Financial Information for Parent Guarantor, Issuer Subsidiary and Non-Guarantor Subsidiaries | Financial Information for Parent Guarantor, Issuer Subsidiary, and Non-Guarantor Subsidiaries The 2025 Bonds Payable and the 2018 Bonds Payable (see Note 5, Bonds Payable ) were issued by Columbia Property Trust OP, and are guaranteed by Columbia Property Trust. In accordance with SEC Rule 3-10(c), Columbia Property Trust includes herein condensed consolidating financial information in lieu of separate financial statements of the subsidiary issuer (Columbia Property Trust OP), as defined in the bond indentures, because all of the following criteria are met: (1) The subsidiary issuer (Columbia Property Trust OP) is 100% owned by the parent company guarantor (Columbia Property Trust); (2) The guarantee is full and unconditional; and (3) No other subsidiary of the parent company guarantor (Columbia Property Trust) guarantees the 2025 Bonds Payable or the 2018 Bonds Payable. Columbia Property Trust uses the equity method with respect to its investment in subsidiaries included in its condensed consolidating financial statements. Set forth below are Columbia Property Trust's condensed consolidating balance sheets as of June 30, 2015 and December 31, 2014 (in thousands), as well as its condensed consolidating statements of operations and its condensed consolidating statements of comprehensive income for the three and six months ended June 30, 2015 and 2014 (in thousands); and its condensed consolidating statements of cash flows for the six months ended June 30, 2015 and 2014 (in thousands). Condensed Consolidating Balance Sheets (in thousands) As of June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ 6,241 $ 842,801 $ — $ 849,042 Buildings and improvements, net — 29,887 3,041,448 — 3,071,335 Intangible lease assets, net — — 265,735 — 265,735 Construction in progress — 160 39,617 — 39,777 Real estate assets held for sale, net — — 372,484 — 372,484 Total real estate assets — 36,288 4,562,085 — 4,598,373 Cash and cash equivalents 673 11,908 21,161 — 33,742 Investment in subsidiaries 2,353,776 1,956,722 — (4,310,498 ) — Tenant receivables, net of allowance — 22 8,529 — 8,551 Straight-line rent receivable — 1,194 106,533 — 107,727 Prepaid expenses and other assets 320,186 147,131 23,547 (461,954 ) 28,910 Deferred financing costs, net — 7,773 2,038 — 9,811 Intangible lease origination costs, net — — 84,407 — 84,407 Deferred lease costs, net — 1,545 96,289 — 97,834 Investment in development authority bonds — — 120,000 — 120,000 Other assets held for sale, net — — 36,878 — 36,878 Total assets $ 2,674,635 $ 2,162,583 $ 5,061,467 $ (4,772,452 ) $ 5,126,233 Liabilities: Line of credit and notes payable $ — $ 766,000 $ 1,208,624 $ (456,928 ) $ 1,517,696 Bonds payable, net — 598,829 — — 598,829 Accounts payable, accrued expenses, and accrued capital expenditures 1 13,169 79,974 — 93,144 Due to affiliates — 33 4,651 (4,684 ) — Deferred income — 388 21,916 — 22,304 Intangible lease liabilities, net — — 71,387 — 71,387 Obligations under capital leases — — 120,000 — 120,000 Liabilities held for sale, net — — 28,581 (342 ) 28,239 Total liabilities 1 1,378,419 1,535,133 (461,954 ) 2,451,599 Equity: Total equity 2,674,634 784,164 3,526,334 (4,310,498 ) 2,674,634 Total liabilities and equity $ 2,674,635 $ 2,162,583 $ 5,061,467 $ (4,772,452 ) $ 5,126,233 Condensed Consolidating Balance Sheets (in thousands) As of December 31, 2014 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ 6,241 $ 778,860 $ — $ 785,101 Building and improvements, net — 29,899 2,996,532 — 3,026,431 Intangible lease assets, net — — 247,068 — 247,068 Construction in progress — 433 17,529 — 17,962 Total real estate assets — 36,573 4,039,989 — 4,076,562 Cash and cash equivalents 119,488 10,504 19,798 — 149,790 Investment in subsidiaries 2,409,941 2,120,018 — (4,529,959 ) — Tenant receivables, net of allowance — 246 6,699 — 6,945 Straight-line rent receivable — 781 115,708 — 116,489 Prepaid expenses and other assets 204,079 148,226 19,734 (319,896 ) 52,143 Deferred financing costs, net — 6,020 2,406 — 8,426 Intangible lease origination costs, net — — 105,528 — 105,528 Deferred lease costs, net — 1,658 101,337 — 102,995 Investment in development authority bonds — — 120,000 — 120,000 Total assets $ 2,733,508 $ 2,324,026 $ 4,531,199 $ (4,849,855 ) $ 4,738,878 Liabilities: Lines of credit and notes payable $ — $ 450,000 $ 1,299,232 $ (318,348 ) $ 1,430,884 Bonds payable, net — 249,182 — — 249,182 Accounts payable, accrued expenses, and accrued capital expenditures 30 9,749 96,497 — 106,276 Due to affiliates — 24 1,524 (1,548 ) — Deferred income — 171 24,582 — 24,753 Intangible lease liabilities, net — — 74,305 — 74,305 Obligations under capital leases — — 120,000 — 120,000 Total liabilities 30 709,126 1,616,140 (319,896 ) 2,005,400 Equity: Total equity 2,733,478 1,614,900 2,915,059 (4,529,959 ) 2,733,478 Total liabilities and equity $ 2,733,508 $ 2,324,026 $ 4,531,199 $ (4,849,855 ) $ 4,738,878 Consolidating Statements of Operations (in thousands) For the Three Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 622 $ 112,384 $ (90 ) $ 112,916 Tenant reimbursements — 286 26,233 — 26,519 Hotel income — — 6,964 — 6,964 Other property income — — 1,814 (89 ) 1,725 — 908 147,395 (179 ) 148,124 Expenses: Property operating costs — 720 47,453 (90 ) 48,083 Hotel operating costs — — 5,147 — 5,147 Asset and property management fees: Related-party — 26 — (26 ) — Other — — 503 — 503 Depreciation — 632 33,181 — 33,813 Amortization — 57 23,681 — 23,738 General and administrative 36 2,193 4,914 (63 ) 7,080 Acquisition expenses — 11 (11 ) — — 36 3,639 114,868 (179 ) 118,364 Real estate operating income (loss) (36 ) (2,731 ) 32,527 — 29,760 Other income (expense): Interest expense — (11,242 ) (19,296 ) 7,773 (22,765 ) Interest and other income 5,127 2,646 1,807 (7,773 ) 1,807 Loss on interest rate swaps — — (2 ) — (2 ) Income from equity investment 3,618 13,114 — (16,732 ) — 8,745 4,518 (17,491 ) (16,732 ) (20,960 ) Income before income tax expense 8,709 1,787 15,036 (16,732 ) 8,800 Income tax expense — (6 ) (85 ) — (91 ) Net income $ 8,709 $ 1,781 $ 14,951 $ (16,732 ) $ 8,709 Consolidating Statements of Operations (in thousands) For the Three Months Ended June 30, 2014 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 110 $ 103,802 $ (91 ) $ 103,821 Tenant reimbursements — 43 22,891 — 22,934 Hotel income — — 6,505 — 6,505 Other property income — — 3,555 (58 ) 3,497 — 153 136,753 (149 ) 136,757 Expenses: Property operating costs — 634 38,289 (91 ) 38,832 Hotel operating costs — — 4,689 — 4,689 Asset and property management fees: Related-party — 4 — (4 ) — Other — — 675 — 675 Depreciation — 405 29,764 — 30,169 Amortization — 13 20,208 — 20,221 Impairment loss on real estate assets — — 1,432 — 1,432 General and administrative 47 2,597 5,822 (54 ) 8,412 Acquisition expenses — — 6,102 — 6,102 47 3,653 106,981 (149 ) 110,532 Real estate operating income (loss) (47 ) (3,500 ) 29,772 — 26,225 Other income (expense): Interest expense — (7,779 ) (15,753 ) 4,672 (18,860 ) Interest and other income 1,988 2,686 1,800 (4,672 ) 1,802 Loss on interest rate swaps — — (105 ) — (105 ) Income from equity investment 6,080 12,848 — (18,928 ) — 8,068 7,755 (14,058 ) (18,928 ) (17,163 ) Income before income tax expense 8,021 4,255 15,714 (18,928 ) 9,062 Income tax expense — (1 ) (350 ) — (351 ) Income from continuing operations 8,021 4,254 15,364 (18,928 ) 8,711 Discontinued operations: Operating loss from discontinued operations — — (40 ) — (40 ) Loss on disposition of discontinued operations — — (650 ) — (650 ) Loss from discontinued operations — — (690 ) — (690 ) Net income $ 8,021 $ 4,254 $ 14,674 $ (18,928 ) $ 8,021 Consolidating Statements of Operations (in thousands) For the Six Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 1,218 $ 224,691 $ (184 ) $ 225,725 Tenant reimbursements — 514 54,254 — 54,768 Hotel income — — 11,957 — 11,957 Other property income — — 3,377 (160 ) 3,217 — 1,732 294,279 (344 ) 295,667 Expenses: Property operating costs — 1,509 96,512 (184 ) 97,837 Hotel operating costs — — 9,738 — 9,738 Asset and property management fees: Related-party — 40 — (40 ) — Other — — 900 — 900 Depreciation — 1,256 66,564 — 67,820 Amortization — 113 46,844 — 46,957 General and administrative 75 4,151 11,018 (120 ) 15,124 Acquisition expenses — 11 1,984 — 1,995 75 7,080 233,560 (344 ) 240,371 Real estate operating income (loss) (75 ) (5,348 ) 60,719 — 55,296 Other income (expense): Interest expense — (20,467 ) (36,196 ) 12,414 (44,249 ) Interest and other income 7,118 5,303 3,633 (12,414 ) 3,640 Loss on interest rate swaps — — (8 ) — (8 ) Loss on early extinguishment of debt — (477 ) — — (477 ) Income from equity investment 7,264 25,895 — (33,159 ) — 14,382 10,254 (32,571 ) (33,159 ) (41,094 ) Income before income tax benefit (expense) 14,307 4,906 28,148 (33,159 ) 14,202 Income tax benefit (expense) — (11 ) 116 — 105 Net income $ 14,307 $ 4,895 $ 28,264 $ (33,159 ) $ 14,307 Consolidating Statements of Operations (in thousands) For the Six Months Ended June 30, 2014 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 219 $ 204,349 $ (180 ) $ 204,388 Tenant reimbursements — 89 46,578 — 46,667 Hotel income — — 10,566 — 10,566 Other property income — — 4,399 (95 ) 4,304 — 308 265,892 (275 ) 265,925 Expenses: Property operating costs — 1,244 76,748 (180 ) 77,812 Hotel operating costs — — 8,830 — 8,830 Asset and property management fees: Related-party — 8 — (8 ) — Other — — 964 — 964 Depreciation — 786 56,687 — 57,473 Amortization — 22 38,720 — 38,742 Impairment loss on real estate assets — — 14,982 — 14,982 General and administrative 76 5,214 10,155 (87 ) 15,358 Acquisition expenses — — 6,102 — 6,102 76 7,274 213,188 (275 ) 220,263 Real estate operating income (loss) (76 ) (6,966 ) 52,704 — 45,662 Other income (expense): Interest expense — (15,213 ) (30,911 ) 9,354 (36,770 ) Interest and other income 3,976 5,381 3,609 (9,354 ) 3,612 Loss on interest rate swaps — — (335 ) — (335 ) Income from equity investment 7,521 21,454 — (28,975 ) — 11,497 11,622 (27,637 ) (28,975 ) (33,493 ) Income before income tax expense 11,421 4,656 25,067 (28,975 ) 12,169 Income tax expense — (2 ) (5 ) — (7 ) Income from continuing operations 11,421 4,654 25,062 (28,975 ) 12,162 Discontinued operations: Operating income from discontinued operations — — 237 — 237 Loss on disposition of discontinued operations — — (978 ) — (978 ) Loss from discontinued operations — — (741 ) — (741 ) Net income $ 11,421 $ 4,654 $ 24,321 $ (28,975 ) $ 11,421 Consolidating Statements of Comprehensive Income (in thousands) For the Three Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 8,709 $ 1,781 $ 14,951 $ (16,732 ) $ 8,709 Market value adjustment to interest rate swap 436 436 — (436 ) 436 Comprehensive income $ 9,145 $ 2,217 $ 14,951 $ (17,168 ) $ 9,145 For the Three Months Ended June 30, 2014 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 8,021 $ 4,254 $ 14,674 $ (18,928 ) $ 8,021 Market value adjustment to interest rate swap (43 ) (43 ) — 43 (43 ) Comprehensive income $ 7,978 $ 4,211 $ 14,674 $ (18,885 ) $ 7,978 For the Six Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 14,307 $ 4,895 $ 28,264 $ (33,159 ) $ 14,307 Market value adjustment to interest rate swap 595 595 — (595 ) 595 Comprehensive income $ 14,902 $ 5,490 $ 28,264 $ (33,754 ) $ 14,902 For the Six Months Ended June 30, 2014 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 11,421 $ 4,654 $ 24,321 $ (28,975 ) $ 11,421 Market value adjustment to interest rate swap 211 211 — (211 ) 211 Comprehensive income $ 11,632 $ 4,865 $ 24,321 $ (29,186 ) $ 11,632 Consolidating Statements of Cash Flows (in thousands) For the Six Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Eliminations Columbia Property Trust Cash flows from operating activities $ (69 ) $ (22,854 ) $ 131,861 $ — $ 108,938 Cash flows from investing activities: Net proceeds from sale of real estate — — — — — Investment in real estate and related assets (57,198 ) (495,298 ) (50,326 ) — (602,822 ) Investments in subsidiaries (553,272 ) — — 553,272 — Net cash used in investing activities (610,470 ) (495,298 ) (50,326 ) 553,272 (602,822 ) Cash flows from financing activities: Borrowings, net of fees — 1,055,482 — — 1,055,482 Repayments of notes payable — (394,000 ) (207,878 ) — (601,878 ) Distributions (75,046 ) — — — (75,046 ) Shares redeemed to fund income tax withholdings on stock compensation (722 ) — — — (722 ) Intercompany contributions (distributions) 567,492 (141,926 ) 127,706 (553,272 ) — Net cash provided by (used in) financing activities 491,724 519,556 (80,172 ) (553,272 ) 377,836 Net decrease in cash and cash equivalents (118,815 ) 1,404 1,363 — (116,048 ) Cash and cash equivalents, beginning of period 119,488 10,504 19,798 — 149,790 Cash and cash equivalents, end of period $ 673 $ 11,908 $ 21,161 $ — $ 33,742 For the Six Months Ended June 30, 2014 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Eliminations Columbia Property Trust Cash flows from operating activities $ (73 ) $ (19,585 ) $ 132,641 $ — $ 112,983 Cash flows from investing activities: Net proceeds from sale of real estate — 27,131 — — 27,131 Investment in real estate and related assets — (157,776 ) (30,782 ) — (188,558 ) Intercompany contributions (distributions) (133,515 ) — — 133,515 — Net cash used in investing activities (133,515 ) (130,645 ) (30,782 ) 133,515 (161,427 ) Cash flows from financing activities: Borrowings, net of fees — 129,807 (605 ) — 129,202 Repayments of line of credit and notes payable — (55,000 ) (1,300 ) — (56,300 ) Distributions (74,979 ) — — — (74,979 ) Intercompany transfers, net 179,565 59,837 (105,887 ) (133,515 ) — Net cash provided by (used in) financing activities 104,586 134,644 (107,792 ) (133,515 ) (2,077 ) Net increase (decrease) in cash and cash equivalents (29,002 ) (15,586 ) (5,933 ) — (50,521 ) Cash and cash equivalents, beginning of period 53,322 20,708 25,825 — 99,855 Cash and cash equivalents, end of period $ 24,320 $ 5,122 $ 19,892 $ — $ 49,334 |