Financial Information for Parent Guarantor, Issuer Subsidiary and Non-Guarantor Subsidiaries | Financial Information for Parent Guarantor, Issuer Subsidiary, and Non-Guarantor Subsidiaries The 2026 Bonds Payable and the 2025 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 2026 Bonds Payable or the 2025 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 September 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 nine months ended September 30, 2016 and 2015 (in thousands); and its condensed consolidating statements of cash flows for the nine months ended September 30, 2016 and 2015 (in thousands). Condensed Consolidating Balance Sheets (in thousands) As of September 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 $ 781,215 $ — $ 787,456 Buildings and improvements, net — 28,707 2,342,566 — 2,371,273 Intangible lease assets, net — — 204,200 — 204,200 Construction in progress — 448 28,440 — 28,888 Real estate assets held for sale, net — — 238,876 — 238,876 Total real estate assets — 35,396 3,595,297 — 3,630,693 Investment in unconsolidated joint venture — 125,605 — — 125,605 Cash and cash equivalents 169,434 9,343 12,079 — 190,856 Investment in subsidiaries 2,045,043 1,880,585 — (3,925,628 ) — Tenant receivables, net of allowance — 77 6,289 — 6,366 Straight-line rent receivable — 1,557 68,629 — 70,186 Prepaid expenses and other assets 317,188 262,417 16,580 (571,300 ) 24,885 Intangible lease origination costs, net — — 58,645 — 58,645 Deferred lease costs, net — 1,955 58,428 — 60,383 Investment in development authority bonds — — 120,000 — 120,000 Other assets held for sale — — 32,306 — 32,306 Total assets $ 2,531,665 $ 2,316,935 $ 3,968,253 $ (4,496,928 ) $ 4,319,925 Liabilities: Line of credit and notes payable $ — $ 546,505 $ 705,844 $ (430,763 ) $ 821,586 Bonds payable, net — 692,763 — — 692,763 Accounts payable, accrued expenses, and accrued capital expenditures — 20,352 61,265 — 81,617 Due to affiliates — 31 1,561 (1,592 ) — Deferred income — 249 20,162 — 20,411 Intangible lease liabilities, net — — 36,239 — 36,239 Obligations under capital leases — — 120,000 — 120,000 Liabilities held for sale — — 154,589 (138,945 ) 15,644 Total liabilities — 1,259,900 1,099,660 (571,300 ) 1,788,260 Equity: Total equity 2,531,665 1,057,035 2,868,593 (3,925,628 ) 2,531,665 Total liabilities and equity $ 2,531,665 $ 2,316,935 $ 3,968,253 $ (4,496,928 ) $ 4,319,925 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 and notes payable, net $ — $ 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 Dividends 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 September 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 956 $ 86,702 $ (97 ) $ 87,561 Tenant reimbursements — 564 16,526 — 17,090 Hotel income — — 6,270 — 6,270 Other property income 245 — 2,196 (96 ) 2,345 245 1,520 111,694 (193 ) 113,266 Expenses: Property operating costs — 860 38,338 (97 ) 39,101 Hotel operating costs — — 4,946 — 4,946 Asset and property management fees: Related-party — 40 — (40 ) — Other — — 387 — 387 Depreciation — 745 26,033 — 26,778 Amortization — 86 11,809 — 11,895 General and administrative 38 2,297 5,188 (56 ) 7,467 38 4,028 86,701 (193 ) 90,574 Real estate operating income (loss) 207 (2,508 ) 24,993 — 22,692 Other income (expense): Interest expense — (12,249 ) (12,256 ) 7,367 (17,138 ) Interest and other income 3,571 3,813 1,822 (7,367 ) 1,839 Loss on early extinguishment of debt — (18,905 ) — — (18,905 ) 3,571 (27,341 ) (10,434 ) — (34,204 ) Income before income taxes, equity method investments, and gains on sales of real estate 3,778 (29,849 ) 14,559 — (11,512 ) Income tax expense — — (65 ) — (65 ) Income from subsidiaries 33,120 61,442 — (94,562 ) — Loss from unconsolidated joint venture — (1,937 ) — — (1,937 ) Income before on gains on sales of real estate assets 36,898 29,656 14,494 (94,562 ) (13,514 ) Gain on sales of real estate assets — — 50,412 — 50,412 Net income $ 36,898 $ 29,656 $ 64,906 $ (94,562 ) $ 36,898 Consolidating Statements of Operations (in thousands) For the Three Months Ended September 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 682 $ 106,424 $ (95 ) $ 107,011 Tenant reimbursements — 290 22,337 — 22,627 Hotel income — — 6,941 — 6,941 Other property income — — 1,227 (87 ) 1,140 — 972 136,929 (182 ) 137,719 Expenses: Property operating costs — 752 45,881 (95 ) 46,538 Hotel operating costs — — 5,331 — 5,331 Asset and property management fees: Related-party — 30 — (30 ) — Other — — 472 — 472 Depreciation — 651 31,790 — 32,441 Amortization — 59 20,217 — 20,276 General and administrative 37 2,338 4,479 (57 ) 6,797 Acquisition expenses — — 1,680 — 1,680 37 3,830 109,850 (182 ) 113,535 Real estate operating income (loss) (37 ) (2,858 ) 27,079 — 24,184 Other income (expense): Interest expense — (12,189 ) (16,709 ) 6,886 (22,012 ) Interest and other income 3,469 3,417 1,808 (6,886 ) 1,808 Loss on interest rate swaps — (1,101 ) (1 ) — (1,102 ) Loss on early extinguishment of debt — (573 ) (2,099 ) — (2,672 ) Income from subsidiaries 16,711 24,273 — (40,984 ) — 20,180 13,827 (17,001 ) (40,984 ) (23,978 ) Income before income tax expense 20,143 10,969 10,078 (40,984 ) 206 Income tax expense — (5 ) (240 ) — (245 ) Income before gain (loss) on sale of real estate assets 20,143 10,964 9,838 (40,984 ) (39 ) Gain (loss) on sale of real estate assets — (19 ) 20,201 — 20,182 Net income $ 20,143 $ 10,945 $ 30,039 $ (40,984 ) $ 20,143 Consolidating Statements of Operations (in thousands) For the Nine Months Ended September 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 2,669 $ 278,330 $ (285 ) $ 280,714 Tenant reimbursements — 1,421 54,130 — 55,551 Hotel income — — 17,484 — 17,484 Other property income 735 — 13,571 (280 ) 14,026 735 4,090 363,515 (565 ) 367,775 Expenses: Property operating costs — 2,360 118,604 (285 ) 120,679 Hotel operating costs — — 14,315 — 14,315 Asset and property management fees: Related-party — 112 — (112 ) — Other — — 1,058 — 1,058 Depreciation — 2,166 82,351 — 84,517 Amortization — 239 42,663 — 42,902 General and administrative 116 6,575 19,195 (168 ) 25,718 116 11,452 278,186 (565 ) 289,189 Real estate operating income (loss) 619 (7,362 ) 85,329 — 78,586 Other income (expense): Interest expense — (36,479 ) (38,071 ) 22,135 (52,415 ) Interest and other income 10,680 11,471 5,436 (22,135 ) 5,452 Loss on early extinguishment of debt — (18,987 ) (10 ) — (18,997 ) 10,680 (43,995 ) (32,645 ) — (65,960 ) Income before income taxes, equity method investments, and gains on sales of real estate 11,299 (51,357 ) 52,684 — 12,626 Income tax expense — (12 ) (375 ) — (387 ) Income from subsidiaries 45,582 89,972 — (135,554 ) — Loss from unconsolidated joint venture — (5,441 ) — — (5,441 ) Income before gains on sales of real estate 56,881 33,162 52,309 (135,554 ) 6,798 Gains on sales of real estate — — 50,083 — 50,083 Net income $ 56,881 $ 33,162 $ 102,392 $ (135,554 ) $ 56,881 Consolidating Statements of Operations (in thousands) For the Nine Months Ended September 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Revenues: Rental income $ — $ 1,926 $ 331,089 $ (279 ) $ 332,736 Tenant reimbursements — 804 76,591 — 77,395 Hotel income — — 18,898 — 18,898 Other property income — — 4,605 (248 ) 4,357 — 2,730 431,183 (527 ) 433,386 Expenses: Property operating costs — 2,286 142,368 (279 ) 144,375 Hotel operating costs — — 15,069 — 15,069 Asset and property management fees: Related-party — 70 — (70 ) — Other — — 1,372 — 1,372 Depreciation — 1,907 98,354 — 100,261 Amortization — 173 67,060 — 67,233 General and administrative 113 6,492 15,494 (178 ) 21,921 Acquisition expenses — 11 3,664 — 3,675 113 10,939 343,381 (527 ) 353,906 Real estate operating income (loss) (113 ) (8,209 ) 87,802 — 79,480 Other income (expense): Interest expense — (32,656 ) (52,904 ) 19,299 (66,261 ) Interest and other income 10,586 8,720 5,441 (19,299 ) 5,448 Loss on interest rate swaps — (1,101 ) (9 ) — (1,110 ) Loss on early extinguishment of debt — (1,050 ) (2,099 ) — (3,149 ) Income from subsidiaries 23,977 46,301 — (70,278 ) — 34,563 20,214 (49,571 ) (70,278 ) (65,072 ) Income before income tax expense and gain (loss) on sale of real estate assets 34,450 12,005 38,231 (70,278 ) 14,408 Income tax expense — (16 ) (124 ) — (140 ) Income before gain (loss) on sale of real estate assets 34,450 11,989 38,107 (70,278 ) 14,268 Gain (loss) on sale of real estate assets — (19 ) 20,201 — 20,182 Net income $ 34,450 $ 11,970 $ 58,308 $ (70,278 ) $ 34,450 Consolidating Statements of Comprehensive Income (in thousands) For the Three Months Ended September 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 36,898 $ 29,656 $ 64,906 $ (94,562 ) $ 36,898 Market value adjustments to interest rate swaps 1,250 1,250 — (1,250 ) 1,250 Comprehensive income $ 38,148 $ 30,906 $ 64,906 $ (95,812 ) $ 38,148 For the Three Months Ended September 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 20,143 $ 10,945 $ 30,039 $ (40,984 ) $ 20,143 Settlement of interest rate swap 1,102 1,102 — (1,102 ) 1,102 Market value adjustments to interest rate swaps (4,147 ) (4,147 ) — 4,147 (4,147 ) Comprehensive income $ 17,098 $ 7,900 $ 30,039 $ (37,939 ) $ 17,098 For the Nine Months Ended September 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 56,881 $ 33,162 $ 102,392 $ (135,554 ) $ 56,881 Market value adjustments to interest rate swaps (5,629 ) (5,629 ) — 5,629 (5,629 ) Comprehensive income $ 51,252 $ 27,533 $ 102,392 $ (129,925 ) $ 51,252 For the Nine Months Ended September 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating adjustments Columbia Property Trust Net income $ 34,450 $ 11,970 $ 58,308 $ (70,278 ) $ 34,450 Settlement of interest rate swap 1,102 1,102 — (1,102 ) 1,102 Market value adjustments to interest rate swaps (3,552 ) (3,552 ) — 3,552 (3,552 ) Comprehensive income $ 32,000 $ 9,520 $ 58,308 $ (67,828 ) $ 32,000 Consolidating Statements of Cash Flows (in thousands) For the Nine Months Ended September 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Columbia Property Trust Cash flows from operating activities $ 635 $ (38,952 ) $ 188,021 $ 149,704 Cash flows from investing activities: Net proceeds from sale of real estate 482,089 — — 482,089 Investment in real estate and related assets — (1,552 ) (52,608 ) (54,160 ) Investment in unconsolidated joint venture — (12,351 ) — (12,351 ) Net cash used in investing activities 482,089 (13,903 ) (52,608 ) 415,578 Cash flows from financing activities: Debt prepayment and interest rate settlement costs paid (17,921 ) — — (17,921 ) Borrowings, net of fees 348,691 431,889 — 780,580 Repayments (250,000 ) (702,000 ) (43,070 ) (995,070 ) Distributions (148,474 ) — — (148,474 ) Repurchases of common stock (26,186 ) — — (26,186 ) Intercompany contributions (distributions) (220,389 ) 317,340 (96,951 ) — Net cash provided by (used in) financing activities (314,279 ) 47,229 (140,021 ) (407,071 ) Net decrease in cash and cash equivalents 168,445 (5,626 ) (4,608 ) 158,211 Cash and cash equivalents, beginning of period 989 14,969 16,687 32,645 Cash and cash equivalents, end of period $ 169,434 $ 9,343 $ 12,079 $ 190,856 For the Nine Months Ended September 30, 2015 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Eliminations Columbia Property Trust Cash flows from operating activities $ (107 ) $ (37,391 ) $ 212,477 $ — $ 174,979 Cash flows from investing activities: Net proceeds from sale of real estate 10,727 411,398 — — 422,125 Investment in real estate and related assets (57,198 ) (1,006,340 ) (77,982 ) — (1,141,520 ) Investment in subsidiaries (1,065,695 ) — — 1,065,695 — Net cash used in investing activities (1,112,166 ) (594,942 ) (77,982 ) 1,065,695 (719,395 ) Cash flows from financing activities: Debt prepayment and interest rate swap settlement costs paid — (1,102 ) (2,063 ) — (3,165 ) Borrowings, net of fees — 2,193,900 — — 2,193,900 Repayments of line of credit and notes payable — (1,290,000 ) (335,187 ) — (1,625,187 ) Distributions (112,570 ) — — — (112,570 ) Repurchases of common stock (13,529 ) — — — (13,529 ) Intercompany contributions (distributions) 1,121,404 (268,560 ) 212,851 (1,065,695 ) — Net cash provided by (used in) financing activities 995,305 634,238 (124,399 ) (1,065,695 ) 439,449 Net increase (decrease) in cash and cash equivalents (116,968 ) 1,905 10,096 — (104,967 ) Cash and cash equivalents, beginning of period 119,488 10,504 19,798 — 149,790 Cash and cash equivalents, end of period $ 2,520 $ 12,409 $ 29,894 $ — $ 44,823 |