Financial Information for Parent Guarantor, Issuer Subsidiary and Non-Guarantor Subsidiaries | Financial Information for Parent Guarantor, Issuer Subsidiary, and Non-Guarantor Subsidiaries The 2025 Bonds Payable and the 2018 Bonds Payable (see Note 6, Bonds Payable ) were issued by Columbia Property Trust OP, and are guaranteed by Columbia Property Trust. In accordance with SEC Rule 3-10(c), Columbia Property Trust includes herein condensed consolidating financial information in lieu of separate financial statements of the subsidiary issuer (Columbia Property Trust OP), as defined in the bond indentures, because all of the following criteria are met: (1) The subsidiary issuer (Columbia Property Trust OP) is 100% owned by the parent company guarantor (Columbia Property Trust); (2) The guarantee is full and unconditional; and (3) No other subsidiary of the parent company guarantor (Columbia Property Trust) guarantees the 2025 Bonds Payable or the 2018 Bonds Payable. Columbia Property Trust uses the equity method with respect to its investment in subsidiaries included in its condensed consolidating financial statements. Set forth below are Columbia Property Trust's condensed consolidating balance sheets as of June 30, 2016 and December 31, 2015 (in thousands), as well as its condensed consolidating statements of operations and its condensed consolidating statements of comprehensive income for the three and six months ended June 30, 2016 and 2015 (in thousands); and its condensed consolidating statements of cash flows for the six months ended June 30, 2016 and 2015 (in thousands). Condensed Consolidating Balance Sheets (in thousands) As of June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ 6,241 $ 838,254 $ — $ 844,495 Buildings and improvements, net — 28,927 2,713,002 — 2,741,929 Intangible lease assets, net — — 236,580 — 236,580 Construction in progress — 396 13,780 — 14,176 Real estate assets held for sale, net — — 43,246 — 43,246 Total real estate assets — 35,564 3,844,862 — 3,880,426 Investment in unconsolidated joint venture — 123,919 — — 123,919 Cash and cash equivalents 1,270 10,441 12,092 — 23,803 Investment in subsidiaries 2,211,139 2,018,419 — (4,229,558 ) — Tenant receivables, net of allowance — 28 11,182 — 11,210 Straight-line rent receivable — 1,471 112,450 — 113,921 Prepaid expenses and other assets 317,228 263,543 26,360 (571,901 ) 35,230 Intangible lease origination costs, net — — 65,775 — 65,775 Deferred lease costs, net — 1,992 85,190 — 87,182 Investment in development authority bonds — — 120,000 — 120,000 Other assets held for sale — — 10 — 10 Total assets $ 2,529,637 $ 2,455,377 $ 4,277,921 $ (4,801,459 ) $ 4,461,476 Liabilities: Line of credit and notes payable $ — $ 780,366 $ 845,767 $ (569,443 ) $ 1,056,690 Bonds payable, net — 595,819 — — 595,819 Accounts payable, accrued expenses, and accrued capital expenditures 1 19,687 66,322 — 86,010 Due to affiliates — 31 2,427 (2,458 ) — Deferred income — 69 23,724 — 23,793 Intangible lease liabilities, net — — 49,396 — 49,396 Obligations under capital leases — — 120,000 — 120,000 Liabilities held for sale — — 132 — 132 Total liabilities 1 1,395,972 1,107,768 (571,901 ) 1,931,840 Equity: Total equity 2,529,636 1,059,405 3,170,153 (4,229,558 ) 2,529,636 Total liabilities and equity $ 2,529,637 $ 2,455,377 $ 4,277,921 $ (4,801,459 ) $ 4,461,476 Condensed Consolidating Balance Sheets (in thousands) As of December 31, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ 6,241 $ 890,226 $ — $ 896,467 Building and improvements, net — 28,913 2,868,518 — 2,897,431 Intangible lease assets, net — — 259,136 — 259,136 Construction in progress — 917 30,930 — 31,847 Total real estate assets — 36,071 4,048,810 — 4,084,881 Investment in unconsolidated joint venture — 118,695 — — 118,695 Cash and cash equivalents 989 14,969 16,687 — 32,645 Investment in subsidiaries 2,333,408 1,901,581 — (4,234,989 ) — Tenant receivables, net of allowance — 52 11,618 — 11,670 Straight-line rent receivable — 1,311 107,751 — 109,062 Prepaid expenses and other assets 317,151 265,615 26,153 (573,071 ) 35,848 Intangible lease origination costs, net — — 77,190 — 77,190 Deferred lease costs, net — 2,055 86,072 — 88,127 Investment in development authority bonds — — 120,000 — 120,000 Total assets $ 2,651,548 $ 2,340,349 $ 4,494,281 $ (4,808,060 ) $ 4,678,118 Liabilities: Lines of credit, term loans, and notes payable $ — $ 812,836 $ 888,340 $ (570,605 ) $ 1,130,571 Bonds payable, net — 595,259 — — 595,259 Accounts payable, accrued expenses, and accrued capital expenditures — 13,313 85,446 — 98,759 Distributions payable 37,354 — — — 37,354 Due to affiliates — 21 2,445 (2,466 ) — Deferred income — 200 24,614 — 24,814 Intangible lease liabilities, net — — 57,167 — 57,167 Obligations under capital leases — — 120,000 — 120,000 Total liabilities 37,354 1,421,629 1,178,012 (573,071 ) 2,063,924 Equity: Total equity 2,614,194 918,720 3,316,269 (4,234,989 ) 2,614,194 Total liabilities and equity $ 2,651,548 $ 2,340,349 $ 4,494,281 $ (4,808,060 ) $ 4,678,118 Consolidating Statements of Operations (in thousands) For the Three Months Ended June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 863 $ 92,796 $ (92 ) $ 93,567 Tenant reimbursements — 455 18,253 — 18,708 Hotel income — — 6,551 — 6,551 Other property income 245 — 8,955 (96 ) 9,104 245 1,318 126,555 (188 ) 127,930 Expenses: Property operating costs — 731 39,603 (92 ) 40,242 Hotel operating costs — — 5,038 — 5,038 Asset and property management fees: Related-party — 42 — (42 ) — Other — — 341 — 341 Depreciation — 723 27,727 — 28,450 Amortization — 77 14,855 — 14,932 General and administrative 38 2,087 5,690 (54 ) 7,761 38 3,660 93,254 (188 ) 96,764 Real estate operating income (loss) 207 (2,342 ) 33,301 — 31,166 Other income (expense): Interest expense — (11,825 ) (12,933 ) 7,378 (17,380 ) Interest and other income 3,555 3,824 1,807 (7,378 ) 1,808 Loss on early extinguishment of debt — (82 ) (10 ) — (92 ) 3,555 (8,083 ) (11,136 ) — (15,664 ) Income before income taxes, equity method investments, and loss on sale of real estate 3,762 (10,425 ) 22,165 — 15,502 Income tax expense — (5 ) (240 ) — (245 ) Income from subsidiaries 9,524 17,804 — (27,328 ) — Loss from unconsolidated joint venture — (1,952 ) — — (1,952 ) Income before on loss of real estate assets 13,286 5,422 21,925 (27,328 ) 13,305 Loss on sale of real estate assets — — (19 ) — (19 ) Net income $ 13,286 $ 5,422 $ 21,906 $ (27,328 ) $ 13,286 Consolidating Statements of Operations (in thousands) For the Three Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 622 $ 112,384 $ (90 ) $ 112,916 Tenant reimbursements — 286 26,233 — 26,519 Hotel income — — 6,964 — 6,964 Other property income — — 1,814 (89 ) 1,725 — 908 147,395 (179 ) 148,124 Expenses: Property operating costs — 720 47,453 (90 ) 48,083 Hotel operating costs — — 5,147 — 5,147 Asset and property management fees: Related-party — 26 — (26 ) — Other — — 503 — 503 Depreciation — 632 33,181 — 33,813 Amortization — 57 23,681 — 23,738 General and administrative 36 2,193 4,914 (63 ) 7,080 Acquisition expenses — 11 (11 ) — — 36 3,639 114,868 (179 ) 118,364 Real estate operating income (loss) (36 ) (2,731 ) 32,527 — 29,760 Other income (expense): Interest expense — (11,242 ) (19,296 ) 7,773 (22,765 ) Interest and other income 5,127 2,646 1,807 (7,773 ) 1,807 Loss on interest rate swaps — — (2 ) — (2 ) Income from subsidiaries 3,618 13,114 — (16,732 ) — 8,745 4,518 (17,491 ) (16,732 ) (20,960 ) Income before income tax benefit (expense) 8,709 1,787 15,036 (16,732 ) 8,800 Income tax benefit (expense) — (6 ) (85 ) — (91 ) Net income $ 8,709 $ 1,781 $ 14,951 $ (16,732 ) $ 8,709 Consolidating Statements of Operations (in thousands) For the Six Months Ended June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 1,713 $ 191,628 $ (188 ) $ 193,153 Tenant reimbursements — 857 37,604 — 38,461 Hotel income — — 11,214 — 11,214 Other property income 490 — 11,376 (185 ) 11,681 490 2,570 251,822 (373 ) 254,509 Expenses: Property operating costs — 1,501 80,265 (188 ) 81,578 Hotel operating costs — — 9,369 — 9,369 Asset and property management fees: Related-party — 72 — (72 ) — Other — — 671 — 671 Depreciation — 1,421 56,318 — 57,739 Amortization — 153 30,854 — 31,007 General and administrative 77 4,281 14,006 (113 ) 18,251 77 7,428 191,483 (373 ) 198,615 Real estate operating income (loss) 413 (4,858 ) 60,339 — 55,894 Other income (expense): Interest expense — (24,230 ) (25,814 ) 14,767 (35,277 ) Interest and other income 7,109 7,658 3,613 (14,767 ) 3,613 Loss on early extinguishment of debt — (82 ) (10 ) — (92 ) 7,109 (16,654 ) (22,211 ) — (31,756 ) Income before income taxes, equity method investments, and loss on sale of real estate 7,522 (21,512 ) 38,128 — 24,138 Income tax expense — (12 ) (310 ) — (322 ) Income from subsidiaries 12,461 28,625 — (41,086 ) — Loss from unconsolidated joint venture — (3,504 ) — — (3,504 ) Income before loss on sale of real estate 19,983 3,597 37,818 (41,086 ) 20,312 Loss on sale of real estate — — (329 ) — (329 ) Net income $ 19,983 $ 3,597 $ 37,489 $ (41,086 ) $ 19,983 Consolidating Statements of Operations (in thousands) For the Six Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 1,218 $ 224,691 $ (184 ) $ 225,725 Tenant reimbursements — 514 54,254 — 54,768 Hotel income — — 11,957 — 11,957 Other property income — — 3,377 (160 ) 3,217 — 1,732 294,279 (344 ) 295,667 Expenses: Property operating costs — 1,509 96,512 (184 ) 97,837 Hotel operating costs — — 9,738 — 9,738 Asset and property management fees: Related-party — 40 — (40 ) — Other — — 900 — 900 Depreciation — 1,256 66,564 — 67,820 Amortization — 113 46,844 — 46,957 General and administrative 75 4,151 11,018 (120 ) 15,124 Acquisition expenses — 11 1,984 — 1,995 75 7,080 233,560 (344 ) 240,371 Real estate operating income (loss) (75 ) (5,348 ) 60,719 — 55,296 Other income (expense): Interest expense — (20,467 ) (36,196 ) 12,414 (44,249 ) Interest and other income 7,118 5,303 3,633 (12,414 ) 3,640 Loss on interest rate swaps — — (8 ) — (8 ) Loss on early extinguishment of debt — (477 ) — — (477 ) Income from subsidiaries 7,264 25,895 — (33,159 ) — 14,382 10,254 (32,571 ) (33,159 ) (41,094 ) Income before income tax benefit 14,307 4,906 28,148 (33,159 ) 14,202 Income tax benefit (expense) — (11 ) 116 — 105 Net income $ 14,307 $ 4,895 $ 28,264 $ (33,159 ) $ 14,307 Consolidating Statements of Comprehensive Income (in thousands) For the Three Months Ended June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 13,286 $ 5,422 $ 21,906 $ (27,328 ) $ 13,286 Market value adjustments to interest rate swaps (2,022 ) (2,022 ) — 2,022 (2,022 ) Comprehensive income $ 11,264 $ 3,400 $ 21,906 $ (25,306 ) $ 11,264 For the Three Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 8,709 $ 1,781 $ 14,951 $ (16,732 ) $ 8,709 Market value adjustments to interest rate swaps 436 436 — (436 ) 436 Comprehensive income $ 9,145 $ 2,217 $ 14,951 $ (17,168 ) $ 9,145 For the Six Months Ended June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 19,983 $ 3,597 $ 37,489 $ (41,086 ) $ 19,983 Market value adjustments to interest rate swaps (6,879 ) (6,879 ) — 6,879 (6,879 ) Comprehensive income $ 13,104 $ (3,282 ) $ 37,489 $ (34,207 ) $ 13,104 For the Six Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 14,307 $ 4,895 $ 28,264 $ (33,159 ) $ 14,307 Market value adjustments to interest rate swaps 595 595 — (595 ) 595 Comprehensive income $ 14,902 $ 5,490 $ 28,264 $ (33,754 ) $ 14,902 Consolidating Statements of Cash Flows (in thousands) For the Six Months Ended June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Columbia Property Trust Cash flows from operating activities $ 412 $ (25,854 ) $ 114,880 $ 89,438 Cash flows from investing activities: Net proceeds from sale of real estate 159,387 — — 159,387 Investment in real estate and related assets — (755 ) (35,729 ) (36,484 ) Investment in unconsolidated joint venture — (8,728 ) — (8,728 ) Net cash used in investing activities 159,387 (9,483 ) (35,729 ) 114,175 Cash flows from financing activities: Borrowings, net of fees — 214,861 — 214,861 Repayments of notes payable — (248,000 ) (41,697 ) (289,697 ) Distributions (111,433 ) — — (111,433 ) Repurchases of common stock (26,186 ) — — (26,186 ) Intercompany contributions (distributions) (21,899 ) 63,948 (42,049 ) — Net cash provided by (used in) financing activities (159,518 ) 30,809 (83,746 ) (212,455 ) Net decrease in cash and cash equivalents 281 (4,528 ) (4,595 ) (8,842 ) Cash and cash equivalents, beginning of period 989 14,969 16,687 32,645 Cash and cash equivalents, end of period $ 1,270 $ 10,441 $ 12,092 $ 23,803 For the Six Months Ended June 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Eliminations Columbia Property Trust Cash flows from operating activities $ (69 ) $ (22,854 ) $ 131,861 $ — $ 108,938 Cash flows from investing activities: Investment in real estate and related assets (57,198 ) (495,298 ) (50,326 ) — (602,822 ) Investment in subsidiaries (553,272 ) — — 553,272 — Net cash used in investing activities (610,470 ) (495,298 ) (50,326 ) 553,272 (602,822 ) Cash flows from financing activities: Borrowings, net of fees — 1,055,482 — — 1,055,482 Repayments of line of credit and notes payable — (394,000 ) (207,878 ) — (601,878 ) Distributions (75,046 ) — — — (75,046 ) Repurchases of common stock (722 ) — — — (722 ) Intercompany contributions (distributions) 567,492 (141,926 ) 127,706 (553,272 ) — Net cash provided by (used in) financing activities 491,724 519,556 (80,172 ) (553,272 ) 377,836 Net decrease in cash and cash equivalents (118,815 ) 1,404 1,363 — (116,048 ) Cash and cash equivalents, beginning of period 119,488 10,504 19,798 — 149,790 Cash and cash equivalents, end of period $ 673 $ 11,908 $ 21,161 $ — $ 33,742 |