SUPPLEMENTAL CONSOLIDATING STATEMENTS | NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET JUNE 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total ASSETS Cash and cash equivalents $ 223 $ — $ — $ 2 $ — $ 225 Accounts receivable, net 59,490 — — — — 59,490 Inventories 2,109 — — — — 2,109 Rental equipment, net 479,491 — — — — 479,491 Property and equipment, net 35,575 — — — — 35,575 Prepaid expenses and other assets 17,276 — — — — 17,276 Goodwill 58,765 — — — — 58,765 Investment in subsidiary — 42,080 42,080 156,244 (240,404 ) — Intercompany 6,490 — — (6,490 ) — — Intangible assets, net 15,957 — — — — 15,957 Total assets $ 675,376 $ 42,080 $ 42,080 $ 149,756 $ (240,404 ) $ 668,888 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 21,370 $ — $ — $ — $ — $ 21,370 Accrued expenses and other liabilities 29,966 — — 120 — 30,086 Revolving credit facility 293,000 — — — — 293,000 Second lien loan, net 476,833 — — — — 476,833 Payable pursuant to tax receivable agreement — — — 28,670 — 28,670 Deferred tax liability, net — — — 6,617 — 6,617 Total liabilities 821,169 — — 35,407 — 856,576 Stockholders' deficit / members' deficit Class A Common Stock — — — 105 — 105 Class B Common Stock — — — 150 150 Additional paid-in capital — — — 34,349 (146,143 ) (111,794 ) Retained earnings — — — 9,947 — 9,947 Members' deficit (187,873 ) — — — 187,873 — Accumulated surplus 42,080 42,080 42,080 — (126,240 ) — Total stockholders' deficit / members' deficit (145,793 ) 42,080 42,080 44,551 (84,510 ) (101,592 ) Non-controlling interest — — — 69,798 (155,894 ) (86,096 ) Total stockholders' deficit / members' deficit and non-controlling interest (145,793 ) 42,080 42,080 114,349 (240,404 ) (187,688 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 675,376 $ 42,080 $ 42,080 $ 149,756 $ (240,404 ) $ 668,888 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2014 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total ASSETS Cash and cash equivalents $ 205 $ — $ — $ 2 $ — $ 207 Accounts receivable, net 66,375 — — — — 66,375 Inventories 2,005 — — — — 2,005 Rental equipment, net 420,245 — — — — 420,245 Property and equipment, net 30,210 — — — — 30,210 Prepaid expenses and other assets 16,959 — — — — 16,959 Goodwill 58,765 — — — — 58,765 Investment in subsidiary — 25,627 25,627 148,791 (200,045 ) — Intercompany 6,206 — — (6,206 ) — — Intangible assets, net 16,600 — — — — 16,600 Total assets $ 617,570 $ 25,627 $ 25,627 $ 142,587 $ (200,045 ) $ 611,366 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 27,389 $ — $ — $ — $ — $ 27,389 Accrued expenses and other liabilities 31,188 — — 15 — 31,203 Revolving credit facility 245,200 — — — — 245,200 Second lien loan, net 476,713 — — — — 476,713 Payable pursuant to tax receivable agreement — — — 31,557 — 31,557 Deferred tax liability, net — — — 5,405 — 5,405 Total liabilities 780,490 — — 36,977 — 817,467 Stockholders' deficit / members' deficit Class A Common Stock — — — 105 — 105 Class B Common Stock — — — 150 150 Additional paid-in capital — — — 33,958 (146,143 ) (112,185 ) Retained earnings — — — 1,599 — 1,599 Members' deficit (188,547 ) — — — 188,547 — Accumulated surplus 25,627 25,627 25,627 — (76,881 ) — Total stockholders' deficit / members' deficit (162,920 ) 25,627 25,627 35,812 (34,477 ) (110,331 ) Non-controlling interest — — — 69,798 (165,568 ) (95,770 ) Total stockholders' deficit / members' deficit and non-controlling interest (162,920 ) 25,627 25,627 105,610 (200,045 ) (206,101 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 617,570 $ 25,627 $ 25,627 $ 142,587 $ (200,045 ) $ 611,366 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total Revenues Rental revenues $ 84,820 $ — $ — $ — $ — $ 84,820 Equipment sales 6,174 — — — — 6,174 Parts and service 3,233 — — — — 3,233 Total revenues 94,227 — — — — 94,227 Cost of revenues Cost of equipment sold 4,058 — — — — 4,058 Depreciation of rental equipment 21,213 — — — — 21,213 Cost of rental revenues 19,511 — — — — 19,511 Cost of parts and service 1,807 — — — — 1,807 Total cost of revenues 46,589 — — — — 46,589 Gross profit 47,638 — — — — 47,638 Other operating expenses Selling, general and administrative expenses 22,468 — — — — 22,468 Other depreciation and amortization 2,657 — — — — 2,657 Total other operating expenses 25,125 — — — — 25,125 Income from operations 22,513 — — — — 22,513 Other (income) expenses Interest expense 10,753 — — — — 10,753 Adjustment to tax receivable agreement — — — (3,408 ) — (3,408 ) Gain on interest rate swap (1,007 ) — — — — (1,007 ) Amortization of debt issue costs 381 — — — — 381 Total other (income) expenses 10,127 — — (3,408 ) — 6,719 Income before income taxes 12,386 — — 3,408 — 15,794 Equity earnings in subsidiaries — 12,373 12,373 5,098 (29,844 ) — Provision for income taxes (13 ) — — (1,087 ) — (1,100 ) Net income 12,373 12,373 12,373 7,419 (29,844 ) 14,694 Less: net income attributable to non-controlling interest 7,275 7,275 7,275 — (14,550 ) 7,275 Net income attributable to Neff Corporation $ 5,098 $ 5,098 $ 5,098 $ 7,419 $ (15,294 ) $ 7,419 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total Revenues Rental revenues $ 158,961 $ — $ — $ — $ — $ 158,961 Equipment sales 12,961 — — — — 12,961 Parts and service 6,391 — — — — 6,391 Total revenues 178,313 — — — — 178,313 Cost of revenues Cost of equipment sold 8,390 — — — — 8,390 Depreciation of rental equipment 40,727 — — — — 40,727 Cost of rental revenues 37,370 — — — — 37,370 Cost of parts and service 3,570 — — — — 3,570 Total cost of revenues 90,057 — — — — 90,057 Gross profit 88,256 — — — — 88,256 Other operating expenses Selling, general and administrative expenses 44,758 — — — — 44,758 Other depreciation and amortization 5,118 — — — — 5,118 Total other operating expenses 49,876 — — — — 49,876 Income from operations 38,380 — — — — 38,380 Other (income) expenses Interest expense 21,267 — — — — 21,267 Adjustment to tax receivable agreement — — — (2,887 ) — (2,887 ) Gain on interest rate swap (119 ) — — — — (119 ) Amortization of debt issue costs 752 — — — — 752 Total other (income) expenses 21,900 — — (2,887 ) — 19,013 Income before income taxes 16,480 — — 2,887 — 19,367 Equity earnings in subsidiaries — 16,453 16,453 6,779 (39,685 ) — Provision for income taxes (27 ) — — (1,318 ) — (1,345 ) Net income 16,453 16,453 16,453 8,348 (39,685 ) 18,022 Less: net income attributable to non-controlling interest 9,674 9,674 9,674 — (19,348 ) 9,674 Net income attributable to Neff Corporation $ 6,779 $ 6,779 $ 6,779 $ 8,348 $ (20,337 ) $ 8,348 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total Cash Flows from Operating Activities Net income $ 16,453 $ 16,453 $ 16,453 $ 8,348 $ (39,685 ) $ 18,022 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation 45,202 — — — — 45,202 Amortization of debt issue costs 752 — — — — 752 Amortization of intangible assets 643 — — — — 643 Amortization of original issue discount on second lien loan 120 — — — — 120 Gain on sale of equipment (4,571 ) — — — — (4,571 ) Provision for bad debt 825 — — — — 825 Equity-based compensation 674 — — — — 674 Deferred income taxes — — — 1,212 — 1,212 Adjustment to tax receivable agreement — — — (2,887 ) — (2,887 ) Unrealized gain on interest rate swap (218 ) — — — — (218 ) Equity earnings in subsidiaries — (16,453 ) (16,453 ) (6,779 ) 39,685 — Changes in operating assets and liabilities: Accounts receivable 6,060 — — — — 6,060 Inventories, prepaid expenses and other assets (955 ) — — — — (955 ) Accounts payable (2,271 ) — — — — (2,271 ) Accrued expenses and other liabilities (2,010 ) — — 105 — (1,905 ) Net cash provided by (used in) operating activities 60,704 — — (1 ) — 60,703 Cash Flows from Investing Activities Purchases of rental equipment (111,095 ) — — — — (111,095 ) Proceeds from sale of equipment 12,961 — — — — 12,961 Purchases of property and equipment (10,068 ) — — — — (10,068 ) Net cash used in investing activities (108,202 ) — — — — (108,202 ) Cash Flows from Financing Activities Repayments under revolving credit facility (53,111 ) — — — — (53,111 ) Borrowings under revolving credit facility 100,911 — — — — 100,911 Payment of costs directly associated with the issuance of Class A common stock — — — (283 ) — (283 ) Intercompany (284 ) — — 284 — — Net cash provided by financing activities 47,516 — — 1 — 47,517 Net increase in cash and cash equivalents 18 — — — — 18 Cash and cash equivalents, beginning of period 205 — — 2 — 207 Cash and cash equivalents, end of period $ 223 $ — $ — $ 2 $ — $ 225 |