![Page 1](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final001.jpg)
2016 Q2 Supplemental Information
![Page 2](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final002.jpg)
Introduction Management & Investor Contacts 3 Executive Summary 4 Capitalization Analysis & Research Coverage 5 2016 Guidance 6 Select Performance Information 7 Financial Information Consolidated Balance Sheet - GAAP 8 Consolidated Statements of Operations - GAAP 9 Consolidated Balance Sheet at CXP's Share 10 Consolidated Statements of Operations at CXP's Share 11 12 Net Operating Income 13 Debt Overview 14 Debt Covenant Compliance 15 Debt Maturities 16 Operational & Portfolio Information Property Overview - Gross Real Estate Assets, Net Operating Income & Annualized Lease Revenue 17 Property Overview - Square Feet & Occupancy 18 Market Summary 19 Top 20 Tenants & Tenant Industry Profile 20 Lease Expiration Schedule 21 Lease Expiration by Market 22 Leasing Summary 23 Occupancy Summary 24 Capital Expenditure Summary 25 Transaction Activity 26 Additional Information 27-29 30-32 33 Reconciliation of Cash Flows From Operations to Adjusted Funds From Operations (AFFO) 33 Reconciliation of Net Income to Net Operating Income (based on cash rents) and Same Store Net Operating Income (based on cash rents) 34 Reconciliation of Net Income to Net Operating Income (based on GAAP rents) and Same Store Net Operating Income (based on GAAP rents) 35 Definitions 36 Forward Looking Statements: Supplemental Information - Q2 2016 2 Columbia Property Trust, Inc. Table of Contents This supplemental package contains certain statements that may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” or other similar words. Readers are cautioned not to place undue reliance on these forward-looking statements, including our 2016 guidance, which speak only as of the date this supplemental package is published, and which are subject to certain risks and uncertainties which could cause actual results to differ materially from those projected or anticipated. These risks and uncertainties include, without limitation: general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, dependence on tenants’ financial condition, and competition from other owners and operators of real estate); adverse economic or real estate developments in the company’s target markets; risks associated with the availability and terms of financing, the use of debt to fund acquisitions, and the ability to refinance indebtedness as it comes due; reductions in asset valuations and related impairment charges; risks associated with downturns in foreign, domestic and local economies, changes in interest rates; potential liability for uninsured losses and environmental contamination; risks associated with joint ventures; risks associated with the company’s potential failure to qualify as a REIT under the Internal Revenue Code of 1986, as amended, and possible adverse changes in tax and environmental laws; and risks associated with the company’s dependence on key personnel whose continued service is not guaranteed. We do not intend to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. For additional risks and uncertainties that would cause actual results to differ materially from those presented in our forward-looking statements see our Annual Report on Form 10-K for the year ended December 31, 2015 and subsequently filed periodic reports. On the Cover: Left - 222 East 41st Street in New York, NY; Center - 229 West 43rd Street in New York, NY; 315 Park Avenue South in New York, NY. Normalized Funds From Operations (NFFO) & Adjusted Funds From Operations (AFFO) Reconciliation of Net Income to Normalized Funds From Operations (NFFO) Reconciliation of Consolidated Balance Sheet - GAAP to Consolidated Balance Sheet at CXP's Share Reconciliation of Consolidated Statements of Operations - GAAP to Consolidated Statements of Operations at CXP's Share
![Page 3](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final003.jpg)
Corporate One Glenlake Parkway, Suite 1200 Atlanta, Georgia 30328 404-465-2200 www.columbiapropertytrust.com Executive and Senior Management E. Nelson Mills James A. Fleming Chief Executive Officer, Executive Vice President President and Director Chief Financial Officer David S. Dowdney Wendy W. Gill Kevin A. Hoover Adam I. Popper Senior Vice President Senior Vice President Senior Vice President Senior Vice President Western Region Corporate Operations and Real Estate Transactions Eastern Region Chief Accounting Officer Board of Directors Carmen M. Bowser Charles R. Brown Richard W. Carpenter John L. Dixon David B. Henry Independent Director Independent Director Independent Director Independent Director Independent Director Chairman Murray J. McCabe E. Nelson Mills Michael S. Robb George W. Sands Thomas G. Wattles Independent Director Chief Executive Officer Independent Director Independent Director Independent Director President Corporate Counsel King & Spalding LLP 1180 Peachtree Street Atlanta, GA 30309 T 404-572-4600 www.kslaw.com Investor Relations Shareholder Services James A. Fleming T 855-347-0042 (toll free) Executive Vice President & Chief Financial Officer F 816-701-7629 T 404-465-2126 E shareholders@columbiapropertytrust.com E Jim.Fleming@columbiapropertytrust.com Matt Stover Senior Analyst - Finance & Investor Relations T 404-465-2227 E Matt.Stover@columbiapropertytrust.com Supplemental Information - Q2 2016 3 Columbia Property Trust, Inc. Management & Investor Contacts
![Page 4](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final004.jpg)
Unaudited As of Period End 6/30/2016 Select Portfolio Statistics Number of Properties / Buildings 27 / 38 Office Rentable Square Footage (in thousands) 12,682 (1) Percent Leased 90.6% Commenced Occupancy 86.8% Average Economic Occupancy (2) 84.8% Percentage of Properties Multi-Tenant / Single (3) 74% / 26% Office Percentage of Portfolio (4) 98% Numbers of Markets / States (5) 14 / 13 Percentage of Portfolio Central Business District / Suburban (3) 67% / 33% Weighted Average Lease Term Remaining (3) 7.3 Years Balance Sheet ($ in thousands) Gross Real Estate Assets (6) 5,102,583 Gross Real Estate Assets - Unencumbered (6) (7) 4,139,502 Total Gross Debt (8) 1,826,115 Percentage of Gross Real Estate Assets - Unencumbered / Gross Real Estate Assets 81.1% Total Gross Debt / Gross Real Estate Assets 35.8% Rating / Outlook Standard & Poor's BBB / Stable Moody's Baa2 / Stable Number of Employees 98 (1) Includes 100% of Market Square Joint Venture. (2) Total square feet of leases that have commenced and the tenant is paying rent divided by total rentable square feet. Monthly average for the current quarter. (3) Based on Annualized Lease Revenue (ALR). (4) Based on square feet. (5) Includes Washington, D.C. 4 Columbia Property Trust, Inc. Executive Summary Supplemental Information - Q2 2016 (7) Unencumbered assets are those not subject to mortgage debt. (6) Gross Real Estate Assets includes (i) land, (ii) building and improvements, (iii) intangible lease assets, (iv) construction in progress, and (v) intangible lease origination costs, less (vi) intangible lease liabilities. Company Overview: Columbia Property Trust (NYSE: CXP) owns and operates Class-A office buildings in competitive, primarily CBD locations, and over half our investments are in high-barrier-to-entry, primary markets. As of June 30, 2016, our $5 billion portfolio included 26 office properties containing 13.1 million square feet and one hotel, concentrated in San Francisco, New York, and Washington, D.C. For more information about Columbia, which carries an investment-grade rating from both Moody's and Standard & Poor's, please visit our website at www.columbiapropertytrust.com. (8) Total Gross Debt includes (i) line of credit and notes payable, and (ii) bonds payable. Basis of Presentation: The data included in this report supplements the information provided in our periodic reports filed with the Securities and Exchange Commission and should be reviewed in conjunction with such filings. This report includes data presented in various groupings, including geographic location and tenant industry profile. Such groupings are provided for presentation purposes only, as management evaluates the company’s performance on a property by property basis. On October 28, 2015, CXP transferred Market Square and a $325.0 million mortgage note to a joint venture (the “Market Square Joint Venture”). CXP sold a 49% interest in the Market Square Joint Venture to a third-party, and accounts for its 51% interest therein as an unconsolidated joint venture. Unless otherwise noted, the portfolio statistics and financial information provided in this report include CXP's interest in the Market Square Joint Venture.
![Page 5](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final005.jpg)
Unaudited ($ & shares in thousands except for per-share data and percentages) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Common Stock Data Weighted-Average Shares Outstanding - Basic 123,206 123,393 124,343 124,359 124,925 Weighted-Average Shares Outstanding - Diluted 123,294 123,412 124,466 124,460 125,017 High Closing Price 22.77$ 23.20$ 25.97$ 25.30$ 27.45$ Low Closing Price 20.20$ 19.81$ 23.21$ 21.16$ 24.55$ Average Closing Price 21.64$ 21.57$ 24.30$ 23.46$ 26.40$ Closing Price (as of period end) 21.40$ 21.99$ 23.48$ 23.20$ 24.55$ Dividends / Share (annualized) 1.20$ 1.20$ 1.20$ 1.20$ 1.20$ Dividend Yield (annualized) (1) 5.6% 5.5% 5.1% 5.2% 4.9% Common Shares Outstanding (1) 123,464 123,459 124,363 124,510 125,076 Market Value of Common Shares (1) 2,642,130$ 2,714,863$ 2,920,043$ 2,888,632$ 3,070,616$ Total Market Capitalization (1) (2) 4,468,245$ 4,542,335$ 4,820,856$ 5,148,019$ 5,209,312$ Common Stock Repurchases Shares Purchased - 1,105 152 570 - Weighted-Average Price Per Share -$ 22.60$ 23.23$ 22.45$ -$ Total Value of Shares Purchased -$ 24,973$ 3,531$ 12,797$ -$ Equity Research Coverage BMO Capital Markets Inc. Evercore ISI Goldman Sachs & Co. JMP Securities John P. Kim Sheila McGrath Brad Burke Mitch Germain 212-885-4115 212-497-0882 917-343-2082 212-906-3546 Morgan Stanley Oppenheimer & Co Wunderlich Securities, Inc. Sumit Sharma Steve Manaker Craig Kucera 212-761-7567 212-667-5950 540-277-3366 Debt Research Coverage J.P. Morgan Securities Mark Streeter 212-834-5086 Rating Agencies Moody's Investor Services Standard & Poor's Lori Marks Fernanda Hernandez 212-553-1098 212-438-1347 (2) Market value of shares plus gross debt as of quarter end. Supplemental Information - Q2 2016 5 (1) Based on closing price and ending shares for the last trading day of quarter. Three Months Ended Columbia Property Trust, Inc. Capitalization Analysis & Research Coverage
![Page 6](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final006.jpg)
Unaudited Per share Low High Net Income 0.19$ 0.24$ Real Estate Depreciation & Amortization 1.38 1.38 Funds From Operations 1.57$ 1.62$ Adjustments - - Normalized Funds From Operations 1.57$ 1.62$ 2016 Portfolio Assumptions l Leased percentage at year end: l GAAP Straight Line Rental Income: l G&A Expenses 2016 Transaction Assumptions l Dispositions: ($235MM sold as of 7/28/16) l Acquisitions: 2016 Other Assumptions l Weighted-average common shares outstanding - diluted: 123.5MM (excludes impact of share repurchases after July 28, 2016) Supplemental Information - Q2 2016 6 Columbia Property Trust, Inc. 2016 Guidance Twelve Months Ending 12/31/2016 Investor Conference Call and Webcast: The Company will host a conference call and live audio webcast, both open for the general public to hear, on Thursday, July 28, 2016, at 5:00 p.m. ET to discuss financial results, business highlights and 2016 guidance. The number to call for this interactive teleconference is (412) 542-4180. A replay of the conference call will be available through August 5, 2016, by dialing (877) 344-7529 and entering the confirmation number, 10088145. NOTE: These estimates reflect management's view of current market conditions and incorporate certain economic and operational assumptions and projections. This annual guidance includes the continued repositioning of the portfolio based on the above assumptions. Actual results could differ from these estimates. Note that individual quarters may fluctuate on both a cash basis and a GAAP basis due to the timing of dispositions, lease commencements and expirations, the timing of repairs and maintenance, capital expenditures, capital markets activities and one-time revenue or expense events. In addition, the Company's guidance is based on information available to management as of the date of this release. 90% to 92% $16MM to $24MM $32MM to $34MM $700MM to $1B $200MM to $400MM
![Page 7](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final007.jpg)
Unaudited ($ in thousands except for square feet, per-share data, percentages and ratios) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Operating Information Percent Leased (as of period end) (page 24) 90.6% 92.4% 93.2% 93.3% 92.1% New Leases - Square Feet (page 23) (2) 448,761 52,095 126,156 120,446 60,508 Renewal Leases - Square Feet (page 23) (2) 155,236 13,155 596,949 18,560 104,705 NOI (based on cash rents) (page 13) 79,075 76,380 79,033 78,020 88,363 Adjusted EBITDA (page 34) 76,782 73,117 78,162 78,581 87,313 Net Income (page 9) 13,286 6,697 10,169 20,143 8,709 Net Income per Share - Basic & Diluted 0.11 0.05 0.08 0.16 0.07 Normalized FFO (page 12) 58,856 54,841 59,221 58,132 66,260 Normalized FFO per Share - Basic & Diluted 0.48 0.44 0.48 0.47 0.53 AFFO (page 12) 41,023 46,466 33,752 43,682 45,836 Rental Income (page 11) 97,405 104,149 106,392 107,011 112,916 Total Revenues (page 11) 132,916 132,526 136,739 137,719 148,124 Straight Line Rent (3) 3,685 5,687 4,942 4,957 3,822 Total Operating Expenses (page 11) 101,593 107,243 111,308 113,535 118,364 Maintenance Capital (page 25) 14,575 3,671 20,505 9,140 15,005 Investment Capital (page 25) 9,553 8,083 21,385 16,907 13,289 Dividends 37,040 37,039 37,354 37,524 37,523 Dividends per Share 0.30 0.30 0.30 0.30 0.30 Balance Sheet Information (as of period end) Gross Real Estate Assets (4) 5,102,583 5,129,689 5,344,697 5,737,688 5,778,566 Total Assets (page 10) 4,635,008 4,807,922 4,853,053 5,213,373 5,119,556 Net Debt (5) 1,790,648 1,779,111 1,857,209 2,204,162 2,097,106 Gross Debt (6) 1,826,115 1,827,472 1,900,813 2,259,387 2,138,696 Ratios NOI Margin (7) 63.6% 63.1% 62.9% 62.0% 63.7% Fixed Charge Coverage Ratio (8) 4.03 3.74 3.90 3.65 4.03 Net Debt (Average) to Adjusted EBITDA 5.78 6.38 6.30 6.51 5.99 Gross Debt / Gross Real Estate Assets (as of period end) 35.8% 35.6% 35.6% 39.4% 37.0% Normalized FFO Payout Ratio (9) 62.9% 67.5% 63.1% 64.5% 56.6% AFFO Payout Ratio (10) 90.3% 79.7% 110.7% 85.9% 81.9% (7) NOI margin is calculated as GAAP NOI divided by total GAAP revenues. (9) Calculated as dividends divided by Normalized FFO for the quarter. (10) Calculated as dividends divided by AFFO for the quarter. Supplemental Information - Q2 2016 7 Columbia Property Trust, Inc. Select Performance Information (1) (4) Gross Real Estate Assets includes (i) land, (ii) building and improvements, (iii) intangible lease assets, (iv) construction in progress, and (v) intangible lease origination costs, less (vi) intangible lease liabilities. (5) Net debt is calculated as the total principal amount of debt outstanding less cash and cash equivalents and discount and fees on notes and bonds payable. (8) Fixed charge coverage is calculated as Adjusted EBITDA divided by the sum of interest expense, principal amortization, and capitalized interest. Three Months Ended (6) Total Gross Debt includes (i) line of credit and notes payable, and (ii) bonds payable. (3) Excludes adjustments for straight-line rent related to lease terminations within general and administrative expense. (2) Leasing activity is shown at 100% for CXP's share (51%) in the Market Square Joint Venture. (1) This section includes non-GAAP financial measures, which are accompanied by what we consider the most directly comparable financial measures calculated and presented in accordance with GAAP. Quantitative reconciliations of the differences between the non-GAAP financial measures presented and the most directly comparable GAAP financial measures are shown on pages 27-35. A description of the non-GAAP financial measures we present and a statement of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company's financial condition and results of operations can be found on page 36.
![Page 8](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final008.jpg)
Columbia Property Trust, Inc. Unaudited (in thousands) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Assets: Real estate assets, at cost: Land 844,495$ 864,690$ 896,467$ 1,056,275$ 849,042$ Buildings and improvements 3,345,017 3,374,833 3,511,070 3,970,646 3,687,609 Buildings and improvements, accumulated depreciation (603,088) (584,830) (613,639) (648,405) (616,274) Intangible lease asset 471,701 490,361 509,221 546,503 530,299 Intangible lease asset, accumulated amortization (235,121) (244,578) (250,085) (266,454) (264,564) Construction in progress 14,176 11,223 31,847 45,623 39,777 Real estate assets held for sale 53,143 - - - 512,304 Real estate assets held for sale, accumulated depreciation (9,897) - - - (139,820) Total real estate assets 3,880,426$ 3,911,699$ 4,084,881$ 4,704,188$ 4,598,373$ Cash and cash equivalents 23,803 185,376 32,645 44,823 33,742 Tenant receivables, net of allowance for doubtful accounts 11,210 11,731 11,670 10,818 8,551 Straight line rent receivable 113,921 103,367 109,062 112,750 107,727 Prepaid expenses and other assets 35,230 35,779 35,848 34,049 32,044 Intangible lease origination costs 227,769 244,740 258,672 269,130 263,845 Intangible lease origination costs, accumulated amortization (161,994) (174,180) (181,482) (181,420) (179,438) Deferred lease costs 128,808 113,310 128,944 138,880 135,000 Deferred lease costs, accumulated amortization (41,626) (38,808) (40,817) (39,845) (37,166) Investment in unconsolidated joint venture 123,919 121,784 118,695 - - Investment in development authority bonds 120,000 120,000 120,000 120,000 120,000 Other assets held for sale 10 - - - 78,948 Other assets held for sale, accumulated amortization - - - - (42,070) Total assets 4,461,476$ 4,634,798$ 4,678,118$ 5,213,373$ 5,119,556$ Liabilities: Line of credit and notes payable 1,060,365$ 1,208,722$ 1,135,063$ 1,659,387$ 1,517,696$ Bonds payable 600,000 600,000 600,000 600,000 600,000 Discount and fees on notes and bonds payable (7,856) (8,535) (9,233) (10,402) (7,848) 86,010 85,351 98,759 110,103 93,144 Distributions payable - - 37,354 - - Deferred income 23,793 21,886 24,814 25,232 22,304 Intangible lease liabilities 134,943 135,252 138,663 150,489 150,994 Intangible lease liabilities, accumulated amortization (85,547) (82,098) (81,496) (83,736) (79,607) Obligations under capital leases 120,000 120,000 120,000 120,000 120,000 Liabilities held for sale 132 - - - 31,901 Liabilities held for sale, accumulated amortization - - - - (3,662) Total liabilities 1,931,840$ 2,080,578$ 2,063,924$ 2,571,073$ 2,444,922$ Equity: Common stock 1,234$ 1,234$ 1,243$ 1,245$ 1,250$ Additional paid in capital 4,564,729 4,563,537 4,588,303 4,591,204 4,603,107 Cumulative distributions in excess of earnings (2,027,012) (2,003,258) (1,972,916) (1,945,731) (1,928,350) Other comprehensive loss (9,315) (7,293) (2,436) (4,418) (1,373) Total equity 2,529,636$ 2,554,220$ 2,614,194$ 2,642,300$ 2,674,634$ Total liabilities and equity 4,461,476$ 4,634,798$ 4,678,118$ 5,213,373$ 5,119,556$ Supplemental Information - Q2 2016 8 As of Period End Accounts payable, accrued expenses, and accrued capital expenditures Consolidated Balance Sheet - GAAP
![Page 9](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final009.jpg)
Unaudited (in thousands, except per-share amounts) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Revenues: Rental income 93,567$ 99,586$ 103,312$ 107,011$ 112,916$ Tenant reimbursements 18,708 19,753 22,260 22,627 26,519 Hotel income 6,551 4,663 5,411 6,941 6,964 Other property income (1) 919 1,009 701 332 430 Lease termination income (2) 8,185 1,568 995 808 1,295 Total revenues 127,930$ 126,579$ 132,679$ 137,719$ 148,124$ Operating expenses: Property operating costs 40,242 41,336 43,703 46,538 48,083 Hotel operating costs 5,038 4,331 4,546 5,331 5,147 Asset and property management fees 341 330 444 472 503 Depreciation 28,450 29,289 31,229 32,441 33,813 Amortization 14,932 16,075 19,895 20,276 23,738 General and administrative 7,761 10,490 7,762 6,797 7,080 Acquisition fees and expenses - - - 1,680 - Total operating expenses 96,764$ 101,851$ 107,579$ 113,535$ 118,364$ Operating income 31,166$ 24,728$ 25,100$ 24,184$ 29,760$ Other income (expense): Interest expense (15,580) (16,097) (17,235) (20,212) (20,965) Capital lease obligation interest expense (1,800) (1,800) (1,800) (1,800) (1,800) Development authority bond income 1,800 1,800 1,800 1,800 1,800 Interest and other income 8 5 6 8 7 Interest rate swap valuation adjustment - - - - 1,319 Interest expense associated with interest rate swaps - - - - (1,321) Loss on interest rate swaps - - - (1,102) - Loss on early extinguishment of debt (92) - - (2,672) - Total other income (expense) (15,664)$ (16,092)$ (17,229)$ (23,978)$ (20,960)$ 15,502$ 8,636$ 7,871$ 206$ 8,800$ Income tax (expense) benefit (245) (77) (238) (245) (91) 15,257$ 8,559$ 7,633$ (39)$ 8,709$ Loss from unconsolidated joint venture (1,952) (1,552) (1,142) - - 13,305$ 7,007$ 6,491$ (39)$ 8,709$ Gain (loss) on sale of real estate assets (19) (310) 3,678 20,182 - 13,286$ 6,697$ 10,169$ 20,143$ 8,709$ 123,206 123,393 124,343 124,359 124,925 0.11$ 0.05$ 0.08$ 0.16$ 0.07$ 123,294 123,412 124,466 124,460 125,017 0.11$ 0.05$ 0.08$ 0.16$ 0.07$ (1) Other property income includes (i) property management fee income, (ii) cafeteria revenue and (iii) fitness center revenue. Supplemental Information - Q2 2016 9 Columbia Property Trust, Inc. Consolidated Statements of Operations - GAAP (3) Includes nonrecurring fees incurred under the consulting and transition services agreements which were terminated at expiration effective (2) Includes adjustments for straight-line rent related to lease terminations. Net income per share - basic Net income Weighted-average common shares outstanding - basic Weighted-average common shares outstanding - diluted Net income per share - diluted Three Months Ended Income before income tax (expense) benefit, loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before gain (loss) on sale of real estate assets
![Page 10](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final010.jpg)
Columbia Property Trust, Inc. Unaudited (in thousands) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Assets: Real estate assets, at cost: Land 922,335$ 942,530$ 974,307$ 1,056,275$ 849,042$ Buildings and improvements 3,544,778 3,573,313 3,702,710 3,970,646 3,687,609 Buildings and improvements, accumulated depreciation (607,449) (587,566) (614,716) (648,405) (616,274) Intangible lease asset 474,062 492,775 511,868 546,503 530,299 Intangible lease asset, accumulated amortization (235,648) (244,949) (250,355) (266,454) (264,564) Construction in progress 16,520 12,669 36,836 45,623 39,777 Real estate assets held for sale 53,143 - - - 512,304 Real estate assets held for sale, accumulated depreciation (9,897) - - - (139,820) Total real estate assets 4,157,844$ 4,188,772$ 4,360,650$ 4,704,188$ 4,598,373$ Cash and cash equivalents 27,420 186,630 34,168 44,823 33,742 Tenant receivables, net of allowance for doubtful accounts 11,412 11,997 11,984 10,818 8,551 Straight line rent receivable 118,527 107,684 113,066 112,750 107,727 Prepaid expenses and other assets 35,469 36,073 36,023 34,049 32,044 Intangible lease origination costs 229,332 246,312 260,299 269,130 263,845 Intangible lease origination costs, accumulated amortization (162,225) (174,331) (181,569) (181,420) (179,438) Deferred lease costs 139,408 123,941 139,385 138,880 135,000 Deferred lease costs, accumulated amortization (42,189) (39,156) (40,953) (39,845) (37,166) Investment in development authority bonds 120,000 120,000 120,000 120,000 120,000 Other assets held for sale 10 - - - 78,948 Other assets held for sale, accumulated amortization - - - - (42,070) Total assets 4,635,008$ 4,807,922$ 4,853,053$ 5,213,373$ 5,119,556$ Liabilities: Line of credit and notes payable 1,226,115$ 1,374,472$ 1,300,813$ 1,659,387$ 1,517,696$ Bonds payable 600,000 600,000 600,000 600,000 600,000 Discount and fees on notes and bonds payable (8,047) (8,731) (9,436) (10,402) (7,848) 90,862 89,769 104,924 110,103 93,144 Distributions payable - - 37,354 - - Deferred income 24,678 22,649 25,488 25,232 22,304 Intangible lease liabilities 137,587 137,910 141,323 150,489 150,994 Intangible lease liabilities, accumulated amortization (85,955) (82,367) (81,607) (83,736) (79,607) Obligations under capital leases 120,000 120,000 120,000 120,000 120,000 Liabilities held for sale 132 - - - 31,901 Liabilities held for sale, accumulated amortization - - - - (3,662) Total liabilities 2,105,372$ 2,253,702$ 2,238,859$ 2,571,073$ 2,444,922$ Equity: Common stock 1,234$ 1,234$ 1,243$ 1,245$ 1,250$ Additional paid in capital 4,564,729 4,563,537 4,588,303 4,591,204 4,603,107 Cumulative distributions in excess of earnings (2,027,012) (2,003,258) (1,972,916) (1,945,731) (1,928,350) Other comprehensive loss (9,315) (7,293) (2,436) (4,418) (1,373) Total equity 2,529,636$ 2,554,220$ 2,614,194$ 2,642,300$ 2,674,634$ Total liabilities and equity 4,635,008$ 4,807,922$ 4,853,053$ 5,213,373$ 5,119,556$ Supplemental Information - Q2 2016 10 Consolidated Balance Sheet at CXP's Share (1) Accounts payable, accrued expenses, and accrued capital expenditures (1) CXP's share of the assets and liabilities of the Market Square Joint Venture are reflected in the corresponding line items above. See pages 27-29 for the Reconciliation of Consolidated Balance Sheet - GAAP to Consolidated Balance Sheet at CXP's Share. As of Period End
![Page 11](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final011.jpg)
Unaudited (in thousands, except per-share amounts) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Revenues: Rental income 97,405$ 104,149$ 106,392$ 107,011$ 112,916$ Tenant reimbursements 19,856 21,137 23,240 22,627 26,519 Hotel income 6,551 4,663 5,411 6,941 6,964 Other property income (2) 919 1,009 701 332 430 Lease termination income (3) 8,185 1,568 995 808 1,295 Total revenues 132,916$ 132,526$ 136,739$ 137,719$ 148,124$ Operating expenses: Property operating costs 42,739 43,918 45,575 46,538 48,083 Hotel operating costs 5,038 4,331 4,546 5,331 5,147 Asset and property management fees 591 608 640 472 503 Depreciation 30,076 31,097 32,364 32,441 33,813 Amortization 15,383 16,737 20,366 20,276 23,738 General and administrative 7,766 10,552 7,817 6,797 7,080 Acquisition fees and expenses - - - 1,680 - Total operating expenses 101,593$ 107,243$ 111,308$ 113,535$ 118,364$ Operating income 31,323$ 25,283$ 25,431$ 24,184$ 29,760$ Other income (expense): Interest expense (17,688) (18,204) (18,708) (20,212) (20,965) Capital lease obligation interest expense (1,800) (1,800) (1,800) (1,800) (1,800) Development authority bond income 1,800 1,800 1,800 1,800 1,800 Interest and other income 9 5 6 8 7 Interest rate swap valuation adjustment - - - - 1,319 Interest expense associated with interest rate swaps - - - - (1,321) Loss on interest rate swaps - - - (1,102) - Loss on early extinguishment of debt (92) - - (2,672) - Total other income (expense) (17,771)$ (18,199)$ (18,702)$ (23,978)$ (20,960)$ 13,552$ 7,084$ 6,729$ 206$ 8,800$ Income tax (expense) benefit (247) (77) (238) (245) (91) 13,305$ 7,007$ 6,491$ (39)$ 8,709$ Gain (loss) on sale of real estate assets (19) (310) 3,678 20,182 - 13,286$ 6,697$ 10,169$ 20,143$ 8,709$ 123,206 123,393 124,343 124,359 124,925 0.11$ 0.05$ 0.08$ 0.16$ 0.07$ 123,294 123,412 124,466 124,460 125,017 0.11$ 0.05$ 0.08$ 0.16$ 0.07$ (2) Other property income includes (i) property management fee income, (ii) cafeteria revenue and (iii) fitness center revenue. Supplemental Information - Q2 2016 11 (3) Includes nonrecurring fees incurred under the consulting and transition services agreements which were terminated at expiration effective (1) CXP's pro rata share of revenues and expenses of the Market Square Joint Venture (51%) are reflected in the corresponding line items above. See pages 30-32 for the Reconciliation of Consolidated Statements of Operations - GAAP to Consolidated Statements of Operations at CXP's Share. Net income Weighted-average common shares outstanding - basic Net income per share - basic Weighted-average common shares outstanding - diluted Net income per share - diluted Columbia Property Trust, Inc. Consolidated Statements of Operations at CXP's Share (1) (3) Includes adjustments for straight-line rent related to lease terminations. Income before income tax (expense) benefit and gains on sale of real estate assets Income (loss) before gains on sale of real estate assets Three Months Ended
![Page 12](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final012.jpg)
Unaudited (in thousands, except per-share amounts) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Net Operating Income (based on GAAP rents) 84,548$ 83,669$ 85,979$ 85,378$ 94,395$ General and administrative (G&A) (7,766) (10,552) (7,817) (6,797) (7,080) Interest expense (net) (19,479) (19,999) (20,503) (22,004) (22,762) Interest rate swap valuation adjustment - - - - 1,319 Interest expense associated with interest rate swaps - - - - (1,321) Interest income from development authority bonds 1,800 1,800 1,800 1,800 1,800 Income tax expense (benefit) (247) (77) (238) (245) (91) Normalized FFO 58,856$ 54,841$ 59,221$ 58,132$ 66,260$ Normalized FFO per share (basic) 0.48$ 0.44$ 0.48$ 0.47$ 0.53$ Normalized FFO per share (diluted) 0.48$ 0.44$ 0.48$ 0.47$ 0.53$ Net Operating Income (based on cash rents) 79,075$ 76,380$ 79,033$ 78,020$ 88,363$ General and administrative (G&A) (7,766) (10,552) (7,817) (6,797) (7,080) Stock based compensation expense in G&A (1) 1,213 1,382 623 896 1,015 Straight-line rent receivable write-off in G&A (2) 79 185 158 6 4 Interest expense - cash (net) (16,756) (17,181) (17,502) (19,058) (21,370) Income tax (expense) benefit (247) (77) (238) (245) (91) Maintenance capital (3) (4) (14,575) (3,671) (20,505) (9,140) (15,005) AFFO 41,023$ 46,466$ 33,752$ 43,682$ 45,836$ 123,206 123,393 124,343 124,359 124,925 123,294 123,412 124,466 124,460 125,017 (4) Reflects CXP's pro rata share (51%) in the Market Square Joint Venture. Supplemental Information - Q2 2016 12 (3) See page 36 of this supplemental report for a description of Maintenance Capital and page 25 for a detail of all capital expenditures. (1) This item represents the noncash impact of compensation expense related to stock grants under our 2013 Long-Term Incentive Plan within general and administrative expense. (2) Includes adjustments for straight-line rent related to lease terminations within general and administrative expense. Three Months Ended Columbia Property Trust, Inc. Weighted-average common shares outstanding - basic Weighted-average common shares outstanding - diluted Normalized Funds From Operations (NFFO) & Adjusted Funds From Operations (AFFO)
![Page 13](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final013.jpg)
Unaudited (in thousands) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Net Operating Income (based on GAAP rents) Revenues: Rental Income 89,224$ 91,376$ 91,193$ 91,412$ 91,669$ Tenant Reimbursements 19,037 17,794 20,145 19,662 19,990 Hotel Income 6,551 4,663 5,411 6,941 6,964 Other Property Income 820 944 636 267 278 Lease Termination Income 8,104 1,487 918 637 1,231 Total Revenues 123,736$ 116,264$ 118,303$ 118,919$ 120,132$ Operating Expenses: Property Operating Costs (40,622) (39,223) (39,789) (40,509) (38,835) Hotel Operating Costs (5,038) (4,331) (4,546) (5,331) (5,147) Total Operating Expenses (45,660)$ (43,554)$ (44,335)$ (45,840)$ (43,982)$ Net Operating Income (based on GAAP rents) - Same Store (1) 78,076$ 72,710$ 73,968$ 73,079$ 76,150$ Net Operating Income from: Acquisitions (2) 6,458 7,041 6,764 4,330 - Dispositions (3) 14 3,918 5,247 7,969 18,245 Net Operating Income (based on GAAP rents) - Total 84,548$ 83,669$ 85,979$ 85,378$ 94,395$ Net Operating Income (based on cash rents) Revenues: Rental Income 83,475$ 85,014$ 85,413$ 85,157$ 86,005$ Tenant Reimbursements 19,037 17,794 20,145 19,662 19,990 Hotel Income 6,551 4,663 5,411 6,941 6,964 Other Property Income 820 944 636 267 278 Lease Termination Income 8,104 1,487 918 637 1,231 Total Revenues 117,987$ 109,902$ 112,523$ 112,664$ 114,468$ Operating Expenses: Property Operating Costs (39,985) (38,584) (39,151) (39,868) (38,197) Hotel Operating Costs (5,038) (4,331) (4,546) (5,331) (5,147) Total Operating Expenses (45,023)$ (42,915)$ (43,697)$ (45,199)$ (43,344)$ Net Operating Income (based on cash rents) - Same Store (1) 72,964$ 66,987$ 68,826$ 67,465$ 71,124$ Net Operating Income from: Acquisitions (2) 6,097 6,680 5,126 3,188 - Dispositions (3) 14 2,713 5,081 7,367 17,239 Net Operating Income (based on cash rents) - Total 79,075$ 76,380$ 79,033$ 78,020$ 88,363$ Reconciliation of Net Operating Income (based on GAAP rents) to Net Operating Income (based on cash rents) Net Operating Income (based on GAAP rents) - Total 84,548$ 83,669$ 85,979$ 85,378$ 94,395$ Less amounts included in GAAP basis rental income: Straight-line rental income (3,764) (5,872) (5,100) (4,957) (3,822) Net effect of above/(below) lease market amortization (1,709) (1,417) (1,846) (2,401) (2,210) Net Operating Income (based on cash rents) - Total 79,075$ 76,380$ 79,033$ 78,020$ 88,363$ Supplemental Information - Q2 2016 13 Columbia Property Trust, Inc. (2) Reflects activity for the following property acquired since April 1, 2015, for all periods presented: 229 West 43rd Street. Three Months Ended (3) Reflects activity for the following properties sold since April 1, 2015, for all periods presented: 100 East Pratt, 1881 Campus Commons, Market Square (49% share), 170 Park Avenue, 180 Park Avenue, 1580 West Nursery Road, Acxiom, Highland Landmark III, The Corridors III, 215 Diehl Road, 544 Lakeview, Bannockburn Lake III, 550 King Street, and Robbins Road. Net Operating Income (1) Includes CXP's pro rata share (51%) in the Market Square Joint Venture for all periods presented.
![Page 14](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final014.jpg)
Unaudited ($ in thousands) (at 6/30/2016) Debt Instrument - Secured Maturity Rate Rate Type Balance % of Total Debt Mortgage Notes 221 Main Street May-17 3.95% Fixed 73,000$ 4.0% 263 Shuman Boulevard July-17 5.55% Fixed 49,000 2.7% One Glenlake Parkway December-18 5.80% Fixed 27,818 1.5% 650 California Street July-19 3.60% Fixed 127,547 7.0% Market Square July-23 5.07% Fixed 165,750 (1) 9.1% Weighted Average / Secured - Mortgage Notes 3.9 Years 4.56% 443,115$ 24.3% Debt Instrument - Unsecured Maturity Rate Rate Type Balance % of Total Debt Bank Facilities $500 Million Revolving Credit Facility (2) July-19 LIBOR + 100 bps Floating 333,000$ 18.2% $300 Million Term Loan (3) July-20 LIBOR + 110 bps Floating 300,000 16.4% $150 Million Term Loan (4) July-22 3.52% Fixed 150,000 8.2% Weighted Average / Bank Facilities 4.0 Years 1.88% 783,000$ 42.8% Senior Notes $250 Million Notes @ 5.875% April-18 5.88% Fixed 250,000$ 13.7% $350 Million Notes @ 4.150% April-25 4.15% Fixed 350,000 19.2% Weighted Average / Senior Notes 5.8 Years 4.87% 600,000$ 32.9% Weighted Average / Unsecured 4.8 Years 3.18% 1,383,000$ 75.7% Weighted Average / Total Debt 4.6 Years 3.51% 1,826,115$ 100.0% Weighted Ave Maturity Weighted Ave Rate - Qtr Balance % of Total Debt 5.1 Years 4.59% 1,193,115$ 65.3% 3.6 Years 1.49% 633,000 34.7% Total 4.6 Years 3.51% 1,826,115$ 100.0% (1) Mortgage balance reflects CXP's pro rata share (51%) in the Market Square Joint Venture. Supplemental Information - Q2 2016 14 Fixed Rate Debt Floating Rate Debt (4) Columbia Property Trust is party to an interest rate swap agreement, which effectively fixes its interest rate on the $150 Million Term Loan at 3.52% per annum and terminates on July 29, 2022. The spread of 1.55% over the swapped rate is based on the company's credit rating. This interest rate swap agreement qualifies for hedge accounting treatment; therefore, changes in fair value are recorded as a market value adjustment to interest rate swap in our consolidated statements of other comprehensive income. (2) The Revolving Credit Facility ($500MM) bears interest at a rate based on, at the option of Columbia Property Trust, LIBOR for seven days, one-, two-, three-, or six-month periods, plus an applicable margin ranging from 0.875% to 1.55% based on credit rating, or the alternate base rate which is the greater of (a) Prime Rate, (b) Fed Funds plus 1/2 of 1%, and (c) the Libor Rate plus 1%, plus an applicable margin ranging from 0.00% to 0.55% based on credit rating. This facility carries two six-month extension options. (3) The $300 Million Term Loan bears interest at a rate based on, at the option of Columbia Property Trust, LIBOR for seven days, one-, two-, three-, or six-month periods, plus an applicable margin ranging from 0.90% to 1.75% based on credit rating, or the alternate base rate which is the greater of (a) Prime Rate, (b) Fed Funds plus 1/2 of 1%, and (c) the Libor Rate plus 1%, plus an applicable margin ranging from 0.00% to 0.75% based on credit rating. Fixed and Floating Rate Debt Analysis Columbia Property Trust, Inc. Debt Overview
![Page 15](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final015.jpg)
Unaudited (at 6/30/2016) Bond Covenant Compliance Metric Actual (6/30/16) Debt to Total Asset Value Ratio Max 60% 33% Interest Coverage Ratio (adjusted EBITDA) Min 1.50x 3.70x Secured Debt to Total Asset Value Ratio Max 40% 5% Maintenance of Total Unencumbered Assets Min 150% 309% Term Loan / Bridge Loan / Revolving Credit Facility Covenant Compliance Metric Actual (6/30/16) Debt to Total Asset Value Ratio Max 60% 39% Interest Coverage Ratio (adjusted EBITDA) Min 1.50x 3.32x Secured Debt to Total Asset Value Ratio Max 40% 9% Unencumbered Asset Coverage Ratio Min 1.66x 2.74x Unencumbered Interest Coverage Ratio Min 1.75x 5.08x Supplemental Information - Q2 2016 15 Columbia Property Trust, Inc. Debt Covenant Compliance
![Page 16](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final016.jpg)
Unaudited ($ in thousands) (at 6/30/2016) Secured Debt Unsecured Debt Unsecured Debt Total Debt % of Weighted Average % of Gross Mortgage Notes Bank Facilities Senior Notes Balance Total Debt Rate - Qtr (1) Real Estate Assets -$ -$ -$ -$ 0.0% 0.00% 0.0% 122,000 - - 122,000 6.7% 4.59% 2.4% 27,818 - 250,000 277,818 15.2% 5.87% 5.4% 127,547 333,000 - 460,547 25.2% 2.04% 9.0% - 300,000 - 300,000 16.4% 1.54% 6.0% - 150,000 - 150,000 8.2% 3.52% 2.9% 165,750 - - 165,750 9.1% 5.07% 3.2% - - 350,000 350,000 19.2% 4.15% 6.9% 443,115$ 783,000$ 600,000$ 1,826,115$ 100.0% 3.51% 35.8% 24.3% 42.8% 32.9% Supplemental Information - Q2 2016 16 2020 2022 Total (1) Includes effective rates on variable rate loans swapped to fixed. 2016 2017 2018 2019 2023 2025 % of Total Debt Columbia Property Trust, Inc. Debt Maturities Maturity Year $0 $100,000 $200,000 $300,000 $400,000 $500,000 $600,000 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Maturity Schedule Mortgage Debt Bonds Line of Credit Term Loan 5.87% 4.59% 5.07% 2.04% 4.15% 1.54% 3.52%
![Page 17](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final017.jpg)
Columbia Property Trust, Inc. Property Overview - Gross Real Estate Assets, Net Operating Income & Annualized Lease Revenue Unaudited (SF & $ in thousands) (at 6/30/2016) Secured Market Ownership % Debt? 229 West 43rd Street New York, NY 100% 509,034$ 35,029$ 6,458$ 6,097 315 Park Avenue South New York, NY 100% 366,628 25,395 3,514 2,584 222 East 41st Street New York, NY 100% 327,715 15,322 (2) 10,255 10,721 95 Columbus Jersey City, NJ 100% 202,930 24,394 3,859 4,075 Subtotal - New York 1,406,307 100,140 24,086 23,477 333 Market Street San Francisco, CA 100% 408,640 24,971 (3) 6,378 5,919 650 California Street San Francisco, CA 100% Yes 314,203 19,240 2,633 2,051 University Circle East Palo Alto, CA 100% 279,444 35,449 6,417 6,407 221 Main Street San Francisco, CA 100% Yes 235,698 22,288 3,953 2,858 Subtotal - San Francisco 1,237,985 101,948 19,381 17,235 Lindbergh Center Atlanta, GA 100% 288,447 21,979 (3) 5,550 5,414 Three Glenlake Parkway Atlanta, GA 100% 102,171 7,627 (3) 1,746 1,866 One Glenlake Parkway Atlanta, GA 100% Yes 68,762 6,947 930 888 Subtotal - Atlanta 459,380 36,553 8,226 8,168 Market Square Washington, D.C. 51% Yes 281,223 (4) 20,929 (4) 2,239 (4) 1,869 (4) 80 M Street Washington, D.C. 100% 100,987 13,889 2,316 2,611 Subtotal - Washington, D.C. 382,210 34,818 4,555 4,480 5 Houston Center Houston, TX 100% 128,944 26,431 4,278 4,353 Energy Center I Houston, TX 100% 94,168 12,648 1,909 1,969 515 Post Oak Houston, TX 100% 46,902 5,953 680 666 Subtotal - Houston 270,014 45,032 6,867 6,988 Cranberry Woods Drive Pittsburgh, PA 100% 194,380 15,778 (3) 3,986 3,891 116 Huntington Avenue Boston, MA 100% 151,498 11,342 1,447 1,398 Pasadena Corporate Park Los Angeles, CA 100% 111,586 7,836 1,192 1,179 Subtotal - Other 457,464 34,956 6,625 6,468 Key Center Tower Cleveland, OH 100% 287,276 35,445 5,109 4,025 Key Center Marriott (Hotel) Cleveland, OH 100% 54,080 - 1,522 1,522 80 Park Plaza Newark, NJ 100% 187,444 22,639 2,909 2,683 South Jamaica Street Denver, CO 100% 133,508 8,861 (5) 2,054 (27) 263 Shuman Boulevard Chicago, IL 100% Yes 63,195 6,957 (5) 1,002 1,493 Sterling Commerce Dallas, TX 100% 59,381 8,156 1,034 1,258 800 North Frederick (6) Suburban Maryland 100% 53,143 - (364) (364) SanTan Corporate Center Phoenix, AZ 100% 50,904 6,859 1,006 1,133 Subtotal - Potential Dispositions 888,931 88,917 14,272 11,723 Corporate & Other 292 536 536 Total - All Properties 5,102,583$ 442,364$ 84,548$ 79,075$ Supplemental Information - Q2 2016 17 cash rents) (3) Except for insurance expense, reimbursements are excluded as operating expenses are paid directly by the tenant. (4) Gross Real Estate Assets, NOI and ALR are presented at CXP's pro rata share (51%) in the Market Square Joint Venture. (5) Except for real estate tax and insurance expense, reimbursements are excluded as operating expenses are paid directly by the tenant. (6) Property sold for redevelopment on July 8, 2016 for gross proceeds of $48 million. (2) Reimbursements are excluded as operating expenses are paid directly by the tenant. Assets (1) (1) Gross Real Estate Assets includes (i) land, (ii) building and improvements, (iii) intangible lease assets, (iv) construction in progress, and (v) intangible lease origination costs, less (vi) intangible lease liabilities. Net Operating Income - Q2 GAAP rents) Net Operating Income - Q2 (based on (based on Annualized Revenue (ALR) Property Lease Gross Real Estate
![Page 18](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final018.jpg)
Columbia Property Trust, Inc. Property Overview - Square Feet & Occupancy Unaudited (SF & $ in thousands) (at 6/30/2016) Average Percent Commenced Economic Market Ownership % Leased Occupancy Occupancy (1) 229 West 43rd Street New York, NY 100% 481 470 97.7% 97.7% 95.7% 315 Park Avenue South New York, NY 100% 332 322 97.0% 86.3% 68.1% 222 East 41st Street New York, NY 100% 390 390 100.0% 0.0% 95.1% 95 Columbus Jersey City, NJ 100% 629 620 98.6% 98.6% 98.1% Subtotal - New York 1,832 1,802 98.4% 75.2% 91.4% 333 Market Street San Francisco, CA 100% 657 657 100.0% 100.0% 100.0% 650 California Street San Francisco, CA 100% 477 311 65.2% 63.5% 63.5% University Circle East Palo Alto, CA 100% 451 429 95.1% 95.1% 94.5% 221 Main Street San Francisco, CA 100% 379 355 93.7% 92.8% 87.8% Subtotal - San Francisco 1,964 1,752 89.2% 88.6% 87.5% Lindbergh Center Atlanta, GA 100% 955 955 100.0% 100.0% 100.0% Three Glenlake Parkway Atlanta, GA 100% 355 355 100.0% 100.0% 100.0% One Glenlake Parkway Atlanta, GA 100% 351 252 71.8% 71.8% 69.6% Subtotal - Atlanta 1,661 1,562 94.0% 94.0% 93.6% Market Square Washington, D.C. 51% 356 (2) 258 (2) 72.5% 69.4% 61.7% 80 M Street Washington, D.C. 100% 285 256 89.8% 89.6% 88.5% Subtotal - Washington, D.C. 641 514 80.2% 78.4% 73.6% 5 Houston Center Houston, TX 100% 581 529 91.0% 91.0% 90.5% Energy Center I Houston, TX 100% 332 332 100.0% 100.0% 100.0% 515 Post Oak Houston, TX 100% 274 201 73.4% 67.3% 64.8% Subtotal - Houston 1,187 1,062 89.5% 88.1% 87.2% Cranberry Woods Drive Pittsburgh, PA 100% 824 824 100.0% 100.0% 100.0% 116 Huntington Avenue Boston, MA 100% 271 211 77.9% 77.9% 77.9% Pasadena Corporate Park Los Angeles, CA 100% 264 249 94.3% 94.3% 94.3% Subtotal - Other 1,359 1,284 94.5% 94.5% 94.5% Key Center Tower Cleveland, OH 100% 1,326 1,084 81.7% 81.7% 71.3% Key Center Marriott (Hotel) Cleveland, OH 100% - - 0.0% 0.0% 0.0% 80 Park Plaza Newark, NJ 100% 961 824 85.8% 85.8% 85.8% South Jamaica Street Denver, CO 100% 478 370 77.5% 77.5% 7.5% 263 Shuman Boulevard Chicago, IL 100% 354 354 100.0% 100.0% 100.0% Sterling Commerce Dallas, TX 100% 310 310 100.0% 100.0% 100.0% 800 North Frederick (3) Suburban Maryland 100% - - - - - SanTan Corporate Center Phoenix, AZ 100% 267 267 100.0% 97.9% 98.1% Subtotal - Potential Dispositions 3,696 3,209 86.8% 86.7% 73.9% Total - All Properties 12,340 11,185 90.6% 86.8% 84.8% Total - All Properties (at 100%) 12,682 (4) 11,433 (4) Supplemental Information - Q2 2016 18 (2) Square feet are presented at CXP's pro rata share (51%) in the Market Square Joint Venture. (4) Includes 100% of Market Square: 698K rentable square feet and 506K leased square feet. Property Square Feet Square Feet (1) Total square feet of leases that have commenced and the tenant is paying rent divided by total rentable square feet. Monthly average for the current quarter. (3) Property sold for redevelopment on July 8, 2016 for gross proceeds of $48 million. Rentable Leased
![Page 19](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final019.jpg)
Unaudited (SF & $ in thousands) (at 6/30/2016) Gross % Gross Real Estate Real Estate State Number of Properties Assets (1) Assets New York NY 4 1,406,307$ 27.6% San Francisco CA 4 1,237,985 24.3% Atlanta GA 3 459,380 9.0% Washington, D.C. DC 2 382,210 7.5% Houston TX 3 270,014 5.3% Pittsburgh PA 1 194,380 3.8% Boston MA 1 151,498 3.0% Los Angeles CA 1 111,586 2.2% Potential Dispositions various 8 889,223 17.3% Total 27 5,102,583$ 100.0% Supplemental Information - Q2 2016 19 (1) Gross Real Estate Assets includes (i) land, (ii) building and improvements, (iii) intangible lease assets, (iv) construction in progress, and (v) intangible lease origination costs, less (vi) intangible lease liabilities. Columbia Property Trust, Inc. Market Summary Geography 27.6% 24.3% 9.0% 7.5% 5.3% 3.8% 3.0% 2.2% 17.3% Market Distribution by Gross Real Estate Assets Pittsburgh Potential Dispositions Washington, D.C. Boston Atlanta Houston Los Angeles San Francisco New York A
![Page 20](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final020.jpg)
Unaudited (SF & $ in thousands) (at 6/30/2016) Tenant Credit Rating (1) Number of Properties Annualized Lease Revenue (ALR) % of ALR Leased Square Footage % of Leased Square Footage Remaining Lease Term Years (2) Wells Fargo Bank N.A. AA- 3 28,636$ 6.5% 697 6.2% 9.1 PSEG Services Corporation BBB+ 1 22,639 5.1% 824 7.4% 14.3 AT&T Corporation/AT&T Services BBB+ 1 21,979 5.0% 955 8.5% 4.5 Pershing LLC A+ 1 18,542 4.2% 471 4.2% 4.9 Credit Suisse A 2 17,635 4.0% 232 2.1% 1.5 Westinghouse Electric Company BBB 1 15,778 3.6% 824 7.4% 8.9 NYU AA- 1 14,802 3.3% 390 3.5% 31.9 Yahoo! B+ 1 14,676 3.3% 193 1.7% 9.0 Keybank National Association A- 1 13,700 3.1% 478 4.3% 14.0 Foster Wheeler BBB- 1 12,646 2.9% 332 3.0% 2.2 Newell Rubbermaid, Inc. BBB- 2 9,128 2.1% 411 3.7% 4.3 CH2M Hill, Inc. Not Rated 1 8,861 2.0% 371 3.3% 16.3 DocuSign, Inc. Not Rated 1 8,310 1.9% 117 1.0% 8.1 DLA Piper US, LLP Not Rated 1 8,252 1.9% 119 1.1% 2.0 OfficeMax B- 1 6,957 1.6% 354 3.2% 0.9 Caremark PCS BBB+ 1 5,455 1.2% 207 1.8% 6.5 Amazon Web Services, Inc. AA- 1 5,152 1.1% 62 0.5% 5.0 Squire Sanders LLP Not Rated 1 5,089 1.1% 151 1.4% 5.8 Ernst & Young U.S. LLP Not Rated 1 5,011 1.1% 118 1.1% 6.3 Snapchat Not Rated 1 4,908 1.1% 62 0.5% 9.5 Subtotal - Top 20 248,156$ 56.1% 7,368 65.9% 8.9 All other 194,208 43.9% 3,817 34.1% 5.2 Total 442,364$ 100.0% 11,185 100.0% 7.3 (1) Credit rating may reflect the credit rating of the parent or a guarantor. Only the Standard & Poor's credit rating has been provided. (2) Weighted average based on CXP's share of Annualized Lease Revenue. (3) Based on CXP's share of Annualized Lease Revenue. Supplemental Information - Q2 2016 20 Columbia Property Trust, Inc. Top 20 Tenants & Tenant Industry Profile 15.5% 13.9% 9.3% 9.3% 7.0% 6.8% 6.2% 4.4% 4.0% 3.1% 20.5% Tenant Industry Profile (3) Services - Legal Services Fire - Depository Institutions Trans & Util - Communication Services - Business Services Trans & Util - Electric, Gas, And Sanitary Services Services - Engineering & Management Services Fire - Nondepository Institutions Services - Health Services Fire - Security And Commodity Retail - Miscellaneous Retail Other
![Page 21](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final021.jpg)
Unaudited (SF & $ in thousands) (at 6/30/2016) Expiring Annualized Lease Revenue (ALR) % of ALR Expiring Expiring Rentable Square Footage % of Rentable Square Footage Expiring -$ 0.0% 1,155 9.4% 10,024 2.3% 161 1.3% 44,638 10.1% 1,020 8.3% 36,931 8.3% 762 6.2% 17,195 3.9% 291 2.4% 32,758 7.4% 811 6.6% 59,251 13.4% 1,756 14.2% 33,866 7.7% 795 6.4% 26,820 6.1% 656 5.2% 15,520 3.5% 357 2.9% 36,913 8.3% 1,144 9.3% 36,216 8.2% 871 7.1% 5,067 1.1% 61 0.5% 739 0.2% 9 0.1% 3,628 0.8% 128 1.0% 82,798 18.7% 2,363 19.1% 442,364$ 100.0% 12,340 100.0% Supplemental Information - Q2 2016 21 Columbia Property Trust, Inc. NOTE: Expirations that have been renewed are reflected above based on the renewal expiration date. Vacant 2016 2017 2018 Year 2019 2020 2021 2022 2023 Lease Expiration Schedule 2024 2030+ Total 2025 2026 2027 2028 2029 2.3% 10.1% 8.3% 3.9% 7.4% 13.4% 7.7% 6.1% 3.5% 8.3% 8.2% 1.1% 0.2% 0.8% 18.7% 0.0% 5.0% 10.0% 15.0% 20.0% 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030+ Lease Expiration Schedule % of ALR Expiring
![Page 22](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final022.jpg)
Columbia Property Trust, Inc. Unaudited (in thousands, except square footage & percentages) Geography Expiring SF Expiring ALR (1) Expiring SF Expiring ALR (1) Expiring SF Expiring ALR (1) Expiring SF Expiring ALR (1) Expiring SF Expiring ALR (1) New York 37,369 2,499 - - 1,721 215 161,163 12,171 200,253 14,885 San Francisco 26,537 1,839 9,233 786 79,146 5,538 51,931 2,704 166,847 10,867 Atlanta 2,874 24 - - - - - - 2,874 24 Washington, D.C. 84,465 4,833 541 43 12,500 783 18,685 1,394 116,191 7,053 Houston - - - - - - 6,756 330 6,756 330 Pittsburgh - - - - - - - - - - Boston - - - - 12,094 875 2,939 163 15,033 1,038 Los Angeles - - - - - - - - - - Potential Dispositions - - - - 85,438 2,697 374,853 7,468 460,291 10,165 Total 151,245 9,195$ 9,774 829$ 190,899 10,108$ 616,327 24,230$ 968,245 44,362$ % of Total Portfolio 1.2% 2.1% 0.1% 0.2% 1.5% 2.3% 5.0% 5.4% 7.8% 10.0% (1) Expiring ALR is calculated as expiring square footage multiplied by the gross rent per square foot of the tenant currently leasing the space. Supplemental Information - Q2 2016 22 Lease Expiration by Market Total Three Months Ended 9/30/16 12/31/16 3/31/17 6/30/17
![Page 23](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final023.jpg)
Unaudited, Weighted average unless otherwise noted 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Renewal Leases Number of Leases 4 4 10 4 13 Square Feet of Leasing (at 100%) 155,236 13,155 596,949 18,560 104,705 Square Feet of Leasing (at CXP's share) 148,489 11,985 593,968 18,560 104,705 Lease Term (months) 87 25 188 51 99 Cash Rent Releasing Spread 10.5% -1.1% -11.9% -5.1% 22.8% GAAP Rent Releasing Spread 25.9% 1.1% 7.2% 8.5% 36.7% Tenant Improvements per Square Foot 25.29 2.47 28.56 11.19 35.01 Leasing Commissions per Square Foot 10.39 8.46 12.11 7.43 16.18 Total per Square Foot 35.68$ 10.93$ 40.67$ 18.62$ 51.19$ Tenant Improvements per Square Foot per Year of Lease Term 3.51 1.17 1.83 2.61 4.23 Leasing Commissions per Square Foot per Year of Lease Term 1.44 4.00 0.78 1.73 1.96 Total per Square Foot per Year 4.95$ 5.17$ 2.61$ 4.34$ 6.19$ New Leases (Space Vacant > 1 Year) Number of Leases 1 - 7 11 10 Square Feet of Leasing (at 100%) 34,844 - 56,164 95,855 22,682 Square Feet of Leasing (at CXP's share) 34,844 - 56,164 95,855 22,682 Lease Term (months) 131 - 104 86 81 Tenant Improvements per Square Foot 74.04 - 52.09 26.99 27.22 Leasing Commissions per Square Foot 47.44 - 16.42 17.59 7.11 Total per Square Foot 121.48$ -$ 68.51$ 44.58$ 34.33$ Tenant Improvements per Square Foot per Year of Lease Term 6.78 - 6.03 3.77 4.03 Leasing Commissions per Square Foot per Year of Lease Term 4.35 - 1.90 2.46 1.05 Total per Square Foot per Year 11.13$ -$ 7.93$ 6.23$ 5.08$ New Leases (Space Vacant < 1 Year) (1) Number of Leases 7 5 5 1 5 Square Feet of Leasing (at 100%) 413,917 52,095 69,992 24,591 37,826 Square Feet of Leasing (at CXP's share) 412,182 49,239 59,355 24,591 37,826 Lease Term (months) 376 96 236 134 80 Cash Rent Releasing Spread -18.5% 50.2% 8.9% 8.6% 21.8% GAAP Rent Releasing Spread 15.4% 115.8% 23.9% 7.6% 33.9% Tenant Improvements per Square Foot 178.71 28.99 106.92 60.66 37.39 Leasing Commissions per Square Foot 44.63 21.83 64.82 33.11 26.10 Total per Square Foot 223.34$ 50.82$ 171.74$ 93.77$ 63.49$ Tenant Improvements per Square Foot per Year of Lease Term 5.70 3.62 5.45 5.45 5.62 Leasing Commissions per Square Foot per Year of Lease Term 1.42 2.72 3.30 2.97 3.92 Total per Square Foot per Year 7.12$ 6.34$ 8.75$ 8.42$ 9.54$ Total Leases Number of Leases 12 9 22 16 28 Square Feet of Leasing (at 100%) 603,997 65,250 723,105 139,006 165,213 Square Feet of Leasing (at CXP's share) 595,515 61,224 709,487 139,006 165,213 Lease Term (months) 361 95 196 101 92 Cash Rent Releasing Spread -17.7% 49.2% -6.9% 6.9% 22.5% GAAP Rent Releasing Spread 15.7% 113.6% 11.2% 7.7% 35.8% Tenant Improvements per Square Foot 171.14 28.49 47.53 38.37 35.07 Leasing Commissions per Square Foot 43.86 21.58 24.47 22.68 18.27 Total per Square Foot 215.00$ 50.07$ 72.00$ 61.05$ 53.34$ Tenant Improvements per Square Foot per Year of Lease Term 5.22 3.14 2.46 3.91 4.52 Leasing Commissions per Square Foot per Year of Lease Term 1.60 2.97 1.08 2.45 2.28 Total per Square Foot per Year 6.82$ 6.11$ 3.54$ 6.36$ 6.80$ (1) Includes executed leases that have not yet commenced for space covered by an existing lease. Supplemental Information - Q2 2016 23 Columbia Property Trust, Inc. Three Months Ended Leasing Summary
![Page 24](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final024.jpg)
Unaudited (SF & $ in thousands) (at 6/30/2016) Rentable Leased Percent Square Footage Square Footage Leased As of March 31, 2016 12,713 11,749 92.4% Portfolio Activity 800 North Frederick (1) (393) 0 Leasing Activity New Leases (2) 20 454 Lease Expirations/Early Terminations (1,018) Net Absorption 20 (564) As of June 30, 2016 12,340 11,185 90.6% Supplemental Information - Q2 2016 24 (1) Property sold for redevelopment on July 8, 2016 for gross proceeds of $48 million. Columbia Property Trust, Inc. Occupancy Summary (2) New leasing activity for space that was either vacant at the beginning of the quarter or that became available due to expiration/termination of an existing lease. 90.6% 92.4% 93.2% 93.3% 92.1% 50% 60% 70% 80% 90% 100% 6/30/16 3/31/16 12/31/15 9/30/15 6/30/15 Percent Leased
![Page 25](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final025.jpg)
Unaudited ($ in thousands) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Maintenance Building Capital 844$ 718$ 1,697$ 2,194$ 2,971$ Tenant Improvements 2,551 2,798 10,732 6,700 11,219 Leasing Commissions 10,060 426 5,570 750 685 Other Leasing Costs 1,120 (271) 2,506 (504) 130 Total - Maintenance 14,575$ 3,671$ 20,505$ 9,140$ 15,005$ Investment Building Capital 1,994$ 4,519$ 10,165$ 11,594$ 6,869$ Tenant Improvements 3,000 3,744 4,200 2,132 5,745 Leasing Commissions 1,979 392 5,166 2,845 1,167 Other Leasing Costs 2,580 (572) 1,854 336 (492) Total - Investment 9,553$ 8,083$ 21,385$ 16,907$ 13,289$ Maintenance & Investment Building Capital 2,838$ 5,237$ 11,862$ 13,788$ 9,840$ Tenant Improvements 5,551 6,542 14,932 8,832 16,964 Leasing Commissions 12,039 818 10,736 3,595 1,852 Other Leasing Costs 3,700 (843) 4,360 (168) (362) Total - Maintenance & Investment 24,128$ 11,754$ 41,890$ 26,047$ 28,294$ NOTE: See page 36 of this supplemental report for a description of Maintenance and Investment Capital. Supplemental Information - Q2 2016 25 Columbia Property Trust, Inc. Capital Expenditure Summary Capital Expenditures Three Months Ended
![Page 26](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final026.jpg)
Unaudited ($ in thousands) (at 7/28/2016) Acquisitions Location Acquisition Date Percent Ownership Purchase Price Rentable Square Footage $ / SF % Leased at Acquisition 229 West 43rd Street New York, NY 8/4/2015 100.0% 516,000$ 481,110 1,073$ 97.7% 315 Park Avenue South New York, NY 1/7/2015 100.0% 372,000 326,812 1,138 93.9% 1881 Campus Commons Reston, VA 1/7/2015 100.0% 64,000 244,565 262 78.0% Subtotal (2 Property Portfolio) 436,000 571,377 763 116 Huntington Avenue Boston, MA 1/8/2015 100.0% 152,000 270,943 561 77.8% 650 California Street San Francisco, CA 9/9/2014 100.0% 310,200 476,592 651 88.1% 221 Main Street San Francisco, CA 4/22/2014 100.0% 228,800 374,598 611 82.8% Total - Acquisitions 1,643,000$ 2,174,620 Dispositions Location Disposition Date Percent Ownership Gross Sale Price Rentable Square Footage $ / SF % Leased at Disposition 800 North Frederick Suburban Maryland 7/8/2016 100.0% 48,000$ 393,000 122$ 0.0% 100 East Pratt Baltimore, MD 3/31/2016 100.0% 187,000 653,135 286 98.5% 1881 Campus Commons Washington, D.C. 12/10/2015 100.0% 65,000 244,565 266 91.4% 180 Park Avenue Northern New Jersey 7/1/2015 100.0% 223,837 71.4% 170 Park Avenue Northern New Jersey 7/1/2015 100.0% 145,000 0.0% 1580 West Nursery Road Baltimore, MD 7/1/2015 100.0% 315,350 100.0% Acxiom Chicago, IL 7/1/2015 100.0% 321,852 100.0% Highland Landmark III Chicago, IL 7/1/2015 100.0% 272,975 68.1% The Corridors III Chicago, IL 7/1/2015 100.0% 221,940 95.0% 215 Diehl Road Chicago, IL 7/1/2015 100.0% 161,865 100.0% 544 Lakeview Chicago, IL 7/1/2015 100.0% 139,218 51.1% Bannockburn Lake III Chicago, IL 7/1/2015 100.0% 106,495 0.0% Robbins Road Boston, MA 7/1/2015 100.0% 458,237 100.0% 550 King Street Boston, MA 7/1/2015 100.0% 490,119 100.0% Subtotal (11 Property Portfolio) 433,250 2,856,888 152 Lenox Park Buildings Atlanta, GA 10/3/2014 100.0% 290,000 1,040,327 279 100.0% 9 Technology Drive Boston, MA 8/22/2014 100.0% 47,000 250,813 187 100.0% 7031 Columbia Gateway Drive Baltimore, MD 7/1/2014 100.0% 59,509 247,624 240 100.0% 200 South Orange Orlando, FL 6/30/2014 100.0% 18,800 128,296 147 100.0% 160 Park Avenue Northern New Jersey 6/4/2014 100.0% 10,200 240,274 42 0.0% Total - Dispositions (excluding Joint Venture) 1,158,759$ 6,054,922 Location Closing Date % Sold / Retained Contributed Value Rentable Square Footage $ / SF % Leased at Closing Date Market Square Washington, D.C. 10/28/2015 49% / 51% 595,000$ 687,310 866$ 80.5% Supplemental Information - Q2 2016 26 Columbia Property Trust, Inc. Transaction Activity Property Name Property Name Property Contributed to Joint Venture
![Page 27](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final027.jpg)
Columbia Property Trust, Inc. Unaudited (in thousands) Consolidated Balance Sheet GAAP 51% Share of Market Square JV Consolidated Balance Sheet CXP Share Consolidated Balance Sheet GAAP 51% Share of Market Square JV Consolidated Balance Sheet CXP Share Assets: Real estate assets, at cost: Land 844,495$ 77,840$ 922,335$ 864,690$ 77,840$ 942,530$ Buildings and improvements 3,345,017 199,761 3,544,778 3,374,833 198,480 3,573,313 Buildings and improvements, accumulated depreciation (603,088) (4,361) (607,449) (584,830) (2,736) (587,566) Intangible lease asset 471,701 2,361 474,062 490,361 2,414 492,775 Intangible lease asset, accumulated amortization (235,121) (527) (235,648) (244,578) (371) (244,949) Construction in progress 14,176 2,344 16,520 11,223 1,446 12,669 Real estate assets held for sale 53,143 - 53,143 - - - Real estate assets held for sale, accumulated depreciation (9,897) - (9,897) - - - Total real estate assets 3,880,426$ 277,418$ 4,157,844$ 3,911,699$ 277,073$ 4,188,772$ Cash and cash equivalents 23,803 3,617 27,420 185,376 1,254 186,630 Tenant receivables, net of allowance for doubtful accounts 11,210 202 11,412 11,731 266 11,997 Straight line rent receivable 113,921 4,606 118,527 103,367 4,317 107,684 Prepaid expenses and other assets 35,230 239 35,469 35,779 294 36,073 Intangible lease origination costs 227,769 1,563 229,332 244,740 1,572 246,312 Intangible lease origination costs, accumulated amortization (161,994) (231) (162,225) (174,180) (151) (174,331) Deferred lease costs 128,808 10,600 139,408 113,310 10,631 123,941 Deferred lease costs, accumulated amortization (41,626) (563) (42,189) (38,808) (348) (39,156) Investment in unconsolidated joint venture 123,919 (123,919) - 121,784 (121,784) - Investment in development authority bonds 120,000 - 120,000 120,000 - 120,000 Other assets held for sale 10 - 10 - - - Other assets held for sale, accumulated amortization - - - - - - Total assets 4,461,476$ 173,532$ 4,635,008$ 4,634,798$ 173,124$ 4,807,922$ Liabilities: Line of credit and notes payable 1,060,365$ 165,750$ 1,226,115$ 1,208,722$ 165,750$ 1,374,472$ Bonds payable 600,000 - 600,000 600,000 - 600,000 Discount and fees on notes and bonds payable (7,856) (191) (8,047) (8,535) (196) (8,731) 86,010 4,852 90,862 85,351 4,418 89,769 Distributions payable - - - - - - Deferred income 23,793 885 24,678 21,886 763 22,649 Intangible lease liabilities 134,943 2,644 137,587 135,252 2,658 137,910 Intangible lease liabilities, accumulated amortization (85,547) (408) (85,955) (82,098) (269) (82,367) Obligations under capital leases 120,000 - 120,000 120,000 - 120,000 Liabilities held for sale 132 - 132 - - - Liabilities held for sale, accumulated amortization - - - - - - Total liabilities 1,931,840$ 173,532$ 2,105,372$ 2,080,578$ 173,124$ 2,253,702$ Equity: Common stock 1,234$ -$ 1,234$ 1,234$ -$ 1,234$ Additional paid in capital 4,564,729 - 4,564,729 4,563,537 - 4,563,537 Cumulative distributions in excess of earnings (2,027,012) - (2,027,012) (2,003,258) - (2,003,258) Other comprehensive loss (9,315) - (9,315) (7,293) - (7,293) Total equity 2,529,636$ -$ 2,529,636$ 2,554,220$ -$ 2,554,220$ Total liabilities and equity 4,461,476$ 173,532$ 4,635,008$ 4,634,798$ 173,124$ 4,807,922$ Supplemental Information - Q2 2016 27 Reconciliation of Consolidated Balance Sheet - GAAP to Consolidated Balance Sheet at CXP's Share As of Period End Accounts payable, accrued expenses, and accrued capital expenditures 6/30/2016 3/31/2016
![Page 28](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final028.jpg)
Columbia Property Trust, Inc. Unaudited (in thousands) Consolidated Balance Sheet GAAP 51% Share of Market Square JV Consolidated Balance Sheet CXP Share Consolidated Balance Sheet GAAP 51% Share of Market Square JV Consolidated Balance Sheet CXP Share Assets: Real estate assets, at cost: Land 896,467$ 77,840$ 974,307$ 1,056,275$ -$ 1,056,275$ Buildings and improvements 3,511,070 191,640 3,702,710 3,970,646 - 3,970,646 Buildings and improvements, accumulated depreciation (613,639) (1,077) (614,716) (648,405) - (648,405) Intangible lease asset 509,221 2,647 511,868 546,503 - 546,503 Intangible lease asset, accumulated amortization (250,085) (270) (250,355) (266,454) - (266,454) Construction in progress 31,847 4,989 36,836 45,623 - 45,623 Real estate assets held for sale - - - - - - Real estate assets held for sale, accumulated depreciation - - - - - - Total real estate assets 4,084,881$ 275,769$ 4,360,650$ 4,704,188$ -$ 4,704,188$ Cash and cash equivalents 32,645 1,523 34,168 44,823 - 44,823 Tenant receivables, net of allowance for doubtful accounts 11,670 314 11,984 10,818 - 10,818 Straight line rent receivable 109,062 4,004 113,066 112,750 - 112,750 Prepaid expenses and other assets 35,848 175 36,023 34,049 - 34,049 Intangible lease origination costs 258,672 1,627 260,299 269,130 - 269,130 Intangible lease origination costs, accumulated amortization (181,482) (87) (181,569) (181,420) - (181,420) Deferred lease costs 128,944 10,441 139,385 138,880 - 138,880 Deferred lease costs, accumulated amortization (40,817) (136) (40,953) (39,845) - (39,845) Investment in unconsolidated joint venture 118,695 (118,695) - - - - Investment in development authority bonds 120,000 - 120,000 120,000 - 120,000 Other assets held for sale - - - - - - Other assets held for sale, accumulated amortization - - - - - - Total assets 4,678,118$ 174,935$ 4,853,053$ 5,213,373$ -$ 5,213,373$ Liabilities: Line of credit and notes payable 1,135,063$ 165,750$ 1,300,813$ 1,659,387$ -$ 1,659,387$ Bonds payable 600,000 - 600,000 600,000 - 600,000 Discount and fees on notes and bonds payable (9,233) (203) (9,436) (10,402) - (10,402) - 104,924 104,924 110,103 - 110,103 Distributions payable 98,759 (61,405) 37,354 - - - Deferred income 37,354 (11,866) 25,488 25,232 - 25,232 Intangible lease liabilities - 141,323 141,323 150,489 - 150,489 Intangible lease liabilities, accumulated amortization 24,814 (106,421) (81,607) (83,736) - (83,736) Obligations under capital leases 138,663 (18,663) 120,000 120,000 - 120,000 Liabilities held for sale (81,496) 81,496 - - - - Liabilities held for sale, accumulated amortization 120,000 (120,000) - - - - Total liabilities 2,063,924$ 174,935$ 2,238,859$ 2,571,073$ -$ 2,571,073$ Equity: Common stock 1,243$ -$ 1,243$ 1,245$ -$ 1,245$ Additional paid in capital 4,588,303 - 4,588,303 4,591,204 - 4,591,204 Cumulative distributions in excess of earnings (1,972,916) - (1,972,916) (1,945,731) - (1,945,731) Other comprehensive loss (2,436) - (2,436) (4,418) - (4,418) Total equity 2,614,194$ -$ 2,614,194$ 2,642,300$ -$ 2,642,300$ Total liabilities and equity 4,678,118$ 174,935$ 4,853,053$ 5,213,373$ -$ 5,213,373$ Supplemental Information - Q2 2016 28 Reconciliation of Consolidated Balance Sheet - GAAP to Consolidated Balance Sheet at CXP's Share As of Period End 12/31/2015 9/30/2015 Accounts payable, accrued expenses, and accrued capital expenditures
![Page 29](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final029.jpg)
Columbia Property Trust, Inc. Unaudited (in thousands) Consolidated Balance Sheet GAAP 51% Share of Market Square JV Consolidated Balance Sheet CXP Share Assets: Real estate assets, at cost: Land 849,042$ -$ 849,042$ Buildings and improvements 3,687,609 - 3,687,609 Buildings and improvements, accumulated depreciation (616,274) - (616,274) Intangible lease asset 530,299 - 530,299 Intangible lease asset, accumulated amortization (264,564) - (264,564) Construction in progress 39,777 - 39,777 Real estate assets held for sale 512,304 - 512,304 Real estate assets held for sale, accumulated depreciation (139,820) - (139,820) Total real estate assets 4,598,373$ -$ 4,598,373$ Cash and cash equivalents 33,742 - 33,742 Tenant receivables, net of allowance for doubtful accounts 8,551 - 8,551 Straight line rent receivable 107,727 - 107,727 Prepaid expenses and other assets 32,044 - 32,044 Intangible lease origination costs 263,845 - 263,845 Intangible lease origination costs, accumulated amortization (179,438) - (179,438) Deferred lease costs 135,000 - 135,000 Deferred lease costs, accumulated amortization (37,166) - (37,166) Investment in unconsolidated joint venture - - - Investment in development authority bonds 120,000 - 120,000 Other assets held for sale 78,948 - 78,948 Other assets held for sale, accumulated amortization (42,070) - (42,070) Total assets 5,119,556$ -$ 5,119,556$ Liabilities: Line of credit and notes payable 1,517,696$ -$ 1,517,696$ Bonds payable 600,000 - 600,000 Discount and fees on notes and bonds payable (7,848) - (7,848) 93,144 - 93,144 Distributions payable - - - Deferred income 22,304 - 22,304 Intangible lease liabilities 150,994 - 150,994 Intangible lease liabilities, accumulated amortization (79,607) - (79,607) Obligations under capital leases 120,000 - 120,000 Liabilities held for sale 31,901 - 31,901 Liabilities held for sale, accumulated amortization (3,662) - (3,662) Total liabilities 2,444,922$ -$ 2,444,922$ Equity: Common stock 1,250$ -$ 1,250$ Additional paid in capital 4,603,107 - 4,603,107 Cumulative distributions in excess of earnings (1,928,350) - (1,928,350) Other comprehensive loss (1,373) - (1,373) Total equity 2,674,634$ -$ 2,674,634$ Total liabilities and equity 5,119,556$ -$ 5,119,556$ Supplemental Information - Q2 2016 29 Reconciliation of Consolidated Balance Sheet - GAAP to Consolidated Balance Sheet at CXP's Share 6/30/2015 Accounts payable, accrued expenses, and accrued capital expenditures As of Period End
![Page 30](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final030.jpg)
Unaudited (in thousands, except per-share amounts) Consolidated Statements of Operations GAAP 51% Share of Market Square JV Consolidated Statements of Operations CXP Share Consolidated Statements of Operations GAAP 51% Share of Market Square JV Consolidated Statements of Operations CXP Share Revenues: Rental income 93,567$ 3,838$ 97,405$ 99,586$ 4,563$ 104,149$ Tenant reimbursements 18,708 1,148 19,856 19,753 1,384 21,137 Hotel income 6,551 - 6,551 4,663 - 4,663 Other property income (1) 919 - 919 1,009 - 1,009 Lease termination income (2) 8,185 - 8,185 1,568 - 1,568 Total revenues 127,930$ 4,986$ 132,916$ 126,579$ 5,947$ 132,526$ Operating expenses: Property operating costs 40,242 2,497 42,739 41,336 2,582 43,918 Hotel operating costs 5,038 - 5,038 4,331 - 4,331 Asset and property management fees 341 250 591 330 278 608 Depreciation 28,450 1,626 30,076 29,289 1,808 31,097 Amortization 14,932 451 15,383 16,075 662 16,737 General and administrative 7,761 5 7,766 10,490 62 10,552 Acquisition fees and expenses - - - - - - Total operating expenses 96,764$ 4,829$ 101,593$ 101,851$ 5,392$ 107,243$ Operating income 31,166$ 157$ 31,323$ 24,728$ 555$ 25,283$ Other income (expense): Interest expense (15,580) (2,108) (17,688) (16,097) (2,107) (18,204) Capital lease obligation interest expense (1,800) - (1,800) (1,800) - (1,800) Development authority bond income 1,800 - 1,800 1,800 - 1,800 Interest and other income 8 1 9 5 - 5 Interest rate swap valuation adjustment - - - - - - Interest expense associated with interest rate swaps - - - - - - Loss on interest rate swaps - - - - - - Loss on early extinguishment of debt (92) - (92) - - - Total other income (expense) (15,664)$ (2,107)$ (17,771)$ (16,092)$ (2,107)$ (18,199)$ 15,502$ (1,950)$ 13,552$ 8,636$ (1,552)$ 7,084$ Income tax (expense) benefit (245) (2) (247) (77) - (77) 15,257$ (1,952)$ 13,305$ 8,559$ (1,552)$ 7,007$ Loss from unconsolidated joint venture (1,952) 1,952 - (1,552) 1,552 - 13,305$ -$ 13,305$ 7,007$ -$ 7,007$ Gain (loss) on sale of real estate assets (19) - (19) (310) - (310) 13,286$ -$ 13,286$ 6,697$ -$ 6,697$ 123,206 - 123,206 123,393 - 123,393 0.11$ -$ 0.11$ 0.05$ -$ 0.05$ 123,294 - 123,294 123,412 - 123,412 0.11$ -$ 0.11$ 0.05$ -$ 0.05$ (1) Other property income includes (i) property management fee income, (ii) cafeteria revenue and (iii) fitness center revenue. Supplemental Information - Q2 2016 30 Columbia Property Trust, Inc. Reconciliation of Consolidated Statements of Operations - GAAP to Consolidated Statements of Operations at CXP's Share Three Months Ended Net income per share - diluted (2) Includes adjustments for straight-line rent related to lease terminations. (3) Includes nonrecurring fees incurred under the consulting and transition services agreements which were terminated at expiration effective 6/30/2016 3/31/2016 Income (loss) before loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before gains on sale of real estate assets Net income Weighted-average common shares outstanding - basic Net income per share - basic Weighted-average common shares outstanding - diluted Income before income tax (expense) benefit, loss from unconsolidated joint venture and gains on sale of real estate assets
![Page 31](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final031.jpg)
Unaudited (in thousands, except per-share amounts) Consolidated Statements of Operations GAAP 51% Share of Market Square JV Consolidated Statements of Operations CXP Share Consolidated Statements of Operations GAAP 51% Share of Market Square JV Consolidated Statements of Operations CXP Share Revenues: Rental income 103,312$ 3,080$ 106,392$ 107,011$ -$ 107,011$ Tenant reimbursements 22,260 980 23,240 22,627 - 22,627 Hotel income 5,411 - 5,411 6,941 - 6,941 Other property income (1) 701 - 701 332 - 332 Lease termination income (2) 995 - 995 808 - 808 Total revenues 132,679$ 4,060$ 136,739$ 137,719$ -$ 137,719$ Operating expenses: Property operating costs 43,703 1,872 45,575 46,538 - 46,538 Hotel operating costs 4,546 - 4,546 5,331 - 5,331 Asset and property management fees 444 196 640 472 - 472 Depreciation 31,229 1,135 32,364 32,441 - 32,441 Amortization 19,895 471 20,366 20,276 - 20,276 General and administrative 7,762 55 7,817 6,797 - 6,797 Acquisition fees and expenses - - - 1,680 - 1,680 Total operating expenses 107,579$ 3,729$ 111,308$ 113,535$ -$ 113,535$ Operating income 25,100$ 331$ 25,431$ 24,184$ -$ 24,184$ Other income (expense): Interest expense (17,235) (1,473) (18,708) (20,212) - (20,212) Capital lease obligation interest expense (1,800) - (1,800) (1,800) - (1,800) Development authority bond income 1,800 - 1,800 1,800 - 1,800 Interest and other income 6 - 6 8 - 8 Interest rate swap valuation adjustment - - - - - - Interest expense associated with interest rate swaps - - - - - - Loss on interest rate swaps - - - (1,102) - (1,102) Loss on early extinguishment of debt - - - (2,672) - (2,672) Total other income (expense) (17,229)$ (1,473)$ (18,702)$ (23,978)$ -$ (23,978)$ 7,871$ (1,142)$ 6,729$ 206$ -$ 206$ Income tax (expense) benefit (238) - (238) (245) - (245) 7,633$ (1,142)$ 6,491$ (39)$ -$ (39)$ Loss from unconsolidated joint venture (1,142) 1,142 - - - - 6,491$ -$ 6,491$ (39)$ -$ (39)$ 20,182 Gain (loss) on sale of real estate assets 3,678 - 3,678 20,182 - 20,182 10,169$ -$ 10,169$ 20,143$ -$ 20,143$ 124,343 - 124,343 124,359 - 124,359 0.08$ -$ 0.08$ 0.16$ -$ 0.16$ 124,466 - 124,466 124,460 - 124,460 0.08$ -$ 0.08$ 0.16$ -$ 0.16$ (1) Other property income includes (i) property management fee income, (ii) cafeteria revenue and (iii) fitness center revenue. Supplemental Information - Q2 2016 31 Columbia Property Trust, Inc. Reconciliation of Consolidated Statements of Operations - GAAP to Consolidated Statements of Operations at CXP's Share Three Months Ended (3) Includes nonrecurring fees incurred under the consulting and transition services agreements which were terminated at expiration effective Income before income tax (expense) benefit, loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before gains on sale of real estate assets Net income Weighted-average common shares outstanding - basic Net income per share - basic 12/31/2015 9/30/2015 Weighted-average common shares outstanding - diluted Net income per share - diluted (2) Includes adjustments for straight-line rent related to lease terminations.
![Page 32](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final032.jpg)
Unaudited (in thousands, except per-share amounts) Consolidated Statements of Operations GAAP 51% Share of Market Square JV Consolidated Statements of Operations CXP Share Revenues: Rental income 112,916$ -$ 112,916$ Tenant reimbursements 26,519 - 26,519 Hotel income 6,964 - 6,964 Other property income (1) 430 - 430 Lease termination income (2) 1,295 - 1,295 Total revenues 148,124$ -$ 148,124$ Operating expenses: Property operating costs 48,083 - 48,083 Hotel operating costs 5,147 - 5,147 Asset and property management fees 503 - 503 Depreciation 33,813 - 33,813 Amortization 23,738 - 23,738 General and administrative 7,080 - 7,080 Acquisition fees and expenses - - - Total operating expenses 118,364$ -$ 118,364$ Operating income 29,760$ -$ 29,760$ Other income (expense): Interest expense (20,965) - (20,965) Capital lease obligation interest expense (1,800) - (1,800) Development authority bond income 1,800 - 1,800 Interest and other income 7 - 7 Interest rate swap valuation adjustment 1,319 - 1,319 Interest expense associated with interest rate swaps (1,321) - (1,321) Loss on interest rate swaps - - - Loss on early extinguishment of debt - - - Total other income (expense) (20,960)$ -$ (20,960)$ 8,800$ -$ 8,800$ Income tax (expense) benefit (91) - (91) 8,709$ -$ 8,709$ Loss from unconsolidated joint venture - - - 8,709$ -$ 8,709$ Gain (loss) on sale of real estate assets - - - 8,709$ -$ 8,709$ 124,925 - 124,925 0.07$ -$ 0.07$ 125,017 - 125,017 0.07$ -$ 0.07$ (1) Other property income includes (i) property management fee income, (ii) cafeteria revenue and (iii) fitness center revenue. Supplemental Information - Q2 2016 32 Columbia Property Trust, Inc. Reconciliation of Consolidated Statements of Operations - GAAP to Consolidated Statements of Operations at CXP's Share 6/30/2015 Weighted-average common shares outstanding - diluted Net income per share - diluted (2) Includes adjustments for straight-line rent related to lease terminations. (3) Includes nonrecurring fees incurred under the consulting and transition services agreements which were terminated at expiration effective Three Months Ended Income before income tax (expense) benefit, loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before loss from unconsolidated joint venture and gains on sale of real estate assets Income (loss) before gains on sale of real estate assets Net income Weighted-average common shares outstanding - basic Net income per share - basic
![Page 33](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final033.jpg)
Unaudited (in thousands, except per-share amounts) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Net Income 13,286$ 6,697$ 10,169$ 20,143$ 8,709$ Depreciation of real estate assets 28,450 29,289 31,229 32,441 33,813 Amortization of lease-related costs 14,932 16,075 19,895 20,276 23,738 2,077 2,470 1,606 - - (Gain) loss on sale of real estate assets - continuing operations 19 310 (3,678) (20,182) - FFO 58,764$ 54,841$ 59,221$ 52,678$ 66,260$ Real estate acquisition-related costs - - - 1,680 - Settlement of interest rate swap - - - 1,102 - Loss on early extinguishment of debt 92 - - 2,672 - Normalized FFO 58,856$ 54,841$ 59,221$ 58,132$ 66,260$ Normalized FFO per share (basic) 0.48$ 0.44$ 0.48$ 0.47$ 0.53$ Normalized FFO per share (diluted) 0.48$ 0.44$ 0.48$ 0.47$ 0.53$ 123,206 123,393 124,343 124,359 124,925 123,294 123,412 124,466 124,460 125,017 Unaudited (in thousands, except per-share amounts) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Net Cash Provided by Operating Activities 46,598$ 42,840$ 48,101$ 66,041$ 64,406$ Straight-line lease termination income 7,059 793 467 460 (3,003) Unconsolidated joint venture activity - loss & non-cash items (238) 517 320 - - Net changes in operating assets and liabilities 2,179 5,987 5,369 (15,359) (562) - - - 1,680 - Maintenance capital (1) (2) (14,575) (3,671) (20,505) (9,140) (15,005) AFFO 41,023$ 46,466$ 33,752$ 43,682$ 45,836$ 123,206 123,393 124,343 124,359 124,925 123,294 123,412 124,466 124,460 125,017 (2) Reflects CXP's pro rata share (51%) in the Market Square Joint Venture. Supplemental Information - Q2 2016 33 (1) See page 36 of this supplemental report for a description of Maintenance Capital and page 25 for a detail of all capital expenditures. Columbia Property Trust, Inc. Reconciliation of Net Income to Normalized Funds From Operations (NFFO) Three Months Ended Weighted-average common shares outstanding - basic Weighted-average common shares outstanding - diluted Depreciation & amortization included in loss from unconsolidated joint venture Reconciliation of Cash Flows From Operations to Adjusted Funds From Operations (AFFO) Three Months Ended Acquisition costs Weighted-average common shares outstanding - basic Weighted-average common shares outstanding - diluted
![Page 34](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final034.jpg)
Unaudited (in thousands) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Net Income 13,286$ 6,697$ 10,169$ 20,143$ 8,709$ Interest expense (net) 19,479 19,999 20,503 22,004 22,762 Interest income from development authority bonds (1,800) (1,800) (1,800) (1,800) (1,800) Income tax expense (benefit) 247 77 238 245 91 Depreciation 30,076 31,097 32,364 32,441 33,813 Amortization 15,383 16,737 20,366 20,276 23,738 EBITDA 76,671$ 72,807$ 81,840$ 93,309$ 87,313$ (Gain) loss on sale of real estate assets 19 310 (3,678) (20,182) - Real estate acquisition-related costs - - - 1,680 - Settlement of interest rate swap - - - 1,102 - Loss on early extinguishment of debt 92 - - 2,672 - Adjusted EBITDA 76,782$ 73,117$ 78,162$ 78,581$ 87,313$ General and administrative 7,766 10,552 7,817 6,797 7,080 Interest rate swap valuation adjustment - - - - (1,319) Interest expense associated with interest rate swaps - - - - 1,321 Straight line rental income (3,764) (5,872) (5,100) (4,957) (3,822) Net effect of above/(below) market amortization (1,709) (1,417) (1,846) (2,401) (2,210) Net Operating Income (based on cash rents) 79,075$ 76,380$ 79,033$ 78,020$ 88,363$ Less Net Operating Income from: Acquisitions (1) (6,097) (6,680) (5,126) (3,188) - Dispositions (2) (14) (2,713) (5,081) (7,367) (17,239) Same Store NOI (based on cash rents) (3) 72,964$ 66,987$ 68,826$ 67,465$ 71,124$ Supplemental Information - Q2 2016 34 (3) Includes CXP's pro rata share (51%) in the Market Square Joint Venture for all periods presented. Columbia Property Trust, Inc. Reconciliation of Net Income to Net Operating Income (based on cash rents) and Same Store Net Operating Income (based on cash rents) (2) Reflects activity for the following properties sold since April 1, 2015, for all periods presented: 100 East Pratt, 1881 Campus Commons, Market Square (49% share), 170 Park Avenue, 180 Park Avenue, 1580 West Nursery Road, Acxiom, Highland Landmark III, The Corridors III, 215 Diehl Road, 544 Lakeview, Bannockburn Lake III, 550 King Street, and Robbins Road. (1) Reflects activity for the following property acquired since April 1, 2015, for all periods presented: 229 West 43rd Street. Three Months Ended
![Page 35](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final035.jpg)
Unaudited (in thousands) 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 Net Income 13,286$ 6,697$ 10,169$ 20,143$ 8,709$ Interest expense (net) 19,479 19,999 20,503 22,004 22,762 Interest income from development authority bonds (1,800) (1,800) (1,800) (1,800) (1,800) Income tax expense (benefit) 247 77 238 245 91 Depreciation 30,076 31,097 32,364 32,441 33,813 Amortization 15,383 16,737 20,366 20,276 23,738 EBITDA 76,671$ 72,807$ 81,840$ 93,309$ 87,313$ (Gain) loss on sale of real estate assets 19 310 (3,678) (20,182) - Real estate acquisition-related costs - - - 1,680 - Settlement of interest rate swap - - - 1,102 - Loss on early extinguishment of debt 92 - - 2,672 - Adjusted EBITDA 76,782$ 73,117$ 78,162$ 78,581$ 87,313$ General and administrative 7,766 10,552 7,817 6,797 7,080 Interest rate swap valuation adjustment - - - - (1,319) Interest expense associated with interest rate swaps - - - - 1,321 Net Operating Income (based on GAAP rents) 84,548$ 83,669$ 85,979$ 85,378$ 94,395$ Less Net Operating Income from: Acquisitions (1) (6,458) (7,041) (6,764) (4,330) - Dispositions (2) (14) (3,918) (5,247) (7,969) (18,245) Same Store NOI (based on GAAP rents) (3) 78,076$ 72,710$ 73,968$ 73,079$ 76,150$ Supplemental Information - Q2 2016 35 (3) Includes CXP's pro rata share (51%) in the Market Square Joint Venture for all periods presented. Columbia Property Trust, Inc. (2) Reflects activity for the following properties sold since April 1, 2015, for all periods presented: 100 East Pratt, 1881 Campus Commons, Market Square (49% share), 170 Park Avenue, 180 Park Avenue, 1580 West Nursery Road, Acxiom, Highland Landmark III, The Corridors III, 215 Diehl Road, 544 Lakeview, Bannockburn Lake III, 550 King Street, and Robbins Road. (1) Reflects activity for the following property acquired since April 1, 2015, for all periods presented: 229 West 43rd Street. Reconciliation of Net Income to Net Operating Income (based on GAAP rents) and Same Store Net Operating Income (based on GAAP rents) Three Months Ended
![Page 36](https://capedge.com/proxy/8-K/0001252849-16-000246/ex992cxpfspq22016final036.jpg)
Supplemental Information - Q2 2016 36 Maintenance Capital: Capital expenditures incurred to maintain the building structure and functionality, and to lease space at our properties in their current condition. Maintenance capital excludes capital for recent acquisitions and first generation leasing. Investment Capital: Capital expenditures incurred to lease space to first generation tenants; to lease space that has been vacant for more than one year; to expand or repurpose building functionality in our existing portfolio; and to bring properties up to our ownership standards. We establish our ownership standards based on Class A office property characteristics typical for the respective local market, including level of finishes, systems, accessibility, and defined market presence. All costs incurred within 36 months of acquisition are considered Investment Capital. Same Store Net Operating Income (“Same Store NOI”): Same Store NOI is calculated as the NOI attributable to the properties owned or placed in service during the entire span of the current and prior year reporting periods. We believe Same Store NOI is an important measure of comparison of our stabilized properties’ operating performance. Other REITs may calculate Same Store NOI differently and our calculation should not be compared to that of other REITs. Net Operating Income (based on cash rents) (“NOI - cash rents”): NOI - cash rents is defined as Adjusted EBITDA adjusted for (i) portfolio general and administrative expense, (ii) interest rate swap valuation adjustments, (iii) interest expense associated with interest rates swaps, (iv) non-cash property operations, (v) straight-line rental income, and (vi) net effect of above/(below) market amortization. The company uses this measure to assess its operating results and believes it is important in assessing operating performance. NOI - cash rents is a non-GAAP measure which does not have any standard meaning prescribed by GAAP and therefore may not be comparable to similar measures presented by other companies. Included in this supplemental report are non-GAAP financial measures, which are accompanied by what we consider the most directly comparable financial measures calculated and presented in accordance with GAAP. These measures include earnings (or components of earnings), as defined, from both continuing operations and discontinued operations. A description of the non-GAAP financial measures we present and a statement of the reasons why management believes the non-GAAP measures provide useful information to investors about the company's financial condition and results of operations can be found below. Adjusted Funds From Operations (“AFFO”): AFFO is calculated by adjusting Cash Flow from Operations to exclude (i) changes in assets and liabilities resulting from timing differences (ii) additional amortization of lease assets (liabilities), (iii) straight-line rental income, (iv) gain (loss) on interest rate swaps, (v) recurring capital expenditures, and adding back (vi) stock based compensation expense and (vii) non-cash interest expense. Because AFFO adjusts for income and expenses that we believe are not reflective of our core operations, we believe AFFO provides useful supplemental information. AFFO is a non-GAAP financial measure and should not be viewed as an alternative measurement of our operating performance to net cash flows from operating activities or net income. Annualized Lease Revenue (“ALR”): ALR is the sum of (i) annualized rental payments (defined as base rent plus operating expense reimbursements, excluding rental abatements) for executed and commenced leases as well as leases executed but not yet commenced for vacant space, and (ii) annualized parking revenues, payable either under the terms of an executed lease or vendor contract. ALR excludes rental payments for executed leases that have not yet commenced for space covered by an existing lease. Adjusted EBITDA: Adjusted EBITDA is defined as net income before interest, taxes, depreciation and amortization and incrementally removing any impairment losses, gains or losses from sales of property, real estate acquisition-related costs, discontinued operations adjustments, or other extraordinary items. We do not include impairment losses in this measure because we feel these types of losses create volatility in our earnings and make it difficult to determine the earnings generated by our ongoing business. We believe adjusted EBITDA is a reasonable measure of our liquidity. Adjusted EBITDA is a non-GAAP financial measure and should not be viewed as an alternative measurement of cash flows from operating activities or other GAAP basis liquidity measures. Other REITs may calculate adjusted EBITDA differently and our calculation should not be compared to that of other REITs. Definitions - Other Net Operating Income (based on GAAP rents) (“NOI - GAAP rents”): NOI - GAAP rents is defined as Adjusted EBITDA adjusted for (i) portfolio general and administrative expense, (ii) interest rate swap valuation adjustments, and (iii) interest expense associated with interest rates swaps. The company uses this measure to assess its operating results and believes it is important in assessing operating performance. NOI - GAAP rents is a non-GAAP measure which does not have any standard meaning prescribed by GAAP and therefore may not be comparable to similar measures presented by other companies. Columbia Property Trust, Inc. Definitions - Non-GAAP Financial Measures Funds From Operations (“FFO”): FFO, as defined by the National Association of Real Estate Investment Trusts (“NAREIT”), represents net income (computed in accordance with GAAP), plus depreciation of real estate assets and amortization of lease-related costs, excluding gains (losses) on sales of real estate and impairment losses on real estate assets. The Company computes FFO in accordance with NAREIT's definition, which may differ from the methodology for calculating FFO, or similarly titled measures, used by other companies and this may not be comparable to those presentations. We consider FFO an appropriate supplemental performance measure given its wide use by and relevance to investors and analysts. FFO, reflecting the assumption that real estate asset values rise or fall with market conditions, principally adjusts for the effects of GAAP depreciation and amortization of real estate assets, which assume that the value of real estate diminishes predictably over time. Normalized FFO: We calculate Normalized FFO by starting with FFO, as defined by NAREIT, and adjusting for certain items that are not reflective of our core operations, including: (i) real estate acquisition-related costs, (ii) listing costs, (iii) loss on interest rate swaps and (iv) loss on early extinguishment of debt. Such items create significant earnings volatility. We believe Normalized FFO provides a meaningful measure of our operating performance and more predictability regarding future earnings potential. Normalized FFO is a non-GAAP financial measure and should not be viewed as an alternative measurement of our operating performance to net income; therefore, it should not be compared to other REITs' equivalent to Normalized FFO. EBITDA: EBITDA is defined as net income before interest, taxes, depreciation and amortization. We believe EBITDA is a reasonable measure of our liquidity. EBITDA is a non-GAAP financial measure and should not be viewed as an alternative measurement of cash flows from operating activities or other GAAP basis liquidity measures. Other REITs may calculate EBITDA differently and our calculation should not be compared to that of other REITs.