. The Company may receive an additional incentive fee related specifically to these two asset sales, which is subject to certain limitations and conditions.

On June 18, 2002, the Company sold Tara Village, a 168-unit apartment community located in Tarzana, California to an unrelated third party for a contract price of $20,000. The Company acquired the property in January 1997 for $10,300. The Company realized a gain on the sale of real estate of $8,061, net of minority interest of $990. This property was not encumbered by any mortgage. The Company expects to utilize Internal Revenue Code Section 1031 to defer the taxable gain on the sale of this property. As of June 30, 2002, the net proceeds of this sale of $19,477 are held as a deposit by an exchange facilitator in connection with the 1031 exchange and is presented as prepaid expenses and other assets in the Company’s accompanying balance sheet.

(B) Disposition—Subsequent Event

On July 2, 2002, the Company through its taxable REIT subsidiary Essex Fidelity I Corporation (EFC), sold Moanalua Hillside Apartments, a 700-unit apartment community in Honolulu, Hawaii to an unrelated third party for a contract price of $44,100. In conjunction with this sale, the Company originated a $40,000 non-recourse mortgage on the property with a fixed interest rate of 8.75%, maturing on July 2004. The Company received a $600 loan fee, a $450 consulting fee and $1,600 in prepaid interest in connection with the transaction. Upon early prepayment prior to its scheduled maturity, the Company will retain any unamortized prepaid interest. EFC purchased the asset on June 29, 2001 for a contract price of $42,200.

(C) Debt Transactions

On May 15, 2002, the Company renewed and expanded its existing $120,000 unsecured revolving credit facility. The renewed facility was increased to $165,000 and carries an interest rate, based on a tiered rate structure, which currently is equal to LIBOR plus 1.10%, representing a 0.05% reduction from the previous facility. The credit line has a two-year term with a one-year extension option.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

On June 5, 2002, the Company refinanced the construction loan that was in place on Tierra Vista, a 404-unit apartment community, located in Oxnard, California. The construction loan amount at the time of payoff was approximately $35,800 and had a variable interest rate at LIBOR plus 1.795%. The new loan is a non-recourse mortgage in the amount of $38,000, with a 5.93% fixed interest rate, which matures in June 2007. This asset and mortgage are owned by the AEW co-investment in which the Company is a 20 percent partner.

(D) Development Communities

The Company defines development communities as new apartment properties that are being constructed or are newly constructed and in a phase of lease-up and have not yet reached stabilized operations. At June 30, 2002, the Company (including the Fund’s development communities) has ownership interests in six development communities, with an aggregate of 1,521 multifamily units and an estimated total cost of $284,000 of which approximately $129,800 remains to be expended of which approximately $58,000 is the Company’s commitment.

During the second quarter, the Company began lease-up at two development communities, The Essex on Lake Merritt, a 270-unit high-rise luxury apartment community located in Oakland, California and The San Marcos, a 312-unit apartment community located in Richmond, California. The Company projects The Essex on Lake Merritt will reach stabilized operations during the fourth quarter of 2002 and The San Marcos will reach stabilized operations during the third quarter of 2003.

(E) Redevelopment Communities

The Company defines redevelopment communities as existing properties owned or recently acquired which have been targeted for investment by the Company with the expectation of increased financial returns through property improvement. Redevelopment communities typically have apartment units that are not available for rent and, as a result, may have less than stabilized operations. At June 30, 2002, the Company has ownership interests in two redevelopment communities, which contain an aggregate of 258 units with total originally projected redevelopment investment of $6,532 of which approximately $2,434 remains to be expended.

(F) Equity Transactions

In May 2001, the Company’s Board of Directors authorized the Operating Partnership to purchase from time to time shares of the Company’s Common Stock, in an amount up to $50,000, at a price not to exceed $48.00 per share in the open market or through negotiated or block transactions. The timing of any repurchase will depend on the market price and other market conditions and factors. Essex expects to use working capital or proceeds from the sale of properties to provide funds for this program. The purpose of the program is to acquire stock related to real estate transactions involving the issuance of partnership units in the Operating Partnership and similar interests. This program supersedes its common stock repurchase plan as announced on March 25, 1999. In October 2001, the Operating Partnership acquired 100,700 shares of the Company’s outstanding Common Stock. The weighted average exercise price paid for the shares was $47.88. In March 2002, the Operating Partnership acquired 10,500 shares of the Company’s outstanding Common Stock. The weighted average exercise price paid for the shares was $47.50.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

In order to facilitate the purchase of Common Stock, on May 31, 2002, the Company entered into a Stock Repurchase Plan and Agreement with Bear, Stearns and Co., Inc. that complies with the requirements of Rule 10b5-1(c)(1) under the Securities Exchange Act of 1934, as amended. Under this plan, shares can be repurchased in the open market during those periods each quarter when trading in the Company’s stock by insiders is restricted under the Company’s insider trading policy. The Plan provides for the repurchase of up to 400,000 shares at a price not to exceed $48.00.

Subsequent to the quarter ended June 30, 2002, under the terms of the Stock Repurchase Plan and Agreement, the Company purchased 400,000 shares at $48.00 per share.

The amount paid for the shares are reflected as a reduction of the common stock and additional paid-in-capital in the Company’s consolidated balance sheet.

(G) Other

In April 2000, the Company invested $1,500 in a real estate focused technology fund sponsored by Cohen and Steers. The Company is on the fund’s advisory board and viewed this investment as an opportunity to keep abreast of current trends in the area of technology as applied to the real estate industry. The fund has various investments in real estate technology companies. Through June 30, 2002, the Company reduced the book value of its investment by $700 in light of current valuations provided by the fund’s general partner. The Company recorded the valuation reduction as a reduction to its equity in income from its investment in the technology fund.

(H) Private Equity Fund

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

Disposition Activities of the Fund

On May 9, 2002, the Fund sold Marbrisas Apartments, a 500-unit apartment community located in Chula Vista, California, to an unrelated third party for an approximate contract price of $69,000. In connection with this transaction, the buyer assumed a non-recourse secured mortgage of approximately $40,000 with a 7.988% fixed interest rate, which matures in July 2005. The Fund purchased the property in August 2001 for $62,000 and the net proceeds from the sale will be distributed to the Fund investors. The Company’s equity in income from the gain on the sale of the real estate is $1,100 and is presented as interest and other income in the accompanying consolidated statement of operations. In addition, at the inception of the Fund the Company incurred approximately $7,200 in placement fees and professional fees related to the syndication of the Fund. The Company will write off a portion of these costs upon the sale of Fund assets as a reduction to its equity in income from the Fund’s gain on the sale of real estate. On this asset sale the Company wrote off approximately $900 of these costs. The Company is eligible to receive incentive payments to the extent the Fund exceeds certain financial return benchmarks, including a 10% compounded annual return on the limited partners’ total capital contributions. The Company has not received any incentive payments to date.

Debt Transactions of the Fund

In June 2002, the Fund amended and restated its existing $75,000 secured revolving subscription facility. The renewed facility was increased to $125,000 and bears interest at LIBOR plus 0.875%. As of June 30, 2002, the line had an outstanding balance of $23,370, with an interest rate of approximately 2.715%. The credit line matures in December 2003.

Development Communities of the Fund

At June 30, 2002 the Fund has three development communities with an aggregate of 615 multifamily units and an estimated total cost of $122,300 of which $91,400 remains to be expended and approximately $19,600 is the Company’s commitment.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(3) Related Party Transactions

All general and administrative expenses of the Company and Essex Management Corporation, an unconsolidated preferred stock subsidiary of the Company (“EMC”), are initially borne by the Company, with a portion subsequently allocated to EMC. Expenses allocated to EMC for the three months ended June 30, 2002 and 2001 totaled $708 and $488, respectively, and $1,478 and $918 for the six months ended June 30, 2002 and 2001, respectively. The allocation is reflected as a reduction in general and administrative expenses in the accompanying consolidated statements of operations.

Interest and other income includes interest income of $1,097 and $1,319 for the three months ended June 30, 2002 and 2001, respectively, and $2,158 and $2,219 for the six months ended June 30, 2002 and 2001, respectively. The majority of interest income was earned on the notes receivable from investees. Other income also includes management fee income and investment income from the Company’s investees of $3,010 and $423 for the three months ended June 30, 2002 and 2001, respectively, and $5,589 and $770 for the six months ended June 30, 2002 and 2001, respectively. A component of other income is a $1,110 fee earned by the Company in connection with the sale of two co-investments assets for the quarter ended June 30, 2002.

Notes receivable from investees and other related parties as of June 30, 2002 and December 31, 2001 consist of the following:

	June 30, 2002		December 31, 2001
Notes receivable from joint ventures investees:
Notes receivable from Essex Fidelity I Corp (“EFC”), secured, bearing interest from 7% to LIBOR + 2.5%, due 2002-2004	$	48,773	$	47,305
Note receivable from EFC, unsecured, bearing interest at 7.5%, due 2011		1,150		1,150
Note receivable from Highridge Apartments, secured, bearing interest at 10%, due on demand		2,950		2,950
Receivable from Newport Beach North LLC and Newport Beach South LLC, unsecured, non interest bearing, due on demand		1,400		974
Other related party receivables:
Loans to officers, secured, bearing interest at 8%, due April 2006		633		633
Other related party receivables, substantially due on demand		6,659		3,002

	$	61,565	$	56,014

Other related party receivables consist primarily of accrued interest income on notes receivable from joint venture investees and loans to officers, advances and accrued management fees from joint venture investees and unreimbursed expenses due from EMC.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(4) New Accounting Pronouncements

The Company adopted Financial Accounting Standards Board’s (FASB) Statement of Financial Accounting Standard (“FAS”) 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” on January 1, 2002. FAS 144 supersedes FAS 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of.” The primary objectives of FAS 144 are to develop one accounting model based on the framework established in FAS 121 for long-lived assets to be disposed of by sale, and to address significant implementation issues regarding impairment of long-lived assets held for use. FAS 144 requires discontinued operations presentation for an operating property considered held for sale beginning on January 1, 2002. In accordance with FAS 144, the Company classifies real estate assets as held for sale in the period in which all of the following criteria are met: (a) management, having the authority to approve the action, commits to a plan to sell the asset; (b) the asset is available for immediate sale in its present condition subject only to terms that are usual and customary for sales of such assets; (c) an active program to locate a buyer and other actions required to complete the plan to sell the asset have been initiated; (d) the sale of the asset is probable and the transfer of the asset is expected to qualify for recognition as a completed sale within one year; (e) the asset is being actively marketed for sale at a price that is reasonable in relation to its current fair value; and (f) actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn.

The Company’s adoption of FAS 144 resulted in: (i) the presentation of the net operating results of properties sold during the three and six months ended June 30, 2002, less allocated interest expense, as income from discontinued operations for all periods presented and (ii) the presentation of the gain on sale of operating properties sold, net of sale costs, as income from discontinued operations for the three and six months ended June 30, 2002. The Company allocated interest expense based on the percentage of the cost basis of properties sold to the total cost basis of real estate assets as of June 30, 2002, and pro-rated the allocated interest for the number of days prior to sale. Implementation of FAS 144 only impacted the income statement classification but had no effect on results of operations.

The Company presents income and gains/losses on properties sold as discontinued operations net of minority interests. Real estate investments accounted for under the equity method of accounting remain classified in continuing operations upon disposition.

In June 2001, the FASB issued FAS 143, “Accounting for Asset Retirement Obligations.” Under FAS 143, the fair value of a liability for an asset retirement obligation must be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. The associated asset retirement costs are capitalized as part of the carrying amount of the long-lived asset. FAS 143 is effective for fiscal years beginning after June 15, 2002. The Company does not believe that FAS 143 will have a material impact on the Company’s financial position or results of operations.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

In April 2002, the FASB issued FAS 145, “Rescission of FASB Statements No. 4, 44, and 64, Amendment of FAS Statement No. 13, and Technical Correction.” FAS 145 eliminates extraordinary accounting treatment for reporting or loss on debt extinguishments, and amends other existing authoritative pronouncements to make various technical corrections, clarifies meanings, or describes their applicability under changed conditions. The provisions of FAS 145 are effective for the Company with the beginning of fiscal year 2003; however, early application of FAS 145 is encouraged. Debt extinguishments reported as extraordinary items prior to scheduled or early adoption of FAS 145 would be reclassified in most cases following adoption. The Company does not anticipate a significant impact on their results of operations from adopting FAS 145.

In July 2002, the FASB issued FAS 146, “Accounting For Costs Associated With Exit Or Disposal Activities.” FAS 146 addresses financial accounting and reporting for costs associated with exit or disposal activities. Under FAS 146, a commitment to an exit or disposal plan no longer will be a sufficient basis for recording a liability for those activities. The Company does not anticipate a significant impact on their results of operations from adopting FAS 146.

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(5) Segment Information

The Company defines its reportable operating segments as the three geographical regions in which its properties are located: Northern California, Southern California and the Pacific Northwest. Excluded from segment revenues are interest and other corporate income. Other non-segment assets include investments, real estate under development, cash, receivables and other assets. The revenues, net operating income, and assets for each of the reportable operating segments are summarized as follows for the periods presented.

	Three months ended
	June 30, 2002			June 30, 2001
Revenues
Northern California	$	14,443		$	16,876
Southern California		18,155			17,716
Pacific Northwest		10,567			11,391

Total segment revenues		43,165			45,983
Interest and other income		7,818			4,536

Total revenues	$	50,983		$	50,519

Net operating income:
Northern California	$	11,004		$	12,942
Southern California		13,073			12,320
Pacific Northwest		7,093			8,005

Total segment net operating income		31,170			33,267
Interest and other income		7,818			4,536
Depreciation and amortization
Northern California		(2,803	)		(2,714	)
Southern California		(3,521	)		(3,355	)
Pacific Northwest		(2,790	)		(2,764	)

Total segment depreciation and amortization		(9,114	)		(8,833	)
Interest		(8,652	)		(9,547	)
Amortization of deferred financing costs		(147	)		(207	)
General and administrative		(1,565	)		(1,854	)

Income from continuing operations before minority interests and discontinued operations	$	19,510		$	17,362

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(5) Segment Information (continued)

	Six months ended
	June 30, 2002			June 30, 2001
Revenues
Northern California	$	29,675		$	33,611
Southern California		35,713			35,132
Pacific Northwest		21,212			22,778

Total segment revenues		86,600			91,521
Interest and other income		13,795			8,596

Total revenues	$	100,395		$	100,117

Net operating income:
Northern California	$	22,445		$	26,046
Southern California		25,148			24,323
Pacific Northwest		14,431			15,692

Total segment net operating income		62,024			66,061
Interest and other income		13,795			8,596
Depreciation and amortization
Northern California		(5,599	)		(5,397	)
Southern California		(6,913	)		(6,593	)
Pacific Northwest		(5,588	)		(5,573	)

Total segment depreciation and amortization		(18,100	)		(17,563	)
Interest		(17,441	)		(18,881	)
Amortization of deferred financing costs		(295	)		(367	)
General and administrative		(3,265	)		(3,729	)

Income from continuing operations before minority interests and discontinued operations	$	36,718		$	34,117


	June 30, 2002			December 31, 2001
Assets:
Northern California	$	300,596		$	302,408
Southern California		444,386			456,639
Pacific Northwest		255,487			259,884

Total segment net real estate assets		1,000,469			1,018,931
Non-segment assets		365,864			310,527

Total assets	$	1,366,333		$	1,329,458

ESSEX PROPERTY TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002 and 2001

(Unaudited)

(Dollars in thousands, except per share and per unit amounts)

(6) Net Income Per Share

	Three months ended June 30, 2002					Three months ended June 30, 2001
	Income		Weighted Average Shares	Per Share Amount		Income		Weighted Average Shares	Per Share Amount
Basic:
Income available to common stockholders	$	21,358	18,603	$	1.15	$	11,527	18,462	$	0.62

Effect of Dilutive Securities:
Convertible limited partnership Units (1)		—	—				—	—
Stock options		—	191				—	316

Diluted:
Income available to common stockholders plus assumed conversions	$	21,358	18,794	$	1.14	$	11,527	18,778	$	0.61


	Six months ended June 30, 2002					Six months ended June 30, 2001
	Income		Weighted Average Shares	Per Share Amount		Income		Weighted Average Shares	Per Share Amount
Basic:
Income available to common stockholders	$	32,655	18,550	$	1.76	$	22,575	18,445	$	1.22

Effect of Dilutive Securities:
Convertible limited partnership Units (1)		—	—				—	—
Stock options		—	174				—	340

Diluted:
Income available to common stockholders plus assumed conversions	$	32,655	18,724	$	1.75	$	22,575	18,785	$	1.20

(1)

Units not included because they were anti-dilutive.

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

The following discussion is based primarily on the consolidated unaudited financial statements of Essex Property Trust, Inc. (“Essex” or the “Company”) for the three and six months ended June 30, 2002 and 2001. This information should be read in conjunction with the accompanying consolidated unaudited financial statements and notes thereto. These consolidated financial statements include all adjustments which are, in the opinion of management, necessary to reflect a fair statement of the results and all such adjustments are of a normal recurring nature.

Substantially all of the assets of the Company are held by, and substantially all operations are conducted through, Essex Portfolio, L.P. (the “Operating Partnership”). The Company is the sole general partner of the Operating Partnership and, as of June 30, 2002, December 31, 2001 and June 30, 2001, owned an 88.9%, 89.0% and 89.0% general partnership interest in the Operating Partnership, respectively. The Company has elected to be treated as a real estate investment trust (a “REIT”) for federal income tax purposes.

General Background

The Company’s property revenues are generated primarily from multifamily property operations, which accounted for greater than 99% of its property revenues for the three and six months ended June 30, 2002 and 2001. The Company’s multifamily properties (the “Properties”) are located in Northern California (the San Francisco Bay Area), Southern California (Los Angeles, Ventura, Orange and San Diego counties) and the Pacific Northwest (the Seattle, Washington and Portland, Oregon metropolitan areas).

Essex Apartment Value Fund, L.P. (the “Fund”), is an investment fund managed by the Company and will be, subject to specific exceptions, the Company’s exclusive investment vehicle for new investments until the Fund’s committed capital has been invested or committed for investments, or if earlier, December 31, 2003. The Fund has total capital commitments of $250 million and is expected to utilize leverage of approximately 65% of the value of the underlying real estate portfolio. The Company is committed to invest 21.4% of the aggregate capital committed to the Fund. In addition, the Company will be compensated by the Fund for its asset management, property management, development and redevelopment services and may receive incentive payments if the Fund exceeds certain financial return benchmarks. Since its formation, the Fund has acquired seven multifamily residential properties, representing 1,877 apartment units with an aggregate purchase price of approximately $190 million, excluding redevelopment expenses, and disposed of one multifamily residential property, consisting of 500 apartment units at a gross sales price of approximately $69.0 million resulting in a net realized gain of approximately $5.7 million. In addition, three development land parcels, where approximately 615 apartment units are planned for construction, have been purchased by the Fund with a total estimated cost for the projects of approximately $122.3 million. As of June 30, 2002, the remaining commitments to fund these projects is approximately $91.4 million of which approximately $19.6 million is the Company’s commitment.

The Company has elected to be treated as a real estate investment trust (“REIT”) for federal income tax purposes, commencing with the year ended December 31, 1994. The Company provides a majority of its fee based asset management and disposition services as well as third-party property management and leasing services through Essex Management Corporation (“EMC”), in order to maintain compliance with REIT tax rules. The Company owns 100% of EMC’s 19,000 shares of nonvoting preferred stock.

Since the Company’s initial public offering (the “IPO”) in June 1994, the Company has acquired ownership interests in 76 multifamily residential properties, its headquarters building and its Southern California office building, of which 14 are located in Northern California, 42 are located in Southern California, 15 are located in the Seattle Metropolitan Area and 5 are located in the Portland Metropolitan Area. In total, these acquisitions consist of 16,451 units with total capitalized acquisition costs of approximately $1,385.5 million. Additionally, since its IPO, the Company has developed and has

ownership interests in nine multifamily development properties that have reached stabilized operations. These development properties consist of 1,944 units with total capitalized development costs of $236.8 million. As part of its active portfolio management strategy, the Company has disposed of, since its IPO, twelve multifamily residential properties (six in Northern California, five in Southern California and one in the Pacific Northwest) consisting of a total of 2,014 units, six retail shopping centers in the Portland, Oregon metropolitan area and its former headquarters building located in Northern California at an aggregate gross sales price of approximately $259.5 million resulting in a net realized gain of approximately $51.6 million.

The Company (including the Fund’s development communities) has an ownership interest in and is developing six multifamily residential communities, with an aggregate of 1,521 multifamily units. In connection with these development projects, the Company has directly, or in some cases through its joint venture partners, entered into contractual construction related commitments with unrelated third parties and the total projected estimated cost for these projects is approximately $284.0 million. As of June 30, 2002, the remaining commitment to fund these projects is approximately $129.8 million of which approximately $58.0 million is the Company’s commitment.

Results of Operations

Comparison of the Three Months Ended June 30, 2002 to the Three Months Ended June 30, 2001

Average financial occupancy rates of the Company’s multifamily Quarterly Same Store Properties (properties consolidated by the Company for each of the three months ended June 30, 2002 and 2001) was 94.0% and 95.4%, for the three months ended June 30, 2002 and 2001, respectively. “Financial occupancy” is defined as the percentage resulting from dividing actual rental income by total possible rental income. Total possible rental income is determined by valuing occupied units at contractual rents and vacant units at market rents. The regional breakdown of average financial occupancy for the multifamily Quarterly Same Store Properties for the three months ended June 30, 2002 and 2001 are as follows:

	June 30, 2002		June 30, 2001
Southern California	94.0	%	95.7	%
Northern California	94.7	%	95.6	%
Pacific Northwest	93.0	%	94.8	%

Total Revenues increased by $464,000 or 0.9% to $50,983,000 in the second quarter of 2002 from $50,519,000 in the second quarter of 2001. The following table sets forth a breakdown of these revenue amounts, including the revenues attributable to the Quarterly Same Store Properties.

	Number of Properties	Three Months Ended June 30,				Dollar Change			Percentage Change
	Number of Properties	2002		2001		Dollar Change			Percentage Change
		(Dollars in thousands)
Revenues
Property revenues Quarterly
Same Store Properties
Southern California	20	$	14,394	$	14,089	$	305		2.2	%
Northern California	14		12,488		14,681		(2,193	)	-14.9
Pacific Northwest	23		10,567		11,391		(824	)	-7.2

Properties	57		37,449		40,161		(2,712	)	-6.8
Property revenues of properties acquired subsequent March 31, 2001(1)			5,716		5,822		(106	)	-1.8

Total property revenues			43,165		45,983		(2,818	)	-6.1
Interest and other income			7,818		4,536		3,282		72.4

Total revenues		$	50,983	$	50,519	$	464		0.9	%

(1)

Also includes two office buildings, redevelopment communities, and development communities.

As set forth in the above table, the $464,000 net increase in total revenues was attributable to an increase in interest and other income. Interest and other income increased by $3,282,000 or 72.4% to $7,818,000 in the second quarter of 2002 from $4,536,000 in the second quarter of 2001. The increase of $3,282,000 primarily relates to $2,089,000 of equity in income from the gain on sale of co-investment assets, a $1,110,000 fee earned in conjunction with the sale of two co-investment assets, and interest income on notes receivables and income earned on the Company’s co-investments, offset by a $700,000 reduction of the Company’s book value in a real estate technology fund investment accounted for under the equity method based on the fund’s general partner’s valuation of real estate technology fund assets.

The increase in total revenues was offset by a net decrease of $2,712,000 attributable to property revenues from the Quarterly Same Store Properties. Property revenues from the Quarterly Same Store Properties decreased by approximately 6.8% to $37,449,000 in the second quarter of 2002 from $40,161,000 in the second quarter of 2001. The majority of this decrease was attributable to the 14 Quarterly Same Store Properties located in Northern California and the 23 Quarterly Same Store Properties located in the Pacific Northwest. The property revenues of the Quarterly Same Store Properties in Northern California decreased by $2,193,000 or 14.9% to $12,488,000 in the second quarter of 2002 from $14,681,000 in the second quarter of 2001. The $2,193,000 decrease in Northern California is primarily attributable to rental rate decreases and a decrease in financial occupancy to 94.7% in the second quarter of 2002 from 95.6% in the second quarter of 2001. The property revenues of the Quarterly Same Store Properties in the Pacific Northwest decreased by $824,000 or 7.2% to $10,567,000 in the second quarter of 2002 from $11,391,000 in the second quarter of 2001. The $824,000 decrease in the Pacific Northwest is primarily attributable to rental rate decreases and a decrease in financial occupancy to 93.0% in the second quarter of 2002 from 94.8% in the second quarter of 2001. The 20 multifamily residential properties located in Southern California offset the previously discussed Quarterly Same Store Properties property revenues decrease. The property revenues of these properties increased by $305,000 or 2.2% to $14,394,000 in the second quarter of 2002 from $14,089,000 in the second quarter of 2001. The $305,000 increase is primarily attributable to rental rate increases as offset by a decrease in financial occupancy to 94.0% in the second quarter of 2002 from 95.7% in the second quarter of 2001.

An additional component of the net decrease in property revenues was a $106,000 decrease attributable to properties acquired subsequent to March 31, 2001, redevelopment communities, development communities and two office buildings. Subsequent to March 31, 2001, the Company acquired interests in two multifamily properties, and had six communities under redevelopment (the “Quarterly Acquisition Properties”).

Total Expenses decreased by $1,684,000 or approximately 5.1% to $31,473,000 in the second quarter of 2002 from $33,157,000 in the second quarter of 2001. This decrease was mainly due to a decrease in interest expense, which decreased by $895,000 or 9.4% to $8,652,000 in the second quarter of 2002 from $9,547,000 in the second quarter of 2001. The interest expense decrease was primarily due to declining interest rates and the capitalization of interest costs relating to the Company’s development and redevelopment communities. Property operating expenses, exclusive of depreciation and amortization, decreased by $721,000 or 5.7% to $11,995,000 in the second quarter of 2002 from $12,716,000 in the second quarter of 2001. Of such property operating expense decrease, $965,000 was attributable to the Quarterly Acquisition Properties offset by an increase in insurance expense which increased by $260,000 or approximately 113.0% to $490,000 in the second quarter of 2002 from $230,000 in the second quarter of 2001. This increase is due to the current conditions in the insurance industry resulting in greater costs. Depreciation and amortization increased by $281,000 or approximately 3.2% to $9,114,000 in the second quarter of 2002 from $8,833,000 in the second quarter of 2001, primarily due to the acquisition of assets.

General and administrative expenses represent the costs of the Company’s various acquisition and administrative departments as well as partnership administration and non-operating expenses. Such expenses decreased by $289,000 or 15.6% to $1,565,000 in the second quarter of 2002 from $1,854,000 in the second quarter of 2001. This decrease is largely due to an increase in the allocation of general and administrative expenses to EMC due to the increase in fee income earned by EMC.

Minority interests increased by $294,000 or 4.9% to $6,285,000 in the second quarter of 2002 from $5,991,000 in the second quarter of 2001. This is primarily due to the increase in net income of the Operating Partnership.

Income from discontinued operations increased by $7,977,000 or 5,133.5% to $8,133,000 in the second quarter of 2002 from $156,000 in the second quarter of 2001 due to gain on sale of real estate, net of minority interests.

Net income increased by $9,831,000 or 85.3% to $21,358,000 in the second quarter of 2002 from $11,527,000 in the second quarter of 2001. The increase is attributable to the gain on sale of real estate and the increase in interest and other income, offset by the decrease in net operating income from the Quarterly Same Store Properties.

Comparison of the Six Months Ended June 30, 2002 to the Six Months Ended June 30, 2001

Average financial occupancy rates of the Company’s multifamily Same Store Properties (properties consolidated by the Company for each of the six months ended June 30, 2002 and 2001) was 93.3% and 95.5%, for the six months ended June 30, 2002 and 2001, respectively. “Financial occupancy” is defined as the percentage resulting from dividing actual rental income by total possible rental income. Total possible rental income is determined by valuing occupied units at contractual rents and vacant units at market rents. The regional breakdown of average financial occupancy for the multifamily Same Store Properties for the six months ended June 30, 2002 and 2001 are as follows:

	June 30, 2002		June 30, 2001
Southern California	93.0	%	95.5	%
Northern California	94.8	%	96.2	%
Pacific Northwest	91.9	%	94.7	%

Total Revenues increased by $278,000 or 0.3% to $100,395,000 in the six months ended June 30, 2002 from $100,117,000 in the six months ended June 30, 2001. The following table sets forth a breakdown of these revenue amounts, including the revenues attributable to the Same Store Properties.

	Number of Properties	Six Months Ended June 30,				Dollar Change			Percentage Change
	Number of Properties	2002		2001		Dollar Change			Percentage Change
		(Dollars in thousands)
Revenues
Property revenues
Same Store Properties
Southern California	20	$	28,349	$	27,972	$	377		1.3	%
Northern California	14		25,582		29,260		(3,678	)	-12.6
Pacific Northwest	23		21,212		22,778		(1,566	)	-6.9

Properties	57		75,143		80,010		(4,867	)	-6.1

Property revenues of properties acquired subsequent December 31, 2000(1)			11,457		11,511		(54	)	-0.5

Total property revenues			86,600		91,521		(4,921	)	-5.4
Interest and other income			13,795		8,596		5,199		60.5

Total revenues		$	100,395	$	100,117	$	278		0.3	%

(1)

Also includes two office buildings, redevelopment communities, and development communities.

As set forth in the above table, the $278,000 net increase in total revenues was attributable to an increase in interest and other income. Interest and other income increased by $5,199,000 or 60.5% to $13,795,000 in the six months ended June 30, 2002 from $8,596,000 in the six months ended June 30, 2001. The increase of $5,199,000 primarily relates to $2,089,000 of equity in income from the gain on sale of co-investment assets, a $1,110,000 fee earned in conjunction with the sale of two co-investment assets, and interest income on notes receivables and income earned on the Company’s co-investments, offset by a $700,000

reduction of the Company’s book value in a real estate technology fund investment accounted for under the equity method based on the fund’s general partner’s valuation of real estate technology fund assets.

The increase in total revenues was offset by a net decrease of $4,867,000 attributable to property revenues from the Same Store Properties. Property revenues from the Same Store Properties decreased by approximately 6.1% to $75,143,000 in the six months ended June 30, 2002 from $80,010,000 in the six months ended June 30, 2001. The majority of this decrease was attributable to the 14 Same Store Properties located in Northern California and the 23 Same Store Properties located in the Pacific Northwest. The property revenues of the Same Store Properties in Northern California decreased by $3,678,000 or 12.6% to $25,582,000 in the six months ended June 30, 2002 from $29,260,000 in the six months ended June 30, 2001. The $3,678,000 decrease in Northern California is primarily attributable to rental rate decreases and a decrease in financial occupancy to 94.8% in the six months ended June 30, 2002 from 96.2% in the six months ended June 30, 2001. The Company estimates that in general, market rents for its multifamily properties in Northern California have decreased on average by approximately 4% from December 31, 2001 through March 31, 2002 and on average by approximately 1% from March 31, 2002 through June 30, 2002. The property revenues of the Same Store Properties in the Pacific Northwest decreased by $1,566,000 or 6.9% to $21,212,000 in the six months ended June 30, 2002 from $22,778,000 in the six months ended June 30, 2001. The $1,566,000 decrease in the Pacific Northwest is primarily attributable to rental rate decreases and a decrease in financial occupancy to 91.9% in the six months ended June 30, 2002 from 94.7% in the six months ended June 30, 2001. The Company estimates that in general, market rents for its multifamily properties in Pacific Northwest have decreased on average by approximately 8% from December 31, 2001 through March 31, 2002 and on average by approximately 4% from March 31, 2002 through June 30, 2002. The 20 multifamily residential properties located in Southern California offset the previously discussed Same Store Properties property revenues decrease. The property revenues of these properties increased by $377,000 or 1.3% to $28,349,000 in the six months ended June 30, 2002 from $27,972,000 in the six months ended June 30, 2001. The $377,000 increase is primarily attributable to rental rate increases as offset by a decrease in financial occupancy to 93.0% in the six months ended June 30, 2002 from 95.5% in the six months ended June 30, 2001. The Company estimates that in general, market rents for its multifamily properties in Southern California have increased on average by approximately 4% from December 31, 2001 through March 31, 2002 and decreased on average by approximately 1% from March 31, 2002 through June 30, 2002.

An additional component of the net decrease in property revenues was a $54,000 net decrease attributable to properties acquired subsequent to March 31, 2001, redevelopment communities, development communities and two office buildings. Subsequent to December 31, 2000 the Company acquired interests in two multifamily properties, and had six communities under redevelopment (the “Post 2000 Acquisition Properties”).

Total Expenses decreased by $2,323,000 or approximately 3.5% to $63,677,000 in the six months ended June 30, 2002 from $66,000,000 in the six months ended June 30, 2001. This decrease was mainly due to a decrease in interest expense, which decreased by $1,440,000 or 7.6% to $17,441,000 in the six months ended June 30, 2002 from $18,881,000 in the six months ended June 30, 2001. The interest expense decrease was primarily due to declining interest rates and the capitalization of interest costs relating to the Company’s development and redevelopment communities. Property operating expenses, exclusive of depreciation and amortization, decreased by $884,000 or 3.5% to $24,576,000 in the six months ended June 30, 2002 from $25,460,000 in the six months ended June 30, 2001. Of such property operating expense decrease, $790,000 was attributable to the Post 2000 Acquisition Properties offset by an increase in insurance expense which increased by $344,000 or approximately 70.3% to $833,000 in the six months ended June 30, 2002 from $489,000 in the six months ended June 30, 2001. This increase is due to the current conditions in the insurance industry resulting in greater costs. Depreciation and amortization increased by $537,000 or approximately 3.1% to $18,100,000 in six months ended June 30, 2002 from $17,563,000 in the six months ended June 30, 2001, primarily due to the acquisition of assets.

General and administrative expenses represent the costs of the Company’s various acquisition and administrative departments as well as partnership administration and non-operating expenses. Such expenses decreased by $464,000 or 12.4% to $3,265,000 in the six months ended June 30, 2002 from $3,729,000 in the six months ended June 30, 2001. This decrease is largely due to an increase in the allocation of general and administrative expenses to EMC due to the increase in fee income earned by EMC.

Minority interests increased by $505,000 or 4.3% to $12,349,000 in the six months ended June 30, 2002 from $11,844,000 in the six months ended June 30, 2001. This is primarily due to the increase in net income of the Operating Partnership.

Income from discontinued operations increased by $7,984,000 or 2,643.7% to $8,286,000 in the six months ended June 30, 2002 from $302,000 in the six months ended June 30, 2001 due to gain on sale of real estate, net of minority interests.

Net income increased by $10,080,000 or 44.7% to $32,655,000 in the six months ended June 30, 2002 from $22,575,000 in the six months ended June 30, 2001. The increase is attributable to the gain on sale of real estate and the increase in interest and other income, offset by the decrease in net operating income from the Same Store Properties.

Liquidity and Capital Resources

At June 30, 2002 the Company had $8,664,000 of unrestricted cash and cash equivalents. The Company expects to meet its short-term liquidity requirements by using its working capital, cash generated from operations and amounts available under lines of credit. The Company believes that its current net cash flows will be adequate to meet operating requirements and to provide for payment of dividends by the Company in accordance with REIT qualification requirements. The Company expects to meet its long-term liquidity requirements relating to property acquisition and development (beyond the next 12 months) by using a combination of some or all of the following: working capital, amounts available from its lines of credit, net proceeds from public and private debt and equity issuances, and proceeds from the disposition of properties that may be sold from time to time. There can, however, be no assurance that the Company will have access to the debt and equity markets in a timely fashion to meet such future funding requirements or that future working capital and borrowings under its lines of credit will be available, or if available, will be sufficient to meet the Company’s requirements or that the Company will be able to dispose of properties in a timely manner and under terms and conditions that the Company deems acceptable.

The Company has two outstanding unsecured lines of credit for an aggregate amount of $195,000,000. In May 2002, the Company renewed and expanded its existing $120,000,000 unsecured revolving credit facility. The renewed facility was increased to $165,000,000 and carries an interest rate, based on a tiered rate structure, which currently is equal to LIBOR plus 1.10%, representing a 0.05% reduction from the previous facility. The credit line matures in May 2004, with an option to extend it for one year thereafter. At June 30, 2002 the Company had $76,459,000 outstanding on this line of credit, with an interest rate of approximately 3.0%.

A second line of credit in the amount of $30,000,000 matures in August 2002, with an option to extend for one year thereafter. The Company does not expect to renew this line of credit at this time. Outstanding balances on this second line bears interest based on a tiered rate structure currently at LIBOR plus 1.175%. At June 30, 2002 the Company had $30,000,000 outstanding on this line of credit, with an interest rate of approximately 3.0%.

In June 2002, the Fund amended and restated its existing $75,000 secured revolving subscription facility. The renewed facility was increased to $125,000,000 and bears interest at LIBOR plus 0.875%. As of June 30, 2002, the line had an outstanding balance of $23,370,000, with an interest rate of approximately 2.715%. The credit line matures in December 2003.

In addition to the unsecured lines of credit, the Company had $561,220,000 of secured indebtedness at June 30, 2002. Such indebtedness consisted of $502,400,000 in fixed rate debt with interest rates varying from 6.5% to 8.8% and maturity dates ranging from 2002 to 2026. The indebtedness also includes $58,820,000 of debt represented by tax exempt variable rate demand bonds with interest rates paid during the six months ended June 30, 2002 ranging from 4.5% to 5.5% and maturity dates ranging from 2020 to 2026. The tax-exempt variable rate demand bonds are capped at interest rates ranging from 7.1% to 7.3%.

The Company’s unrestricted cash balance increased by $2,224,000 or 34.5% to $8,664,000 as of June 30, 2002 from $6,440,000 as of December 31, 2001. This increase was primarily a result of $45,359,000 net cash provided by operating activities which was offset by $32,767,000 of net cash used in investing activities and $10,368,000 of net cash used in financing activities. The $32,767,000 of net cash used in investing activities was primarily a result of $30,202,000 used to fund real estate under development, $9,151,000 in additions to notes receivable and investments made to finance real estate property acquisitions by the Company’s investees, related party notes and other receivables, and $9,765,000 in additions to real estate which was offset in part by $12,623,000 in proceeds received from investments in corporations and limited partnerships. The $10,368,000 of net cash used in financing activities was primarily a result of $27,206,000 used to pay dividends, $12,514,000 used to pay distributions to minority interest partners, and $9,981,000 in repayments of mortgage and other notes payable and lines of credit, which was offset in part by $39,000,000 received in proceeds from mortgage and other notes payable and lines of credit.

Non-revenue generating capital expenditures are improvements and upgrades that extend the useful life of the property and are not related to preparing a multifamily property unit to be rented to a tenant. The Company expects to incur approximately $350 per weighted average occupancy unit in non-revenue generating capital expenditures for the year ended December 31, 2002. These expenditures do not include the improvements required in connection with the origination of mortgage loans, expenditures for renovations and improvements on recently acquired properties which are expected to generate additional revenue, and renovation expenditures required pursuant to tax-exempt bond financings. The Company expects that cash from operations and/or its lines of credit will fund such expenditures. However, there can be no assurance that the actual expenditures incurred during 2002 and/or the funding thereof will not be significantly different than the Company’s current expectations.

The Company (including the Fund’s development communities) has an ownership in interest and is developing six multifamily residential communities, with an aggregate of 1,521 multifamily units. Such projects involve certain risks inherent in real estate development. See “Potential Factors Affecting Future Operating Results—Development and Redevelopment Activities” below. In connection with these development projects, the Company has directly, or in some cases through its joint venture partners, entered into contractual construction related commitments with unrelated third parties for a total amount of approximately $284,000,000. As of June 30, 2002, the remaining commitment to fund the estimated cost to complete is approximately $129,800,000 of which approximately $58,000,000 is the Company’s commitment. The Company expects to fund such commitments by using a combination of some or all of the following sources: its working capital, operating cash flows, amounts available on its lines of credit, net proceeds from public and private equity and debt issuances, and proceeds from the disposition of properties, which may be sold from time to time.

The Company carries comprehensive liability, fire, extended coverage and rental loss insurance for each of the Properties. Conditions in the insurance industry have resulted in greater costs, increasing more than 50% from the prior year, along with increased deductibles and reduced coverages. In some cases, the Company is not in technical compliance with the insurance requirements of loan agreements, and is discussing this issue with applicable lenders. The Company does not believe that this non-compliance will have a material impact on its operations or future financing efforts. As further described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2001, the Company may incur losses due to deductibles, self-insured retentions, co-payments and losses in excess of appropriate coverages. See “Insurance” in Item 1 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2001.

Pursuant to existing shelf registration statements, the Company has the capacity to issue up to $342,000,000 of equity securities and the Operating Partnership has the capacity to issue up to $250,000,000 of debt securities.

The Company pays quarterly dividends from cash available for distribution. Until it is distributed, cash available for distribution is invested by the Company primarily in short-term investment grade securities or is used by the Company to reduce balances outstanding under its lines of credit.

The Company’s Board of Directors has authorized the Operating Partnership to purchase from time to time shares of the Company’s Common Stock, in an amount up to $50 million, at a price not to exceed $48.00 per share in the open market or through negotiated or block transactions. The timing of any repurchase will depend on the market price and other market conditions and factors. Essex will use working capital or proceeds from the sale of properties to provide funds for this program. The purpose of the program is to acquire stock for the issuance of partnership units in the Operating Partnership related to real estate transactions and similar interests. This program supersedes its common stock repurchase plan as announced on March 25, 1999. In October 2001, the Operating Partnership acquired 100,700 shares of the Company’s outstanding Common Stock. The weighted average exercise price paid for the shares was $47.88. In March 2002, the Operating Partnership acquired 10,500 shares of the Company’s outstanding Common Stock. The weighted average exercise price paid for the shares was $47.50.

Subsequent to the quarter ended June 30, 2002, under the terms of the Stock Repurchase Plan and Agreement, the Company purchased 400,000 shares at $48.00 per share.

The amount paid for the shares are reflected as a reduction of the common stock and additional paid-in-capital in the Company’s consolidated balance sheet.

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, and Section 21E of the Securities and Exchange Act of 1934, as amended, including statements regarding the Company’s expectations, hopes, intentions, beliefs and strategies regarding the future. Forward looking statements include statements about decreases and increases in market rent for its multifamily properties and trends of such decreases and increases, statements regarding the expected additional fees from, and the expected tax treatment of, property dispositions, the Company’s expectations as to the total projected costs of current development and redevelopment projects and the projected stabilized operation dates for such projects, beliefs as to the adequacy of future cash flows to meet operating requirements and to provide for dividend payments in accordance with REIT requirements, expectations as to the amount of non-revenue generating capital expenditures for the year ended December

31, 2002, future acquisitions and developments, the anticipated performance of the Essex Apartment Value Fund, L.P. (the “Fund”), the anticipated performance of existing properties, and statements regarding the Company’s financing activities. The Company’s actual results may differ materially from those projected in such forward-looking statements. Factors that might cause such a difference include, but are not limited to, that market rental rates may decrease or increase beyond what is currently expected, that the ultimate return from property dispositions will differ from what is expected, that the total costs of current development and redevelopment projects will exceed expectations, that such projects will experience unexpected delays in completing development or in leasing, that acquisitions will fail to meet expectations, that future cash flows will be inadequate to meet operating requirements and/or will be insufficient to provide for dividend payments in accordance with REIT requirements, that the actual non-revenue generating capital expenditures will exceed the Company’s current expectations, that the Fund will fail to perform as anticipated, the Company will not have access to the debt and equity markets in a timely fashion in order to meet future funding requirements, as well as those risks, special considerations, and other factors discussed under the caption “Potential Factors Affecting Operating Results” and those discussed under the caption “Other Matters/Risk Factors” in Item 1 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2001.

Potential Factors Affecting Future Operating Results

Many factors affect the Company’s actual financial performance and may cause the Company’s future results to be different from past performance or trends. These factors include those factors discussed under the caption “Other Matter/Risk Factors” in Item 1 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2001 and the following:

Economic Environment and Impact on Operating Results

Both the national economy and the economies of the western states in which the Company owns, manages and develops properties have been and continue to be in a recession. The impacts of such recession on operating results can include, and are not limited to, reduction in rental rates, occupancy levels, property valuations and increases in operating costs such as advertising, turnover and repair and maintenance expense.

The Company’s property type and diverse geographic locations provide some degree of risk moderation but are not immune to a prolonged down cycle in the real estate markets in which the Company operates. Although the Company believes it is well positioned to meet the challenges ahead, it is possible that further reductions in occupancy and market rental rates will result in reduction of rental revenues, operating income, cash flows, and market value of the Company’s shares. Prolonged recession could also affect the Company’s ability to obtain financing at acceptable rates of interest and to access funds from the disposition of properties at acceptable prices.

Development and Redevelopment Activities

The Company pursues multifamily residential properties and development and redevelopment projects from time to time. Development projects generally require various government and other approvals, the receipt of which cannot be assured. The Company’s development and redevelopment activities generally entail certain risks, including the following:

•

funds may be expended and management’s time devoted to projects that may not be completed;

•

construction costs of a project may exceed original estimates possibly making the project economically unfeasible;

•

projects may be delayed due to, among other things, adverse weather conditions;

•

occupancy rates and rents at a completed project may be less than anticipated; and

•

expenses at a completed development project may be higher than anticipated.

These risks may reduce the funds available for distribution to the Company’s stockholders. Further, the development and redevelopment of properties is also subject to the general risks associated with real estate investments.

Interest Rate Fluctuations

The Company monitors changes in interest rates and believes that it is well positioned from both a liquidity and interest rate risk perspective. However, current interest rates are at historic lows and potentially could increase rapidly to levels more in line with recent levels. The immediate effect of significant and rapid interest rate increases would result in higher interest expense on the Company’s variable interest rate debt. The effect of prolonged interest rate increases could negatively impact the Company’s ability to make acquisitions and develop properties at economic returns on investment and the Company’s ability to refinance existing borrowings at acceptable rates.

Inflation

Inflationary increases would likely have a negative effect on property operating results and such increases may be at greater rates of increases than property rental rates in a period of recession. The Company believes it effectively manages its property and other expenses but understands that a return to higher annual rates of inflation would result in increases to operating expense.

Funds from Operations

Industry analysts generally consider funds from operations, (“Funds From Operations”), an appropriate measure of performance of an equity REIT. Generally, Funds From Operations adjusts the net income of equity REITs for non-cash charges such as depreciation and amortization of rental properties, gains/losses on sales of real estate property and extraordinary items. Management considers Funds From Operations to be a useful financial performance measurement of an equity REIT because, together with net income and cash flows, Funds From Operations provides investors with an additional basis to evaluate the ability of a REIT to incur and service debt and to fund acquisitions and other capital expenditures. Funds From Operations does not represent net income or cash flows from operations as defined by accounting principles generally accepted in the United States of America (“GAAP”) and is not intended to indicate whether cash flows will be sufficient to fund cash needs. It should not be considered as an alternative to net income as an indicator of the REIT’s operating performance or to cash flows as a measure of liquidity. Funds From Operations does not measure whether cash flow is sufficient to fund all cash needs including principal amortization, capital improvements and distributions to shareholders. Funds From Operations also does not represent cash flows generated from operating, investing or financing activities as defined under GAAP. Further, Funds from Operations as disclosed by other REITs may not be comparable to the Company’s presentation of Funds From Operations.

The following table sets forth the Company’s calculation of Funds from Operations for the three and six months ended June 30, 2002 and 2001.

	Three months ended						Six months ended
	June 30, 2002			June 30, 2001			June 30, 2002			June 30, 2001
Income from continuing operations before minority interests and discontinued operations	$	19,510,000		$	17,362,000		$	36,718,000		$	34,117,000
Adjustments:
Gain on sale of co-investment activities, net(1)		(1,389,000	)		—			(1,389,000	)		—
Depreciation and amortization		9,114,000			8,833,000			18,100,000			17,563,000
Depreciation and amortization—unconsolidated co-investments		1,891,000			1,201,000			3,722,000			2,438,000
Minority interests		(4,618,000	)		(4,583,000	)		(9,209,000	)		(9,170,000	)
Income from discontinued operations		69,000			156,000			225,000			302,000
Depreciation—discontinued operations		95,000			94,000			191,000			190,000

Funds from Operations	$	24,672,000		$	23,063,000		$	48,358,000		$	45,440,000

Weighted average number shares outstanding diluted(2)		21,115,264			21,034,366			21,046,949			20,970,138

(1)

Gain on sale of co-investment activities has been decreased by $700,000 for the quarter ended June 30, 2002 due to reducing the Company’s carrying value in a real estate technology fund investment.

(2)

Assumes conversion of all outstanding operating partnership interests in the Operating Partnership. Minority interests have been adjusted to reflect such conversion.

Item 3: Quantitative and Qualitative Disclosures About Market Risk

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.

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 and sensitivity to interest rate changes. The Company believes that the principal amounts of the Company’s mortgage notes payable and lines of credit approximate fair value as of June 30, 2002 as interest rates and other terms are consistent with yields currently available to the Company for similar instruments.

	For Year Ended:											Thereafter		Total
	2002			2003		2004		2005		2006		Thereafter		Total
Fixed rate debt (In thousands)
Amount	$	10,933		24,110		6,445		39,309		18,607		402,996		$	502,400
Average interest rate		7.3	%	7.3	%	7.3	%	7.3	%	7.3	%	7.3	%
Variable rate LIBOR debt (In thousands)
Amount	$	106,459		—		—		—		—		58,820	(1)	$	165,279
Average interest		3.0	%	—		—		—		—		5.1	%

(1)

Capped at interest rates ranging from 7.1% to 7.3%.

The Company does not have any exposures related to forward contracts at June 30, 2002.

PART II OTHER INFORMATION

Item 4: Submission of Matters to a Vote of Security Holders

At the Company’s annual meeting, held on May 14, 2002 in Menlo Park, California, the following votes of security holders occurred:

(a) The following persons were duly elected by the stockholders of the Company as Class II directors of the Company, each for a three (3) year term (until 2005) and until their successors are elected and qualified:

(1) Michael J. Schall, 16,022,837 votes for and 26,926 votes withheld;

(2) David W. Brady, 15,838,176 votes for and 211,587 votes withheld;

(3) Robert E. Larson, 16,022,168 votes for and 27,595 votes withheld; and

(4) Willard H. Smith, Jr., 16,022,425 votes for and 27,338 votes withheld.

(b) The stockholders ratified the appointment of KPMG LLP as the Company’s independent public auditors for the year ending December 31, 2002 by a vote of 15,642,041 for, 300,114 votes against and 107,608 votes abstaining.

Item 6: Exhibits and Reports on Form 8-K

A. Exhibits


10.1		Second Amended and Restated Revolving Credit Agreement, dated May 10, 2002, among Essex Portfolio, L.P., Bank of America, and other lenders as specified herein.

Reports on Form 8-K

None

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

ESSEX PROPERTY TRUST, INC.

By:		/s/ MARK J. MIKL
		Mark J. Mikl, Vice President and Controller (Authorized Officer and Principal Accounting Officer)

Date August 13, 2002

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents