SUPPLEMENTAL CONSOLIDATING STATEMENTS | NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET JUNE 30, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation ASSETS Cash and cash equivalents $ 263 $ — $ — $ — $ — $ 263 Accounts receivable, net 61,994 — — — — 61,994 Inventories 2,066 — — — — 2,066 Rental equipment, net 488,388 — — — — 488,388 Property and equipment, net 36,825 — — — — 36,825 Prepaid expenses and other assets 16,213 — — — — 16,213 Goodwill 60,644 — — — — 60,644 Investment in subsidiary — 78,793 78,793 162,387 (319,973 ) — Intercompany 6,488 — — (6,488 ) — — Intangible assets, net 14,781 — — — — 14,781 Total assets $ 687,662 $ 78,793 $ 78,793 $ 155,899 $ (319,973 ) $ 681,174 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 23,324 $ — $ — $ — $ — $ 23,324 Accrued expenses and other liabilities 38,692 — — — — 38,692 Revolving credit facility 269,700 — — — — 269,700 Second lien loan, net 473,764 — — — — 473,764 Payable pursuant to tax receivable agreement — — — 29,809 — 29,809 Deferred tax liability, net — — — 8,957 — 8,957 Total liabilities $ 805,480 $ — $ — $ 38,766 $ — $ 844,246 Stockholders' deficit / members' deficit Class A Common Stock $ — $ — $ — $ 90 $ — $ 90 Class B Common Stock — — — 150 — 150 Additional paid-in capital — — — 27,437 (146,143 ) (118,706 ) Retained earnings — — — 19,658 — 19,658 Members' deficit (196,611 ) — — — 196,611 — Accumulated surplus 78,793 78,793 78,793 — (236,379 ) — Total stockholders' deficit / members' deficit (117,818 ) 78,793 78,793 47,335 (185,911 ) (98,808 ) Non-controlling interest — — — 69,798 (134,062 ) (64,264 ) Total stockholders' deficit / members' deficit and non-controlling interest (117,818 ) 78,793 78,793 117,133 (319,973 ) (163,072 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 687,662 $ 78,793 $ 78,793 $ 155,899 $ (319,973 ) $ 681,174 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation ASSETS Cash and cash equivalents $ 287 $ — $ — $ 2 $ — $ 289 Accounts receivable, net 70,328 — — — — 70,328 Inventories 1,766 — — — — 1,766 Rental equipment, net 457,470 — — — — 457,470 Property and equipment, net 33,473 — — — — 33,473 Prepaid expenses and other assets 14,488 — — — — 14,488 Goodwill 60,599 — — — — 60,599 Investment in subsidiary — 67,427 67,427 166,406 (301,260 ) — Intercompany 6,490 — — (6,490 ) — — Intangible assets, net 15,314 — — — — 15,314 Total assets $ 660,215 $ 67,427 $ 67,427 $ 159,918 $ (301,260 ) $ 653,727 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 18,948 $ — $ — $ — $ — $ 18,948 Accrued expenses and other liabilities 31,412 — — — — 31,412 Revolving credit facility 253,600 — — — — 253,600 Second lien loan, net 476,966 — — — — 476,966 Payable pursuant to tax receivable agreement — — — 29,133 — 29,133 Deferred tax liability, net — — — 9,458 — 9,458 Total liabilities $ 780,926 $ — $ — $ 38,591 $ — $ 819,517 Stockholders' deficit / members' deficit Class A Common Stock $ — $ — $ — $ 104 $ — $ 104 Class B Common Stock — — — 150 — 150 Additional paid-in capital — — — 34,085 (146,143 ) (112,058 ) Retained earnings — — — 17,190 — 17,190 Members' deficit (188,138 ) — — — 188,138 — Accumulated surplus 67,427 67,427 67,427 — (202,281 ) — Total stockholders' deficit / members' deficit (120,711 ) 67,427 67,427 51,529 (160,286 ) (94,614 ) Non-controlling interest — — — 69,798 (140,974 ) (71,176 ) Total stockholders' deficit / members' deficit and non-controlling interest (120,711 ) 67,427 67,427 121,327 (301,260 ) (165,790 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 660,215 $ 67,427 $ 67,427 $ 159,918 $ (301,260 ) $ 653,727 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 91,474 $ — $ — $ — $ — $ 91,474 Equipment sales 4,941 — — — — 4,941 Parts and service 3,245 — — — — 3,245 Total revenues 99,660 — — — — 99,660 Cost of revenues Cost of equipment sold 2,963 — — — — 2,963 Depreciation of rental equipment 22,761 — — — — 22,761 Cost of rental revenues 21,675 — — — — 21,675 Cost of parts and service 1,799 — — — — 1,799 Total cost of revenues 49,198 — — — — 49,198 Gross profit 50,462 — — — — 50,462 Other operating expenses Selling, general and administrative expenses 23,387 — — — — 23,387 Other depreciation and amortization 2,594 — — — — 2,594 Total other operating expenses 25,981 — — — — 25,981 Income from operations 24,481 — — — — 24,481 Other expenses Interest expense 10,476 — — — — 10,476 Adjustment to tax receivable agreement — — — 262 — 262 Loss on interest rate swap 1,828 — — — — 1,828 Amortization of debt issue costs 370 — — — — 370 Total other expenses 12,674 — — 262 — 12,936 Income (loss) before income taxes 11,807 — — (262 ) — 11,545 Equity earnings in subsidiaries — 11,757 11,757 4,438 (27,952 ) — Provision for income taxes (50 ) — — (1,556 ) — (1,606 ) Net income 11,757 11,757 11,757 2,620 (27,952 ) 9,939 Less: net income attributable to non-controlling interest — — 7,319 — — 7,319 Net income attributable to Neff Corporation $ 11,757 $ 11,757 $ 4,438 $ 2,620 $ (27,952 ) $ 2,620 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 Stand Alone Eliminations Neff Corporation 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 expenses (income) 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 expenses (income) 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, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 172,651 $ — $ — $ — $ — $ 172,651 Equipment sales 10,043 — — — — 10,043 Parts and service 6,550 — — — — 6,550 Total revenues 189,244 — — — — 189,244 Cost of revenues Cost of equipment sold 6,074 — — — — 6,074 Depreciation of rental equipment 44,926 — — — — 44,926 Cost of rental revenues 41,608 — — — — 41,608 Cost of parts and service 3,604 — — — — 3,604 Total cost of revenues 96,212 — — — — 96,212 Gross profit 93,032 — — — — 93,032 Other operating expenses Selling, general and administrative expenses 47,909 — — — — 47,909 Other depreciation and amortization 5,335 — — — — 5,335 Total other operating expenses 53,244 — — — — 53,244 Income from operations 39,788 — — — — 39,788 Other expenses Interest expense 21,125 — — — — 21,125 Adjustment to tax receivable agreement — — — 676 — 676 Loss on interest rate swap 6,482 — — — — 6,482 Amortization of debt issue costs 765 — — — — 765 Total other expenses 28,372 — — 676 — 29,048 Income (loss) before income taxes 11,416 — — (676 ) — 10,740 Equity earnings in subsidiaries — 11,366 11,366 4,316 (27,048 ) — Provision for income taxes (50 ) — — (1,172 ) — (1,222 ) Net income 11,366 11,366 11,366 2,468 (27,048 ) 9,518 Less: net income attributable to non-controlling interest — — 7,050 — — 7,050 Net income attributable to Neff Corporation $ 11,366 $ 11,366 $ 4,316 $ 2,468 $ (27,048 ) $ 2,468 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 Stand Alone Eliminations Neff Corporation 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 expenses (income) 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 expenses (income) 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 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Cash Flows from Operating Activities Net income $ 11,366 $ 11,366 $ 11,366 $ 2,468 $ (27,048 ) $ 9,518 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 49,726 — — — — 49,726 Amortization of debt issue costs 765 — — — — 765 Amortization of intangible assets 535 — — — — 535 Amortization of original issue discount 147 — — — — 147 Gain on sale of equipment (3,969 ) — — — — (3,969 ) Provision for bad debt 862 — — — — 862 Equity-based compensation 1,098 — — — — 1,098 Deferred income taxes 50 — — 1,172 — 1,222 Adjustment to tax receivable agreement — — — 676 — 676 Unrealized loss on interest rate swap 6,183 — — — — 6,183 Equity earnings in subsidiaries — (11,366 ) (11,366 ) (4,316 ) 27,048 — Changes in operating assets and liabilities: Accounts receivable 7,472 — — — — 7,472 Inventories, prepaid expenses and other assets (1,267 ) — — — — (1,267 ) Accounts payable (324 ) — — — — (324 ) Accrued expenses and other liabilities 882 — — — — 882 Net cash provided by operating activities 73,526 — — — — 73,526 Cash Flows from Investing Activities Purchases of rental equipment (76,557 ) — — — — (76,557 ) Proceeds from sale of equipment 10,043 — — — — 10,043 Purchases of property and equipment (8,648 ) — — — — (8,648 ) Net cash used in investing activities (75,162 ) — — — — (75,162 ) Cash Flows from Financing Activities Repayments under revolving credit facility (66,400 ) — — — — (66,400 ) Borrowings under revolving credit facility 82,500 — — — — 82,500 Debt issue costs (1,570 ) — — — — (1,570 ) Common stock repurchases — — — (9,433 ) — (9,433 ) Common unit sales/repurchases (9,433 ) — — 9,433 — — Second Lien Loan prepayment (3,349 ) — — — — (3,349 ) Distribution to member (138 ) — — — — (138 ) Intercompany 2 — — (2 ) — — Net cash provided by (used in) financing activities 1,612 — — (2 ) — 1,610 Net decrease in cash and cash equivalents (24 ) — — (2 ) — (26 ) Cash and cash equivalents, beginning of period 287 — — 2 — 289 Cash and cash equivalents, end of period $ 263 $ — $ — $ — $ — $ 263 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED 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 Stand Alone Eliminations Neff Corporation 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 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 |