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. We have corrected the presentation of intercompany cash transfers between the REIT Parent and its subsidiaries in the consolidating statements of cash flow. Instead of showing one amount for intercompany transfers between each entity group, intercompany transfers are broken out by cash flow type (i.e. operating, investing and financing) for all periods presented, consistent with the equity method of accounting. All such changes are eliminated in consolidation, and therefore do not impact the Company’s consolidated financial totals. Management has concluded that the effect of this correction is not material to the consolidated financial statements. This change had the following impact to the consolidating statement of cash flows for the six months ended June 30, 2016: increase to operating cash flows for the parent and issuer of $3.6 million and $37.5 million , respectively; and increase (decrease) in investing cash flows of $(25.5) million , $151.5 million and $159.4 million , and increase (decrease) in financing cash flows of $21.9 million , $(189.0) million and $(159.4) million for the parent, issuer and non-guarantors, respectively. The impact to individual financial statement captions within the consolidating statement of cash flows is footnoted below. Set forth below are Columbia Property Trust's condensed consolidating balance sheets as of June 30, 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 and six months ended June 30, 2017 and 2016 ; and its condensed consolidating statements of cash flows for the six months ended June 30, 2017 and 2016 . Condensed Consolidating Balance Sheets (in thousands) As of June 30, 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 — 144 2,117,736 — 2,117,880 Intangible lease assets, net — — 182,428 — 182,428 Construction in progress — — 49,069 — 49,069 Total real estate assets — 144 3,100,584 — 3,100,728 Investment in unconsolidated joint venture — 125,584 — — 125,584 Cash and cash equivalents 492,259 6,581 7,698 — 506,538 Investment in subsidiaries 1,683,352 1,465,906 — (3,149,258 ) — Tenant receivables, net of allowance — 33 3,969 — 4,002 Straight-line rent receivable — — 77,875 — 77,875 Prepaid expenses and other assets 329,234 124,139 18,797 (432,355 ) 39,815 Intangible lease origination costs, net — — 48,586 — 48,586 Deferred lease costs, net — — 129,849 — 129,849 Investment in development authority bonds — — 120,000 — 120,000 Total assets $ 2,504,845 $ 1,722,387 $ 3,507,358 $ (3,581,613 ) $ 4,152,977 Liabilities: Line of credit and notes payable $ — $ 447,920 $ 629,003 $ (430,763 ) $ 646,160 Bonds payable, net — 693,364 — — 693,364 Accounts payable, accrued expenses, and accrued capital expenditures 2 11,588 128,561 — 140,151 Due to affiliates — — 1,592 (1,592 ) — Deferred income — 87 19,305 — 19,392 Intangible lease liabilities, net — — 29,067 — 29,067 Obligations under capital lease — — 120,000 — 120,000 Total liabilities 2 1,152,959 927,528 (432,355 ) 1,648,134 Equity: Total equity 2,504,843 569,428 2,579,830 (3,149,258 ) 2,504,843 Total liabilities and equity $ 2,504,845 $ 1,722,387 $ 3,507,358 $ (3,581,613 ) $ 4,152,977 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 June 30, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Revenues: Rental income $ — $ — $ 67,216 $ (95 ) $ 67,121 Tenant reimbursements — (100 ) 7,072 — 6,972 Other property income 245 — 519 — 764 245 (100 ) 74,807 (95 ) 74,857 Expenses: Property operating costs — (45 ) 21,971 (95 ) 21,831 Hotel operating costs — — 9 — 9 Asset and property management fees — — 260 — 260 Depreciation — 152 20,271 — 20,423 Amortization — — 8,191 — 8,191 General and administrative 56 2,739 6,406 — 9,201 56 2,846 57,108 (95 ) 59,915 Real estate operating income (loss) 189 (2,946 ) 17,699 — 14,942 Other income (expense): Interest expense — (10,568 ) (8,668 ) 4,774 (14,462 ) Interest and other income 4,228 1,220 1,803 (4,774 ) 2,477 4,228 (9,348 ) (6,865 ) — (11,985 ) Income (loss) before income taxes and unconsolidated entities: 4,417 (12,294 ) 10,834 — 2,957 Income tax expense — — (7 ) — (7 ) Income (loss) from unconsolidated entities (3,284 ) 6,187 — (4,720 ) (1,817 ) Net income (loss) $ 1,133 $ (6,107 ) $ 10,827 $ (4,720 ) $ 1,133 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 (loss) before income taxes and unconsolidated entities: 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 sale 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 Six Months Ended June 30, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Revenues: Rental income $ — $ 51 $ 138,438 $ (195 ) $ 138,294 Tenant reimbursements — (66 ) 15,622 — 15,556 Hotel income — — 1,339 — 1,339 Other property income 490 — 1,352 (18 ) 1,824 490 (15 ) 156,751 (213 ) 157,013 Expenses: Property operating costs — 128 46,003 (195 ) 45,936 Hotel operating costs — — 2,085 — 2,085 Asset and property management fees: Related-party — 3 — (3 ) — Other — — 529 — 529 Depreciation — 234 41,794 — 42,028 Amortization — 5 17,643 — 17,648 General and administrative 96 5,256 12,632 (15 ) 17,969 96 5,626 120,686 (213 ) 126,195 Real estate operating income (loss) 394 (5,641 ) 36,065 — 30,818 Other income (expense): Interest expense — (20,851 ) (19,133 ) 10,407 (29,577 ) Interest and other income 8,330 3,297 3,607 (10,407 ) 4,827 Loss on early extinguishment of debt — — (45 ) — (45 ) 8,330 (17,554 ) (15,571 ) — (24,795 ) Income (loss) before income taxes, unconsolidated entities, and sales of 8,724 (23,195 ) 20,494 — 6,023 Income tax benefit — — 381 — 381 Income (loss) from unconsolidated entities 67,131 69,283 — (140,116 ) (3,702 ) Income before sales of real estate assets: 75,855 46,088 20,875 (140,116 ) 2,702 Gains on sales of real estate assets — 11,050 62,103 — 73,153 Net income $ 75,855 $ 57,138 $ 82,978 $ (140,116 ) $ 75,855 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 (loss) before income taxes, unconsolidated entities, and sales of 7,522 (21,512 ) 38,128 — 24,138 Income tax expense — (12 ) (310 ) — (322 ) Income from unconsolidated entities 12,461 28,625 — (41,086 ) — Loss from unconsolidated joint venture — (3,504 ) — — (3,504 ) Income before sales of real estate assets: 19,983 3,597 37,818 (41,086 ) 20,312 Loss on sales of real estate assets — — (329 ) — (329 ) Net income $ 19,983 $ 3,597 $ 37,489 $ (41,086 ) $ 19,983 Consolidating Statements of Comprehensive Income (in thousands) For the Three Months Ended June 30, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Net income (loss) $ 1,133 $ (6,107 ) $ 10,827 $ (4,720 ) $ 1,133 Market value adjustments to interest rate swaps (636 ) (636 ) — 636 (636 ) Comprehensive income (loss) $ 497 $ (6,743 ) $ 10,827 $ (4,084 ) $ 497 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 Six Months Ended June 30, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Net income $ 75,855 $ 57,138 $ 82,978 $ (140,116 ) $ 75,855 Market value adjustments to interest rate swaps (2 ) (2 ) — 2 (2 ) Comprehensive income $ 75,853 $ 57,136 $ 82,978 $ (140,114 ) $ 75,853 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 (loss) $ 13,104 $ (3,282 ) $ 37,489 $ (34,207 ) $ 13,104 Consolidating Statements of Cash Flows (in thousands) For the Six Months Ended June 30, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Eliminations Columbia Property Trust Cash flows from operating activities $ 58,752 $ 58,688 $ 58,639 $ (140,116 ) $ 35,963 Cash flows from investing activities: Net proceeds from sale of real estate — 49,531 455,129 — 504,660 Investment in real estate and related assets (12,000 ) (400 ) (45,463 ) — (57,863 ) Investment in unconsolidated joint venture — (1,940 ) — — (1,940 ) Distributions from subsidiaries 385,554 331,630 — (717,184 ) — Net cash provided by investing activities 373,554 378,821 409,666 (717,184 ) 444,857 Cash flows from financing activities: Borrowings, net of fees — (70 ) — — (70 ) Repayments — — (75,830 ) — (75,830 ) Distributions (85,505 ) (447,367 ) (409,933 ) 857,300 (85,505 ) Repurchases of common stock (28,962 ) — — — (28,962 ) Net cash provided by (used in) financing activities (114,467 ) (447,437 ) (485,763 ) 857,300 (190,367 ) Net increase (decrease) in cash and cash equivalents 317,839 (9,928 ) (17,458 ) — 290,453 Cash and cash equivalents, beginning of period 174,420 16,509 25,156 — 216,085 Cash and cash equivalents, end of period $ 492,259 $ 6,581 $ 7,698 $ — $ 506,538 For the Six Months Ended June 30, 2016 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Eliminations Columbia Property Trust Cash flows from operating activities $ 4,009 $ 11,635 $ 114,880 $ (41,086 ) $ 89,438 Cash flows from investing activities: Net proceeds from sales of real estate (1) — — 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 ) Distributions from subsidiaries (2) 133,891 151,470 — (285,361 ) — Net cash provided by investing activities 133,891 141,987 123,658 (285,361 ) 114,175 Cash flows from financing activities: Borrowings, net of fees — 214,861 — — 214,861 Repayments of line of credit and notes payable — (248,000 ) (41,697 ) — (289,697 ) Distributions (3) (111,433 ) (125,011 ) (201,436 ) 326,447 (111,433 ) Repurchases of common stock (26,186 ) — — — (26,186 ) Net cash used in financing activities (137,619 ) (158,150 ) (243,133 ) 326,447 (212,455 ) Net increase (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 (1) Net proceeds from sales of real estate increased (decreased) by $(159.4) million and $159.4 million for the parent and non-guarantors, respectively. (2) Distributions from subsidiaries increased (decreased) by $133.9 million , $151.5 million , and $(285.4) million for the parent, issuer, and eliminations, respectively. (3) Distributions (increased) decreased by $(125.0) million , $(201.4) million , and $326.4 million , for the issuer, non-guarantors, and eliminations, respectively. The intercompany transfers, net line item is no longer presented based on the changes to the other line items described herein. |