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 March 31, 2017 and December 31, 2016 , as well as its condensed consolidating statements of operations and its condensed consolidating statements of comprehensive income for the three months ended March 31, 2017 and 2016 ; and its condensed consolidating statements of cash flows for the three months ended March 31, 2017 and 2016 . Condensed Consolidating Balance Sheets (in thousands) As of March 31, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ — $ 751,351 $ — $ 751,351 Buildings and improvements, net — 231 2,117,784 — 2,118,015 Intangible lease assets, net — — 187,414 — 187,414 Construction in progress — — 36,278 — 36,278 Total real estate assets — 231 3,092,827 — 3,093,058 Investment in unconsolidated joint venture — 126,691 — — 126,691 Cash and cash equivalents 521,237 20,206 13,212 — 554,655 Investment in subsidiaries 1,703,391 1,466,518 — (3,169,909 ) — Tenant receivables, net of allowance — 105 5,185 — 5,290 Straight-line rent receivable — — 71,601 — 71,601 Prepaid expenses and other assets 329,247 123,604 20,150 (432,354 ) 40,647 Intangible lease origination costs, net — — 51,326 — 51,326 Deferred lease costs, net — — 127,185 — 127,185 Investment in development authority bonds — — 120,000 — 120,000 Total assets $ 2,553,875 $ 1,737,355 $ 3,501,486 $ (3,602,263 ) $ 4,190,453 Liabilities: Line of credit and notes payable $ — $ 447,782 $ 630,343 $ (430,763 ) $ 647,362 Bonds payable, net — 693,171 — — 693,171 Accounts payable, accrued expenses, and accrued capital expenditures 6 10,912 114,825 — 125,743 Due to affiliates — — 1,591 (1,591 ) — Deferred income — — 19,329 — 19,329 Intangible lease liabilities, net — — 30,979 — 30,979 Obligations under capital lease — — 120,000 — 120,000 Total liabilities 6 1,151,865 917,067 (432,354 ) 1,636,584 Equity: Total equity 2,553,869 585,490 2,584,419 (3,169,909 ) 2,553,869 Total liabilities and equity $ 2,553,875 $ 1,737,355 $ 3,501,486 $ (3,602,263 ) $ 4,190,453 Condensed Consolidating Balance Sheets (in thousands) As of December 31, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ — $ 751,351 $ — $ 751,351 Building and improvements, net — 219 2,120,931 — 2,121,150 Intangible lease assets, net — — 193,311 — 193,311 Construction in progress — — 36,188 — 36,188 Real estate assets held for sale, net — 34,956 377,550 — 412,506 Total real estate assets — 35,175 3,479,331 — 3,514,506 Investment in unconsolidated joint venture — 127,346 — — 127,346 Cash and cash equivalents 174,420 16,509 25,156 — 216,085 Investment in subsidiaries 2,047,922 1,782,752 — (3,830,674 ) — Tenant receivables, net of allowance — — 7,163 — 7,163 Straight-line rent receivable — — 64,811 — 64,811 Prepaid expenses and other assets 317,153 262,216 15,593 (570,687 ) 24,275 Intangible lease origination costs, net — — 54,279 — 54,279 Deferred lease costs, net — — 125,799 — 125,799 Investment in development authority bonds — — 120,000 — 120,000 Other assets held for sale, net — 3,767 41,814 (52 ) 45,529 Total assets $ 2,539,495 $ 2,227,765 $ 3,933,946 $ (4,401,413 ) $ 4,299,793 Liabilities: Lines of credit and notes payable, net $ — $ 447,643 $ 704,585 $ (430,762 ) $ 721,466 Bonds payable, net — 692,972 — — 692,972 Accounts payable, accrued expenses, and accrued capital expenditures — 10,395 120,633 — 131,028 Dividends payable 36,727 — — — 36,727 Due to affiliates — 58 1,534 (1,592 ) — Deferred income — — 19,694 — 19,694 Intangible lease liabilities, net — — 33,375 — 33,375 Obligations under capital leases — — 120,000 — 120,000 Liabilities held for sale — 2,651 177,497 (138,385 ) 41,763 Total liabilities 36,727 1,153,719 1,177,318 (570,739 ) 1,797,025 Equity: Total equity 2,502,768 1,074,046 2,756,628 (3,830,674 ) 2,502,768 Total liabilities and equity $ 2,539,495 $ 2,227,765 $ 3,933,946 $ (4,401,413 ) $ 4,299,793 Consolidating Statements of Operations (in thousands) For the Three Months Ended March 31, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Revenues: Rental income $ — $ 51 $ 71,221 $ (99 ) $ 71,173 Tenant reimbursements — 34 8,550 — 8,584 Hotel income — — 1,339 — 1,339 Other property income 245 — 833 (18 ) 1,060 245 85 81,943 (117 ) 82,156 Expenses: Property operating costs — 172 24,032 (99 ) 24,105 Hotel operating costs — — 2,076 — 2,076 Asset and property management fees: Related-party — 3 — (3 ) — Other — — 269 — 269 Depreciation — 82 21,523 — 21,605 Amortization — 5 9,452 — 9,457 General and administrative 39 2,518 6,226 (15 ) 8,768 39 2,780 63,578 (117 ) 66,280 Real estate operating income (loss) 206 (2,695 ) 18,365 — 15,876 Other income (expense): Interest expense — (10,284 ) (10,463 ) 5,632 (15,115 ) Interest and other income 4,101 2,078 1,803 (5,632 ) 2,350 Loss on early extinguishment of debt — — (45 ) — (45 ) 4,101 (8,206 ) (8,705 ) — (12,810 ) Income (loss) before income taxes, unconsolidated entities, and sales of 4,307 (10,901 ) 9,660 — 3,066 Income tax benefit — — 388 — 388 Income (loss) from unconsolidated entities 70,415 63,099 — (135,399 ) (1,885 ) Income before sales of real estate assets: 74,722 52,198 10,048 (135,399 ) 1,569 Gains on sales of real estate assets — 11,050 62,103 — 73,153 Net income $ 74,722 $ 63,248 $ 72,151 $ (135,399 ) $ 74,722 Consolidating Statements of Operations (in thousands) For the Three Months Ended March 31, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Revenues: Rental income $ — $ 849 $ 98,833 $ (96 ) $ 99,586 Tenant reimbursements — 402 19,351 — 19,753 Hotel income — — 4,663 — 4,663 Other property income 245 — 2,420 (88 ) 2,577 245 1,251 125,267 (184 ) 126,579 Expenses: Property operating costs — 771 40,661 (96 ) 41,336 Hotel operating costs — — 4,331 — 4,331 Asset and property management fees: Related-party — 30 — (30 ) — Other — — 330 — 330 Depreciation — 698 28,591 — 29,289 Amortization — 76 15,999 — 16,075 General and administrative 38 2,194 8,316 (58 ) 10,490 38 3,769 98,228 (184 ) 101,851 Real estate operating income (loss) 207 (2,518 ) 27,039 — 24,728 Other income (expense): Interest expense — (12,405 ) (12,881 ) 7,389 (17,897 ) Interest and other income 3,555 3,835 1,804 (7,389 ) 1,805 3,555 (8,570 ) (11,077 ) — (16,092 ) Income before income taxes and unconsolidated entities: 3,762 (11,088 ) 15,962 — 8,636 Income tax expense — (7 ) (70 ) — (77 ) Income (loss) from unconsolidated entities 2,935 9,293 — (13,780 ) (1,552 ) Income (loss) before sale of real estate assets: 6,697 (1,802 ) 15,892 (13,780 ) 7,007 Loss on sale of real estate assets — — (310 ) — (310 ) Net income (loss) $ 6,697 $ (1,802 ) $ 15,582 $ (13,780 ) $ 6,697 Consolidating Statements of Comprehensive Income (in thousands) For the Three Months Ended March 31, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Net income $ 74,722 $ 63,248 $ 72,151 $ (135,399 ) $ 74,722 Market value adjustments to interest rate swaps 634 634 — (634 ) 634 Comprehensive income $ 75,356 $ 63,882 $ 72,151 $ (136,033 ) $ 75,356 For the Three Months Ended March 31, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Net income (loss) $ 6,697 $ (1,802 ) $ 15,582 $ (13,780 ) $ 6,697 Market value adjustments to interest rate swaps (4,857 ) (4,857 ) — 4,857 (4,857 ) Comprehensive income (loss) $ 1,840 $ (6,659 ) $ 15,582 $ (8,923 ) $ 1,840 Consolidating Statements of Cash Flows (in thousands) For the Three Months Ended March 31, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Columbia Property Trust Cash flows from operating activities $ 752 $ (12,202 ) $ 16,848 $ 5,398 Cash flows from investing activities: Net proceeds from sale of real estate 268,813 — 235,847 504,660 Investment in real estate and related assets (12,000 ) (59 ) (21,115 ) (33,174 ) Investment in unconsolidated joint venture — (1,230 ) — (1,230 ) Net cash provided by (used in) investing activities 256,813 (1,289 ) 214,732 470,256 Cash flows from financing activities: Repayments — — (74,406 ) (74,406 ) Distributions (61,217 ) — — (61,217 ) Repurchases of common stock (1,461 ) — — (1,461 ) Intercompany contributions (distributions) 151,930 17,188 (169,118 ) — Net cash provided by (used in) financing activities 89,252 17,188 (243,524 ) (137,084 ) Net increase (decrease) in cash and cash equivalents 346,817 3,697 (11,944 ) 338,570 Cash and cash equivalents, beginning of period 174,420 16,509 25,156 216,085 Cash and cash equivalents, end of period $ 521,237 $ 20,206 $ 13,212 $ 554,655 For the Three Months Ended March 31, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Columbia Property Trust Cash flows from operating activities $ 206 $ (13,343 ) $ 55,977 $ 42,840 Cash flows from investing activities: Net proceeds from sale of real estate 159,406 — — 159,406 Investment in real estate and related assets — (336 ) (17,642 ) (17,978 ) Investment in subsidiaries — (4,641 ) — (4,641 ) Net cash provided by (used in) investing activities 159,406 (4,977 ) (17,642 ) 136,787 Cash flows from financing activities: Borrowings, net of fees — 131,000 — 131,000 Repayments of line of credit and notes payable — (56,000 ) (1,341 ) (57,341 ) Distributions (74,393 ) — — (74,393 ) Repurchases of common stock (26,162 ) — — (26,162 ) Intercompany contributions (distributions) 89,295 (49,348 ) (39,947 ) — Net cash provided by (used in) financing activities (11,260 ) 25,652 (41,288 ) (26,896 ) Net increase (decrease) in cash and cash equivalents 148,352 7,332 (2,953 ) 152,731 Cash and cash equivalents, beginning of period 989 14,969 16,687 32,645 Cash and cash equivalents, end of period $ 149,341 $ 22,301 $ 13,734 $ 185,376 |