SUPPLEMENTAL CONSOLIDATING STATEMENTS | NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET SEPTEMBER 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total ASSETS Cash and cash equivalents $ 230 $ — $ — $ 2 $ — $ 232 Accounts receivable, net 60,869 — — — — 60,869 Inventories 2,244 — — — — 2,244 Rental equipment, net 468,534 — — — — 468,534 Property and equipment, net 34,637 — — — — 34,637 Prepaid expenses and other assets 15,429 — — — — 15,429 Goodwill 58,765 — — — — 58,765 Investment in subsidiary — 52,688 52,688 160,841 (266,217 ) — Intercompany 6,490 — — (6,490 ) — — Intangible assets, net 15,635 — — — — 15,635 Total assets $ 662,833 $ 52,688 $ 52,688 $ 154,353 $ (266,217 ) $ 656,345 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 9,338 $ — $ — $ — $ — $ 9,338 Accrued expenses and other liabilities 33,555 — — — — 33,555 Revolving credit facility 278,000 — — — — 278,000 Second lien loan, net 476,898 — — — — 476,898 Payable pursuant to tax receivable agreement — — — 29,081 — 29,081 Deferred tax liability, net — — — 7,490 — 7,490 Total liabilities 797,791 — — 36,571 — 834,362 Stockholders' deficit / members' deficit Class A Common Stock — — — 105 — 105 Class B Common Stock — — — 150 — 150 Additional paid-in capital — — — 34,576 (146,143 ) (111,567 ) Retained earnings — — — 13,153 — 13,153 Members' deficit (187,646 ) — — — 187,646 — Accumulated surplus 52,688 52,688 52,688 — (158,064 ) — Total stockholders' deficit / members' deficit (134,958 ) 52,688 52,688 47,984 (116,561 ) (98,159 ) Non-controlling interest — — — 69,798 (149,656 ) (79,858 ) Total stockholders' deficit / members' deficit and non-controlling interest (134,958 ) 52,688 52,688 117,782 (266,217 ) (178,017 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 662,833 $ 52,688 $ 52,688 $ 154,353 $ (266,217 ) $ 656,345 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 SEPTEMBER 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total Revenues Rental revenues $ 90,532 $ — $ — $ — $ — $ 90,532 Equipment sales 5,559 — — — — 5,559 Parts and service 3,333 — — — — 3,333 Total revenues 99,424 — — — — 99,424 Cost of revenues Cost of equipment sold 3,474 — — — — 3,474 Depreciation of rental equipment 21,553 — — — — 21,553 Cost of rental revenues 21,186 — — — — 21,186 Cost of parts and service 1,964 — — — — 1,964 Total cost of revenues 48,177 — — — — 48,177 Gross profit 51,247 — — — — 51,247 Other operating expenses Selling, general and administrative expenses 22,852 — — — — 22,852 Other depreciation and amortization 2,678 — — — — 2,678 Total other operating expenses 25,530 — — — — 25,530 Income from operations 25,717 — — — — 25,717 Other expenses Interest expense 10,907 — — — — 10,907 Adjustment to tax receivable agreement — — — 411 — 411 Loss on interest rate swap 4,216 — — — — 4,216 Amortization of debt issue costs 392 — — — — 392 Total other expenses 15,515 — — 411 — 15,926 Income (loss) before income taxes 10,202 — — (411 ) — 9,791 Equity earnings in subsidiaries — 10,608 10,608 4,370 (25,586 ) — Benefit from (provision for) income taxes 406 — — (753 ) — (347 ) Net income 10,608 10,608 10,608 3,206 (25,586 ) 9,444 Less: net income attributable to non-controlling interest 6,238 6,238 6,238 — (12,476 ) 6,238 Net income attributable to Neff Corporation $ 4,370 $ 4,370 $ 4,370 $ 3,206 $ (13,110 ) $ 3,206 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total Revenues Rental revenues $ 249,493 $ — $ — $ — $ — $ 249,493 Equipment sales 18,520 — — — — 18,520 Parts and service 9,724 — — — — 9,724 Total revenues 277,737 — — — — 277,737 Cost of revenues Cost of equipment sold 11,864 — — — — 11,864 Depreciation of rental equipment 62,280 — — — — 62,280 Cost of rental revenues 58,556 — — — — 58,556 Cost of parts and service 5,534 — — — — 5,534 Total cost of revenues 138,234 — — — — 138,234 Gross profit 139,503 — — — — 139,503 Other operating expenses Selling, general and administrative expenses 67,610 — — — — 67,610 Other depreciation and amortization 7,796 — — — — 7,796 Total other operating expenses 75,406 — — — — 75,406 Income from operations 64,097 — — — — 64,097 Other expenses (income) Interest expense 32,174 — — — — 32,174 Adjustment to tax receivable agreement — — — (2,476 ) — (2,476 ) Loss on interest rate swap 4,097 — — — — 4,097 Amortization of debt issue costs 1,144 — — — — 1,144 Total other expenses (income) 37,415 — — (2,476 ) — 34,939 Income before income taxes 26,682 — — 2,476 — 29,158 Equity earnings in subsidiaries — 27,061 27,061 11,149 (65,271 ) — Benefit from (provision for) income taxes 379 — — (2,071 ) — (1,692 ) Net income 27,061 27,061 27,061 11,554 (65,271 ) 27,466 Less: net income attributable to non-controlling interest 15,912 15,912 15,912 — (31,824 ) 15,912 Net income attributable to Neff Corporation $ 11,149 $ 11,149 $ 11,149 $ 11,554 $ (33,447 ) $ 11,554 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Eliminations Total Cash Flows from Operating Activities Net income $ 27,061 $ 27,061 $ 27,061 $ 11,554 $ (65,271 ) $ 27,466 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation 69,111 — — — — 69,111 Amortization of debt issue costs 1,144 — — — — 1,144 Amortization of intangible assets 965 — — — — 965 Amortization of original issue discount 185 — — — — 185 Gain on sale of equipment (6,656 ) — — — — (6,656 ) Provision for bad debt 1,431 — — — — 1,431 Equity-based compensation 901 — — — — 901 Deferred income taxes — — — 2,085 — 2,085 Adjustment to tax receivable agreement — — — (2,476 ) — (2,476 ) Unrealized loss on interest rate swap 3,852 — — — — 3,852 Equity earnings in subsidiaries — (27,061 ) (27,061 ) (11,149 ) 65,271 — Changes in operating assets and liabilities: Accounts receivable 4,075 — — — — 4,075 Inventories, prepaid expenses and other assets 147 — — — — 147 Accounts payable (1,271 ) — — — — (1,271 ) Accrued expenses and other liabilities (1,255 ) — — (15 ) — (1,270 ) Net cash provided by (used in) operating activities 99,690 — — (1 ) — 99,689 Cash Flows from Investing Activities Purchases of rental equipment (138,959 ) — — — — (138,959 ) Proceeds from sale of equipment 18,520 — — — — 18,520 Purchases of property and equipment (11,742 ) — — — — (11,742 ) Net cash used in investing activities (132,181 ) — — — — (132,181 ) Cash Flows from Financing Activities Repayments under revolving credit facility (95,239 ) — — — — (95,239 ) Borrowings under revolving credit facility 128,039 — — — — 128,039 Payment of costs directly associated with the issuance of Class A common stock — — — (283 ) — (283 ) Intercompany (284 ) — — 284 — — Net cash provided by financing activities 32,516 — — 1 — 32,517 Net increase in cash and cash equivalents 25 — — — — 25 Cash and cash equivalents, beginning of period 205 — — 2 — 207 Cash and cash equivalents, end of period $ 230 $ — $ — $ 2 $ — $ 232 |