SUPPLEMENTAL CONSOLIDATING STATEMENTS | NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET SEPTEMBER 30, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation ASSETS Cash and cash equivalents $ 839 $ — $ — $ — $ — $ 839 Accounts receivable, net 64,478 — — — — 64,478 Inventories 1,843 — — — — 1,843 Rental equipment, net 478,103 — — — — 478,103 Property and equipment, net 36,177 — — — — 36,177 Prepaid expenses and other assets 16,575 — — — — 16,575 Goodwill 60,644 — — — — 60,644 Investment in subsidiary — 95,662 95,662 168,099 (359,423 ) — Intercompany 6,488 — — (6,488 ) — — Intangible assets, net 14,513 — — — — 14,513 Total assets $ 679,660 $ 95,662 $ 95,662 $ 161,611 $ (359,423 ) $ 673,172 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 9,844 $ — $ — $ — $ — $ 9,844 Accrued expenses and other liabilities 37,521 — — — — 37,521 Revolving credit facility 260,000 — — — — 260,000 Second lien loan, net 473,843 — — — — 473,843 Payable pursuant to tax receivable agreement — — — 31,032 — 31,032 Deferred tax liability, net — — — 11,099 — 11,099 Total liabilities $ 781,208 $ — $ — $ 42,131 $ — $ 823,339 Stockholders' deficit / members' deficit Class A Common Stock $ — $ — $ — $ 89 $ — $ 89 Class B Common Stock — — — 150 — 150 Additional paid-in capital — — — 26,921 (146,143 ) (119,222 ) Retained earnings — — — 22,522 — 22,522 Members' deficit (197,210 ) — — — 197,210 — Accumulated surplus 95,662 95,662 95,662 — (286,986 ) — Total stockholders' deficit / members' deficit (101,548 ) 95,662 95,662 49,682 (235,919 ) (96,461 ) Non-controlling interest — — — 69,798 (123,504 ) (53,706 ) Total stockholders' deficit / members' deficit and non-controlling interest (101,548 ) 95,662 95,662 119,480 (359,423 ) (150,167 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 679,660 $ 95,662 $ 95,662 $ 161,611 $ (359,423 ) $ 673,172 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 SEPTEMBER 30, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 95,770 $ — $ — $ — $ — $ 95,770 Equipment sales 6,264 — — — — 6,264 Parts and service 3,433 — — — — 3,433 Total revenues 105,467 — — — — 105,467 Cost of revenues Cost of equipment sold 4,152 — — — — 4,152 Depreciation of rental equipment 21,912 — — — — 21,912 Cost of rental revenues 23,311 — — — — 23,311 Cost of parts and service 2,067 — — — — 2,067 Total cost of revenues 51,442 — — — — 51,442 Gross profit 54,025 — — — — 54,025 Other operating expenses Selling, general and administrative expenses 24,937 — — — — 24,937 Other depreciation and amortization 2,158 — — — — 2,158 Total other operating expenses 27,095 — — — — 27,095 Income from operations 26,930 — — — — 26,930 Other expenses (income) Interest expense 10,620 — — — — 10,620 Adjustment to tax receivable agreement — — — 1,223 — 1,223 Gain on interest rate swap (1,049 ) — — — — (1,049 ) Amortization of debt issue costs 380 — — — — 380 Total other expenses (income) 9,951 — — 1,223 — 11,174 Income (loss) before income taxes 16,979 — — (1,223 ) — 15,756 Equity earnings in subsidiaries — 16,869 16,869 6,311 (40,049 ) — Provision for income taxes (110 ) — — (2,224 ) — (2,334 ) Net income 16,869 16,869 16,869 2,864 (40,049 ) 13,422 Less: net income attributable to non-controlling interest — — 10,558 — — 10,558 Net income attributable to Neff Corporation $ 16,869 $ 16,869 $ 6,311 $ 2,864 $ (40,049 ) $ 2,864 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 Stand Alone Eliminations Neff Corporation 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, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 268,421 $ — $ — $ — $ — $ 268,421 Equipment sales 16,307 — — — — 16,307 Parts and service 9,983 — — — — 9,983 Total revenues 294,711 — — — — 294,711 Cost of revenues Cost of equipment sold 10,226 — — — — 10,226 Depreciation of rental equipment 66,838 — — — — 66,838 Cost of rental revenues 64,919 — — — — 64,919 Cost of parts and service 5,671 — — — — 5,671 Total cost of revenues 147,654 — — — — 147,654 Gross profit 147,057 — — — — 147,057 Other operating expenses Selling, general and administrative expenses 72,846 — — — — 72,846 Other depreciation and amortization 7,493 — — — — 7,493 Total other operating expenses 80,339 — — — — 80,339 Income from operations 66,718 — — — — 66,718 Other expenses Interest expense 31,745 — — — — 31,745 Adjustment to tax receivable agreement — — — 1,899 — 1,899 Loss on interest rate swap 5,433 — — — — 5,433 Amortization of debt issue costs 1,145 — — — — 1,145 Total other expenses 38,323 — — 1,899 — 40,222 Income (loss) before income taxes 28,395 — — (1,899 ) — 26,496 Equity earnings in subsidiaries — 28,235 28,235 10,627 (67,097 ) — Provision for income taxes (160 ) — — (3,396 ) — (3,556 ) Net income 28,235 28,235 28,235 5,332 (67,097 ) 22,940 Less: net income attributable to non-controlling interest — — 17,608 — — 17,608 Net income attributable to Neff Corporation $ 28,235 $ 28,235 $ 10,627 $ 5,332 $ (67,097 ) $ 5,332 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 Stand Alone Eliminations Neff Corporation 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, 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 $ 28,235 $ 28,235 $ 28,235 $ 5,332 $ (67,097 ) $ 22,940 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 73,528 — — — — 73,528 Amortization of debt issue costs 1,145 — — — — 1,145 Amortization of intangible assets 803 — — — — 803 Amortization of original issue discount 226 — — — — 226 Gain on sale of equipment (6,081 ) — — — — (6,081 ) Provision for bad debt 1,707 — — — — 1,707 Equity-based compensation 1,509 — — — — 1,509 Deferred income taxes — — — 3,396 — 3,396 Adjustment to tax receivable agreement — — — 1,899 — 1,899 Unrealized loss on interest rate swap 4,785 — — — — 4,785 Equity earnings in subsidiaries — (28,235 ) (28,235 ) (10,627 ) 67,097 — Changes in operating assets and liabilities: Accounts receivable 4,143 — — — — 4,143 Inventories, prepaid expenses and other assets (1,786 ) — — — — (1,786 ) Accounts payable (1,093 ) — — — — (1,093 ) Accrued expenses and other liabilities 3,861 — — — — 3,861 Net cash provided by operating activities 110,982 — — — — 110,982 Cash Flows from Investing Activities Purchases of rental equipment (107,506 ) — — — — (107,506 ) Proceeds from sale of equipment 16,307 — — — — 16,307 Purchases of property and equipment (10,133 ) — — — — (10,133 ) Net cash used in investing activities (101,332 ) — — — — (101,332 ) Cash Flows from Financing Activities Repayments under revolving credit facility (109,537 ) — — — — (109,537 ) Borrowings under revolving credit facility 115,937 — — — — 115,937 Debt issue costs (1,570 ) — — — — (1,570 ) Common stock repurchases — — — (10,443 ) — (10,443 ) Common unit sales/repurchases (10,443 ) — — 10,443 — — Second Lien Loan prepayment (3,349 ) — — — — (3,349 ) Distribution to member (138 ) — — — — (138 ) Intercompany 2 — — (2 ) — — Net cash used in financing activities (9,098 ) — — (2 ) — (9,100 ) Net increase (decrease) in cash and cash equivalents 552 — — (2 ) — 550 Cash and cash equivalents, beginning of period 287 — — 2 — 289 Cash and cash equivalents, end of period $ 839 $ — $ — $ — $ — $ 839 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 Stand Alone Eliminations Neff Corporation 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 |