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 Columbia Property Trust's consolidated financial statement 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 condensed consolidating statement of cash flows for the three months ended March 31, 2017 : increase to operating cash flows for the parent and issuer of $63.2 million and $72.2 million , respectively; and increase (decrease) in investing cash flows for the parent, issuer, and non-guarantors of $93.4 million , $361.1 million and $219.3 million , respectively; and increase (decrease) in financing cash flows for the parent, issuer, and non-guarantors of $(156.6) million , $(433.3) million and $(219.3) million , respectively. The impact to individual financial statement captions within the condensed consolidating statement of cash flows is footnoted below. Set forth below are Columbia Property Trust's condensed consolidating balance sheets as of March 31, 2018 and December 31, 2017 , as well as its condensed consolidating statements of operations and its condensed consolidating statements of comprehensive income for the three months ended March 31, 2018 and 2017 ; and its condensed consolidating statements of cash flows for the three months ended March 31, 2018 and 2017 . Condensed Consolidating Balance Sheets (in thousands): As of March 31, 2018 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ — $ 825,208 $ — $ 825,208 Buildings and improvements, net — 2,006 2,057,732 — 2,059,738 Intangible lease assets, net — — 194,233 — 194,233 Construction in progress — — 46,814 — 46,814 Total real estate assets — 2,006 3,123,987 — 3,125,993 Investments in unconsolidated joint ventures — 1,058,441 — — 1,058,441 Cash and cash equivalents 255 10,455 10,358 — 21,068 Investment in subsidiaries 2,525,277 1,339,612 — (3,864,889 ) — Tenant receivables, net of allowance — 30 2,405 — 2,435 Straight-line rent receivable — — 102,415 — 102,415 Prepaid expenses and other assets 317,702 338,633 14,508 (645,654 ) 25,189 Intangible lease origination costs, net — — 40,540 — 40,540 Deferred lease costs, net — — 142,719 — 142,719 Investment in development authority bonds — — 120,000 — 120,000 Total assets $ 2,843,234 $ 2,749,177 $ 3,556,932 $ (4,510,543 ) $ 4,638,800 Liabilities: Line of credit and notes payable, net $ — $ 761,479 $ 714,553 $ (643,310 ) $ 832,722 Bonds payable, net — 693,954 — — 693,954 Accounts payable, accrued expenses, and accrued capital expenditures 775 10,032 94,971 (6 ) 105,772 Due to affiliates — — 2,338 (2,338 ) — Deferred income — 81 18,183 — 18,264 Intangible lease liabilities, net — — 25,629 — 25,629 Obligations under capital lease — — 120,000 — 120,000 Total liabilities 775 1,465,546 975,674 (645,654 ) 1,796,341 Equity: Total equity 2,842,459 1,283,631 2,581,258 (3,864,889 ) 2,842,459 Total liabilities and equity $ 2,843,234 $ 2,749,177 $ 3,556,932 $ (4,510,543 ) $ 4,638,800 Condensed Consolidating Balance Sheets (in thousands): As of December 31, 2017 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ — $ 825,208 $ — $ 825,208 Building and improvements, net — 2,110 2,061,309 — 2,063,419 Intangible lease assets, net — — 199,260 — 199,260 Construction in progress — — 44,742 — 44,742 Total real estate assets — 2,110 3,130,519 — 3,132,629 Investments in unconsolidated joint ventures — 943,241 1 — 943,242 Cash and cash equivalents 692 5,079 3,796 — 9,567 Investment in subsidiaries 2,238,577 1,186,594 — (3,425,171 ) — Tenant receivables, net of allowance — 30 2,098 — 2,128 Straight-line rent receivable — — 92,235 — 92,235 Prepaid expenses and other assets 317,364 336,598 19,375 (645,654 ) 27,683 Intangible lease origination costs, net — — 42,959 — 42,959 Deferred lease costs, net — — 141,096 — 141,096 Investment in development authority bonds — — 120,000 — 120,000 Total assets $ 2,556,633 $ 2,473,652 $ 3,552,079 $ (4,070,825 ) $ 4,511,539 Liabilities: Lines of credit and notes payable, net $ — $ 899,168 $ 715,327 $ (643,310 ) $ 971,185 Bonds payable, net — 693,756 — — 693,756 Accounts payable, accrued expenses, and accrued capital expenditures 732 10,325 113,949 (4 ) 125,002 Dividends payable 23,961 — — — 23,961 Due to affiliates — — 2,340 (2,340 ) — Deferred income 4 81 18,396 — 18,481 Intangible lease liabilities, net — — 27,218 — 27,218 Obligations under capital leases — — 120,000 — 120,000 Total liabilities 24,697 1,603,330 997,230 (645,654 ) 1,979,603 Equity: Total equity 2,531,936 870,322 2,554,849 (3,425,171 ) 2,531,936 Total liabilities and equity $ 2,556,633 $ 2,473,652 $ 3,552,079 $ (4,070,825 ) $ 4,511,539 Consolidating Statements of Operations (in thousands): For the Three Months Ended March 31, 2018 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Revenues: Rental income $ — $ — $ 64,817 $ — $ 64,817 Tenant reimbursements — — 5,543 — 5,543 Asset and property management fee income 905 — 854 — 1,759 Other property income — — 1,591 — 1,591 905 — 72,805 — 73,710 Expenses: Property operating costs — — 23,062 — 23,062 Asset and property management fees — — 208 — 208 Depreciation — 167 20,668 — 20,835 Amortization — — 8,016 — 8,016 General and administrative – corporate 198 2,309 5,287 — 7,794 General and administrative – unconsolidated joint ventures — — 731 — 731 198 2,476 57,972 — 60,646 Real estate operating income (loss) 707 (2,476 ) 14,833 — 13,064 Other income (expense): Interest expense — (12,434 ) (10,494 ) 7,033 (15,895 ) Interest and other income 3,555 3,478 1,803 (7,033 ) 1,803 Gain on sale of unconsolidated joint venture interests — 762 — — 762 3,555 (8,194 ) (8,691 ) — (13,330 ) Income (loss) before income taxes and unconsolidated entities: 4,262 (10,670 ) 6,142 — (266 ) Income tax expense — — (7 ) — (7 ) Income (loss) from unconsolidated entities (2,764 ) 9,194 — (4,659 ) 1,771 Net income $ 1,498 $ (1,476 ) $ 6,135 $ (4,659 ) $ 1,498 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 Asset and property management fee income 245 — 229 — 474 Other property income — — 604 (18 ) 586 245 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 fee expenses: Related-party — 3 — (3 ) — Other — — 269 — 269 Depreciation — 82 21,523 — 21,605 Amortization — 5 9,452 — 9,457 General and administrative – corporate 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 and unconsolidated entities: 4,307 (10,901 ) 9,660 — 3,066 Income tax benefit — — 388 — 388 Income (loss) from unconsolidated joint venture 70,415 63,099 — (135,399 ) (1,885 ) Income (loss) before sale of real estate assets: 74,722 52,198 10,048 (135,399 ) 1,569 Gain on sale 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 Comprehensive Income (in thousands): For the Three Months Ended March 31, 2018 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Net income $ 1,498 $ (1,476 ) $ 6,135 $ (4,659 ) $ 1,498 Market value adjustments to interest rate swaps 2,514 2,514 — (2,514 ) 2,514 Comprehensive income $ 4,012 $ 1,038 $ 6,135 $ (7,173 ) $ 4,012 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 Consolidating Statements of Cash Flows (in thousands): For the Three Months Ended March 31, 2018 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Consolidating Adjustments Columbia Property Trust Cash flows from operating activities $ 708 $ (5,326 ) $ 19,389 $ — $ 14,771 Cash flows from investing activities: Net proceeds from sale of investments in unconsolidated joint ventures — 235,083 — — 235,083 Investment in real estate and related assets — — (23,877 ) — (23,877 ) Investments in unconsolidated joint ventures — (1,541 ) — — (1,541 ) Distributions from unconsolidated joint ventures — 2,976 — — 2,976 Distributions from subsidiaries 75,935 (9,988 ) — (65,947 ) — Net cash provided by (used in) investing activities 75,935 226,530 (23,877 ) (65,947 ) 212,641 Cash flows from financing activities: Borrowings, net of fees — 108,983 — — 108,983 Repayments — (247,000 ) (814 ) — (247,814 ) Distributions (47,819 ) (77,811 ) 11,864 65,947 (47,819 ) Repurchases of common stock (29,261 ) — — — (29,261 ) Net cash provided by (used in) financing activities (77,080 ) (215,828 ) 11,050 65,947 (215,911 ) Net increase (decrease) in cash and cash equivalents (437 ) 5,376 6,562 — 11,501 Cash and cash equivalents, beginning of period 692 5,079 3,796 — 9,567 Cash and cash equivalents, end of period $ 255 $ 10,455 $ 10,358 $ — $ 21,068 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 Consolidating Adjustments Columbia Property Trust Cash flows from operating activities $ 64,000 $ 59,949 $ 16,848 $ (135,399 ) $ 5,398 Cash flows from investing activities: Net proceeds from sales of real estate (1) — 49,531 455,129 — 504,660 Investment in real estate and related assets (12,000 ) (59 ) (21,115 ) — (33,174 ) Investments in unconsolidated joint ventures — (1,230 ) — — (1,230 ) Distributions from subsidiaries (2) 362,170 311,574 — (673,744 ) — Net cash provided by investing activities 350,170 359,816 434,014 (673,744 ) 470,256 Cash flows from financing activities: Repayments — — (74,406 ) — (74,406 ) Distributions (3) (65,892 ) (416,068 ) (388,400 ) 809,143 (61,217 ) Repurchases of common stock (1,461 ) — — — (1,461 ) Net cash used in financing activities (67,353 ) (416,068 ) (462,806 ) 809,143 (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 (1) Net proceeds from sales of real estate increased (decreased) from what was reported in the March 31, 2017 Form 10-Q by $(268.8) million , $49.5 million , and $219.3 million for the parent, issuer, and non-guarantors, respectively. (2) Distributions from subsidiaries increased (decreased) from what was reported in the March 31, 2017 Form 10-Q by $362.2 million , $311.6 million , and $(673.8) million for the parent, issuer, and eliminations, respectively. (3) Distributions (increased) decreased from what was reported in the March 31, 2017 Form 10-Q by $(4.7) million , $(416.1) million , $(388.4) million , and $809.2 million , for the parent, 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. |