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 consolidated financial statements. Set forth below are Columbia Property Trust's condensed consolidating balance sheets as of March 31, 2019 and December 31, 2018 , as well as its condensed consolidating statements of operations, its condensed consolidating statements of comprehensive income, and its condensed consolidating statements of cash flows for the three months ended March 31, 2019 and 2018 . Condensed Consolidating Balance Sheets (in thousands): As of March 31, 2019 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ — $ 803,986 $ — $ 803,986 Buildings and improvements, net — 1,633 1,790,293 — 1,791,926 Intangible lease assets, net — — 64,250 — 64,250 Construction in progress — — 37,772 — 37,772 Real estate assets held for sale, net — — 145,346 — 145,346 Total real estate assets — 1,633 2,841,647 — 2,843,280 Operating lease assets 1,980 — 61,849 — 63,829 Investments in unconsolidated joint ventures — 1,067,905 — — 1,067,905 Cash and cash equivalents 165 11,768 6,618 — 18,551 Investment in subsidiaries 2,578,461 1,202,861 — (3,781,322 ) — Tenant receivables — — 3,760 — 3,760 Straight-line rent receivable — — 83,828 — 83,828 Prepaid expenses and other assets 140,890 352,349 7,309 (469,028 ) 31,520 Intangible lease origination costs, net — — 31,626 — 31,626 Deferred lease costs, net — — 58,932 — 58,932 Other assets held for sale — — 20,498 — 20,498 Total assets $ 2,721,496 $ 2,636,516 $ 3,116,067 $ (4,250,350 ) $ 4,223,729 Liabilities: Line of credit and notes payable, net $ — $ 680,456 $ 467,344 $ (467,344 ) $ 680,456 Bonds payable, net — 694,736 — — 694,736 Operating lease liabilities 2,626 — 32,112 — 34,738 Accounts payable, accrued expenses, and accrued capital expenditures 6 10,628 27,328 — 37,962 Due to affiliates — — 1,684 (1,684 ) — Deferred income — — 16,943 — 16,943 Intangible lease liabilities, net — — 19,539 — 19,539 Liabilities held for sale — — 20,491 — 20,491 Total liabilities 2,632 1,385,820 585,441 (469,028 ) 1,504,865 Equity: Total equity 2,718,864 1,250,696 2,530,626 (3,781,322 ) 2,718,864 Total liabilities and equity $ 2,721,496 $ 2,636,516 $ 3,116,067 $ (4,250,350 ) $ 4,223,729 Condensed Consolidating Balance Sheets (in thousands): As of December 31, 2018 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Assets: Real estate assets, at cost: Land $ — $ — $ 817,975 $ — $ 817,975 Building and improvements, net — 1,739 1,908,302 — 1,910,041 Intangible lease assets, net — — 98,540 — 98,540 Construction in progress — — 33,800 — 33,800 Total real estate assets — 1,739 2,858,617 — 2,860,356 Investments in unconsolidated joint ventures — 1,071,353 — — 1,071,353 Cash and cash equivalents 1,705 10,573 4,840 — 17,118 Investment in subsidiaries 2,622,528 1,236,982 — (3,859,510 ) — Tenant receivables, net — — 3,258 — 3,258 Straight-line rent receivable — — 87,159 — 87,159 Prepaid expenses and other assets 140,797 340,071 11,379 (469,029 ) 23,218 Intangible lease origination costs, net — — 34,092 — 34,092 Deferred lease costs, net — — 77,439 — 77,439 Total assets $ 2,765,030 $ 2,660,718 $ 3,076,784 $ (4,328,539 ) $ 4,173,993 Liabilities: Lines of credit and notes payable, net $ — $ 629,308 $ 467,344 $ (467,344 ) $ 629,308 Bonds payable, net — 694,538 — — 694,538 Accounts payable, accrued expenses, and accrued capital expenditures 674 9,441 39,007 (5 ) 49,117 Dividends payable 23,340 — — — 23,340 Due to affiliates — — 1,680 (1,680 ) — Deferred income — — 15,593 — 15,593 Intangible lease liabilities, net — — 21,081 — 21,081 Total liabilities 24,014 1,333,287 544,705 (469,029 ) 1,432,977 Equity: Total equity 2,741,016 1,327,431 2,532,079 (3,859,510 ) 2,741,016 Total liabilities and equity $ 2,765,030 $ 2,660,718 $ 3,076,784 $ (4,328,539 ) $ 4,173,993 Condensed Consolidating Statements of Operations (in thousands): For the Three Months Ended March 31, 2019 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Revenues: Rental income and tenant reimbursements $ — $ — $ 71,862 $ — $ 71,862 Asset and property management fee income 912 — 957 — 1,869 Other property income — — 1,702 — 1,702 912 — 74,521 — 75,433 Expenses: Property operating costs — — 24,237 — 24,237 Asset and property management fees — — 255 — 255 Depreciation — 171 20,233 — 20,404 Amortization — — 7,461 — 7,461 General and administrative – corporate 199 2,220 6,005 — 8,424 General and administrative – unconsolidated joint ventures — — 809 — 809 199 2,391 59,000 — 61,590 Other income (expense): Interest expense — (12,095 ) (5,053 ) 5,053 (12,095 ) Interest and other income 1,575 3,478 1 (5,053 ) 1 Income tax expense — — (7 ) — (7 ) Income (loss) from unconsolidated entities 1,225 14,933 (3 ) (14,384 ) 1,771 2,800 6,316 (5,062 ) (14,384 ) (10,330 ) Net income $ 3,513 $ 3,925 $ 10,459 $ (14,384 ) $ 3,513 Condensed 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 and tenant reimbursements $ — $ — $ 70,360 $ — $ 70,360 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 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 Income tax expense — — (7 ) — (7 ) Income (loss) from unconsolidated entities (2,764 ) 9,194 — (4,659 ) 1,771 791 1,000 (8,698 ) (4,659 ) (11,566 ) Net income (loss) $ 1,498 $ (1,476 ) $ 6,135 $ (4,659 ) $ 1,498 Condensed Consolidating Statements of Comprehensive Income (in thousands): For the Three Months Ended March 31, 2019 Columbia Property Trust (Guarantor) Columbia Property Trust OP Non- Guarantors Consolidating Adjustments Columbia Property Trust Net income $ 3,513 $ 3,925 $ 10,459 $ (14,384 ) $ 3,513 Market value adjustments to interest rate swaps (1,431 ) (1,431 ) — 1,431 (1,431 ) Comprehensive income $ 2,082 $ 2,494 $ 10,459 $ (12,953 ) $ 2,082 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 Condensed Consolidating Statements of Cash Flows (in thousands): For the Three Months Ended March 31, 2019 Columbia Property Trust (Guarantor) Columbia Property Trust OP (the Issuer) Non- Guarantors Consolidating Adjustments Columbia Property Trust Cash flows from operating activities $ 4,638 $ 2,948 $ 41,877 $ (14,384 ) $ 35,079 Cash flows from investing activities: Investment in real estate and related assets (13,701 ) — (20,951 ) — (34,652 ) Investments in unconsolidated joint ventures — (6,528 ) — — (6,528 ) Distributions from unconsolidated joint ventures — 5,672 — — 5,672 Distributions from subsidiaries 56,640 7,313 — (63,953 ) — Net cash provided by (used in) investing activities 42,939 6,457 (20,951 ) (63,953 ) (35,508 ) Cash flows from financing activities: Borrowings, net of fees — 73,979 — — 73,979 Repayments — (23,000 ) — — (23,000 ) Distributions (46,716 ) (59,189 ) (19,148 ) 78,337 (46,716 ) Repurchases of common stock (2,401 ) — — — (2,401 ) Net cash provided by (used in) financing activities (49,117 ) (8,210 ) (19,148 ) 78,337 1,862 Net increase (decrease) in cash and cash equivalents (1,540 ) 1,195 1,778 — 1,433 Cash and cash equivalents, beginning of period 1,705 10,573 4,840 — 17,118 Cash and cash equivalents, end of period $ 165 $ 11,768 $ 6,618 $ — $ 18,551 Condensed 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 |