SUPPLEMENTAL CONSOLIDATING STATEMENTS (Tables) | 12 Months Ended |
Dec. 31, 2016 |
Condensed Income Statements, Captions [Line Items] | |
Condensed Balance Sheet [Table Text Block] | SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation ASSETS Cash and cash equivalents $ 900 $ — $ — $ — $ — $ 900 Accounts receivable, net 64,943 — — — — 64,943 Inventories 1,867 — — — — 1,867 Rental equipment, net 462,084 — — — — 462,084 Property and equipment, net 35,534 — — — — 35,534 Prepaid expenses and other assets 8,203 — — — — 8,203 Goodwill 60,644 — — — — 60,644 Investment in subsidiary — 113,750 113,750 179,096 (406,596 ) — Intercompany 10,258 — — (10,258 ) — — Intangible assets, net 14,246 — — — — 14,246 Total assets $ 658,679 $ 113,750 $ 113,750 $ 168,838 $ (406,596 ) $ 648,421 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 15,851 $ — $ — $ — $ — $ 15,851 Accrued expenses and other liabilities 35,074 — — — — 35,074 Revolving credit facility, net 222,531 — — — — 222,531 Second lien loan, net 468,860 — — — — 468,860 Payable pursuant to tax receivable agreement — — — 29,505 — 29,505 Deferred tax liability, net — — — 8,325 — 8,325 Total liabilities $ 742,316 $ — $ — $ 37,830 $ — $ 780,146 Stockholders' deficit / members' deficit Class A Common Stock $ — $ — $ — $ 88 $ — $ 88 Class B Common Stock — — — 150 150 Additional paid-in capital — — — 43,927 (146,143 ) (102,216 ) Retained earnings — — — 26,540 (3,770 ) 22,770 Members' deficit (197,387 ) — — — 197,387 — Accumulated surplus 113,750 113,750 113,750 — (341,250 ) — Total stockholders' deficit / members' deficit (83,637 ) 113,750 113,750 70,705 (293,776 ) (79,208 ) Non-controlling interest — — — 60,303 (112,820 ) (52,517 ) Total stockholders' deficit / members' deficit and non-controlling interest (83,637 ) 113,750 113,750 131,008 (406,596 ) (131,725 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 658,679 $ 113,750 $ 113,750 $ 168,838 $ (406,596 ) $ 648,421 SUPPLEMENTAL 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 5,587 — — — — 5,587 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 $ 651,314 $ 67,427 $ 67,427 $ 159,918 $ (301,260 ) $ 644,826 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, net 250,472 — — — — 250,472 Second lien loan, net 471,193 — — — — 471,193 Payable pursuant to tax receivable agreement — — — 29,133 — 29,133 Deferred tax liability, net — — — 9,458 — 9,458 Total liabilities $ 772,025 $ — $ — $ 38,591 $ — $ 810,616 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 $ 651,314 $ 67,427 $ 67,427 $ 159,918 $ (301,260 ) $ 644,826 |
Condensed Consolidating Statement of Operations | SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 360,125 $ — $ — $ — $ — $ 360,125 Equipment sales 23,303 — — — — 23,303 Parts and service 13,556 — — — — 13,556 Total revenues 396,984 — — — — 396,984 Cost of revenues Cost of equipment sold 14,728 — — — — 14,728 Depreciation of rental equipment 88,720 — — — — 88,720 Cost of rental revenues 87,810 — — — — 87,810 Cost of parts and service 7,592 — — — — 7,592 Total cost of revenues 198,850 — — — — 198,850 Gross profit 198,134 — — — — 198,134 Other operating expenses Selling, general and administrative expenses 96,888 — — — — 96,888 Other depreciation and amortization 9,672 — — — — 9,672 Total other operating expenses 106,560 — — — — 106,560 Income from operations 91,574 — — — — 91,574 Other expenses Interest expense 43,844 — — — — 43,844 Adjustment to tax receivable agreement — — — 372 — 372 Loss on interest rate swap 1,287 — — — — 1,287 Total other expenses 45,131 — — 372 — 45,503 Income (loss) before income taxes 46,443 — — (372 ) — 46,071 Equity earnings in subsidiaries — 46,323 46,323 17,821 (110,467 ) — Provision for income taxes (120 ) — — (6,709 ) — (6,829 ) Net income 46,323 46,323 46,323 10,740 (110,467 ) 39,242 Less: net income attributable to non-controlling interest — — 28,502 — — 28,502 Net income attributable to Neff Corporation $ 46,323 $ 46,323 $ 17,821 $ 10,740 $ (110,467 ) $ 10,740 SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2015 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 335,990 $ — $ — $ — $ — $ 335,990 Equipment sales 34,772 — — — — 34,772 Parts and service 13,099 — — — — 13,099 Total revenues 383,861 — — — — 383,861 Cost of revenues Cost of equipment sold 23,061 — — — — 23,061 Depreciation of rental equipment 83,943 — — — — 83,943 Cost of rental revenues 80,007 — — — — 80,007 Cost of parts and service 7,598 — — — — 7,598 Total cost of revenues 194,609 — — — — 194,609 Gross profit 189,252 — — — — 189,252 Other operating expenses Selling, general and administrative expenses 90,531 — — — — 90,531 Other depreciation and amortization 10,498 — — — — 10,498 Total other operating expenses 101,029 — — — — 101,029 Income from operations 88,223 — — — — 88,223 Other expenses (income) Interest expense 44,572 — — — — 44,572 Adjustment to tax receivable agreement — — — (2,424 ) — (2,424 ) Loss on interest rate swap 2,265 — — — — 2,265 Total other expenses (income) 46,837 — — (2,424 ) — 44,413 Income before income taxes 41,386 — — 2,424 — 43,810 Equity earnings in subsidiaries — 41,800 41,800 17,206 (100,806 ) — Benefit from (provision for) income taxes 414 — — (4,039 ) — (3,625 ) Net income 41,800 41,800 41,800 15,591 (100,806 ) 40,185 Less: net income attributable to non-controlling interest — — 24,594 — — 24,594 Net income attributable to Neff Corporation $ 41,800 $ 41,800 $ 17,206 $ 15,591 $ (100,806 ) $ 15,591 Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 324,099 $ — $ — $ — $ — $ 324,099 Equipment sales 34,479 — — — — 34,479 Parts and service 13,382 — — — — 13,382 Total revenues 371,960 — — — — 371,960 Cost of revenues Cost of equipment sold 19,147 — — — — 19,147 Depreciation of rental equipment 73,274 — — — — 73,274 Cost of rental revenues 81,040 — — — — 81,040 Cost of parts and service 8,180 — — — — 8,180 Total cost of revenues 181,641 — — — — 181,641 Gross profit 190,319 — — — — 190,319 Other operating expenses Selling, general and administrative expenses 81,990 — — — — 81,990 Other depreciation and amortization 9,591 — — — — 9,591 Transaction bonus 24,506 — — — — 24,506 Total other operating expenses 116,087 — — — — 116,087 Income from operations 74,232 — — — — 74,232 Other expenses Interest expense 43,542 — — — — 43,542 Loss on extinguishment of debt 20,241 — — — — 20,241 Total other expenses 63,783 — — — — 63,783 Income before income taxes 10,449 — — — — 10,449 Equity earnings in subsidiaries — 16,857 16,857 2,648 (36,362 ) — Benefit from (provision for) income taxes 6,408 — — (1,049 ) — 5,359 Net income 16,857 16,857 16,857 1,599 (36,362 ) 15,808 Less: net income attributable to non-controlling interest 16,857 16,857 14,209 — (33,714 ) 14,209 Net income attributable to to Neff Corporation $ — $ — $ 2,648 $ 1,599 $ (2,648 ) $ 1,599 |
SUPPLEMENTAL CONSOLIDATING STATEMENTS | SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 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 $ 41,800 $ 41,800 $ 41,800 $ 15,591 $ (100,806 ) $ 40,185 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation 93,155 — — — — 93,155 Amortization of debt issue costs 1,547 — — — — 1,547 Amortization of intangible assets 1,286 — — — — 1,286 Amortization of original issue discount 253 — — — — 253 Gain on sale of equipment (11,711 ) — — — — (11,711 ) Provision for bad debt 2,526 — — — — 2,526 Equity-based compensation expense 1,249 — — — — 1,249 Deferred income taxes — — — 4,053 — 4,053 Adjustment to tax receivable agreement — — — (2,424 ) — (2,424 ) Unrealized loss on interest ra te swap 1,880 — — — — 1,880 Equity earnings in subsidiaries — (41,800 ) (41,800 ) (17,206 ) 100,806 — Changes in operating assets and liabilities: — Accounts receivable (6,316 ) — — — — (6,316 ) Inventories, prepaid expenses and other assets 1,205 — — — — 1,205 Accounts payable (1,362 ) — — — — (1,362 ) Accrued expenses and other liabilities (3,297 ) — — (15 ) — (3,312 ) Net cash provided by (used in) operating activities 122,215 — — (1 ) — 122,214 Cash Flows from Investing Activities Purchases of rental equipment (147,483 ) — — — — (147,483 ) Proceeds from sale of equipment 34,772 — — — — 34,772 Purchases of property and equipment (13,134 ) — — — — (13,134 ) Cash paid for acquisitions (3,564 ) — — — — (3,564 ) Net cash used in investing activities (129,409 ) — — — — (129,409 ) Cash Flows from Financing Activities Repayments under revolving credit facility (151,539 ) — — — — (151,539 ) Borrowings under revolving credit facility 159,939 — — — — 159,939 Payment of costs directly associated with the issuance of Class A common stock — — — (283 ) — (283 ) Common stock repurchases — — — (840 ) — (840 ) Common unit sales/repurchases (840 ) — — 840 — — Intercompany (284 ) — — 284 — — Net cash provided by financing activities 7,276 — — 1 — 7,277 Net increase in cash and cash equivalents 82 — — — — 82 Cash and cash equivalents, beginning of year 205 — — 2 — 207 Cash and cash equivalents, end of year $ 287 $ — $ — $ 2 $ — $ 289 SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2014 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 324,099 $ — $ — $ — $ — $ 324,099 Equipment sales 34,479 — — — — 34,479 Parts and service 13,382 — — — — 13,382 Total revenues 371,960 — — — — 371,960 Cost of revenues Cost of equipment sold 19,147 — — — — 19,147 Depreciation of rental equipment 73,274 — — — — 73,274 Cost of rental revenues 81,040 — — — — 81,040 Cost of parts and service 8,180 — — — — 8,180 Total cost of revenues 181,641 — — — — 181,641 Gross profit 190,319 — — — — 190,319 Other operating expenses Selling, general and administrative expenses 81,990 — — — — 81,990 Other depreciation and amortization 9,591 — — — — 9,591 Transaction bonus 24,506 — — — — 24,506 Total other operating expenses 116,087 — — — — 116,087 Income from operations 74,232 — — — — 74,232 Other expenses Interest expense 43,542 — — — — 43,542 Loss on extinguishment of debt 20,241 — — — — 20,241 Total other expenses 63,783 — — — — 63,783 Income before income taxes 10,449 — — — — 10,449 Equity earnings in subsidiaries — 16,857 16,857 2,648 (36,362 ) — Benefit from (provision for) income taxes 6,408 — — (1,049 ) — 5,359 Net income 16,857 16,857 16,857 1,599 (36,362 ) 15,808 Less: net income attributable to non-controlling interest 16,857 16,857 14,209 — (33,714 ) 14,209 Net income attributable to to Neff Corporation $ — $ — $ 2,648 $ 1,599 $ (2,648 ) $ 1,599 SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2014 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Cash Flows from Operating Activities Net income $ 16,857 $ 16,857 $ 16,857 $ 1,599 $ (36,362 ) $ 15,808 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 81,355 — — — — 81,355 Amortization of debt issue costs 3,061 — — — — 3,061 Amortization of intangible assets 1,510 — — — — 1,510 Amortization of original issue discount 126 — — — — 126 Gain on sale of equipment (15,332 ) — — — — (15,332 ) Provision for bad debt 2,705 — — — — 2,705 Equity-based compensation expense 883 — — — — 883 Deferred income taxes — — — 1,034 — 1,034 Loss on extinguishment of debt 20,241 — — — — 20,241 Equity earnings in subsidiaries — (16,857 ) (16,857 ) (2,648 ) 36,362 — Changes in operating assets and liabilities: — Accounts receivable (13,482 ) — — — — (13,482 ) Inventories, prepaid expenses and other assets (2,399 ) — — — — (2,399 ) Accounts payable 1,139 — — — — 1,139 Accrued expenses and other liabilities (2,578 ) — — 15 — (2,563 ) Net cash provided by operating activities 94,086 — — — — 94,086 Cash Flows from Investing Activities Purchases of rental equipment (149,174 ) — — — — (149,174 ) Proceeds from sale of equipment 34,479 — — — — 34,479 Purchases of property and equipment (13,018 ) — — — — (13,018 ) Investment in subsidiary — — — (146,143 ) 146,143 — Net cash used in investing activities (127,713 ) — — (146,143 ) 146,143 (127,713 ) Cash Flows from Financing Activities Repayments under revolving credit facility (549,240 ) — — — — (549,240 ) Borrowings under revolving credit facility 515,240 — — — — 515,240 Proceeds from second lien loans, net of original issue discount 572,125 — — — — 572,125 Repayment of second lien loans (96,000 ) — — — — (96,000 ) Prepayment premium on second lien loans (1,920 ) — — — — (1,920 ) Distribution to members (329,885 ) — — — — (329,885 ) Repayments of senior secured notes (200,000 ) — — — — (200,000 ) Call premiums (7,218 ) — — — — (7,218 ) Debt issue costs (9,397 ) — — — — (9,397 ) Proceeds from issuance of common units 146,143 — — — (146,143 ) — Proceeds from issuance of Class A common stock — — — 146,143 — 146,143 Payment of costs directly associated with the issuance of Class A common stock — — — (6,204 ) — (6,204 ) Intercompany (6,206 ) — — 6,206 — — Net cash provided by financing activities 33,642 — — 146,145 (146,143 ) 33,644 Net increase in cash and cash equivalents 15 — — 2 — 17 Cash and cash equivalents, beginning of year 190 — — — — 190 Cash and cash equivalents, end of year $ 205 $ — $ — $ 2 $ — $ 207 SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 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 $ 46,323 $ 46,323 $ 46,323 $ 10,740 $ (110,467 ) $ 39,242 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 97,322 — — — — 97,322 Amortization of debt issue costs 1,537 — — — — 1,537 Amortization of intangible assets 1,070 — — — — 1,070 Amortization of original issue discount 308 — — — — 308 Gain on sale of equipment (8,575 ) — — — — (8,575 ) Provision for bad debt 2,877 — — — — 2,877 Equity-based compensation expense 2,000 — — — — 2,000 Deferred income taxes — — — 6,709 — 6,709 Adjustment to tax receivable agreement — — — 372 — 372 Unrealized loss on interest rate swap 319 — — — — 319 Equity earnings in subsidiaries — (46,323 ) (46,323 ) (17,821 ) 110,467 — Changes in operating assets and liabilities: Accounts receivable 2,508 — — — — 2,508 Inventories, prepaid expenses and other assets (2,764 ) — — — — (2,764 ) Accounts payable 451 — — — — 451 Accrued expenses and other liabilities 5,540 — — — — 5,540 Net cash provided by operating activities 148,916 — — — — 148,916 Cash Flows from Investing Activities Purchases of rental equipment (112,925 ) — — — — (112,925 ) Proceeds from sale of equipment 23,303 — — — — 23,303 Purchases of property and equipment (11,545 ) — — — — (11,545 ) Net cash used in investing activities (101,167 ) — — — — (101,167 ) Cash Flows from Financing Activities Repayments under revolving credit facility (156,037 ) — — — — (156,037 ) Borrowings under revolving credit facility 128,837 — — — — 128,837 Debt issue costs (1,570 ) — — — — (1,570 ) Common stock repurchases — — — (10,901 ) — (10,901 ) Common unit sales/repurchases (10,901 ) — — 10,901 — — Second Lien Loan prepayment (3,349 ) — — — — (3,349 ) Distribution to member (348 ) — — — — (348 ) Neff Holdings LLC stock option exercises — — — (3,770 ) — (3,770 ) Intercompany (3,768 ) — — 3,768 — — Net cash used in financing activities (47,136 ) — — (2 ) — (47,138 ) Net increase (decrease) in cash and cash equivalents 613 — — (2 ) — 611 Cash and cash equivalents, beginning of year 287 — — 2 — 289 Cash and cash equivalents, end of year $ 900 $ — $ — $ — $ — $ 900 Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Cash Flows from Operating Activities Net income $ 41,800 $ 41,800 $ 41,800 $ 15,591 $ (100,806 ) $ 40,185 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation 93,155 — — — — 93,155 Amortization of debt issue costs 1,547 — — — — 1,547 Amortization of intangible assets 1,286 — — — — 1,286 Amortization of original issue discount 253 — — — — 253 Gain on sale of equipment (11,711 ) — — — — (11,711 ) Provision for bad debt 2,526 — — — — 2,526 Equity-based compensation expense 1,249 — — — — 1,249 Deferred income taxes — — — 4,053 — 4,053 Adjustment to tax receivable agreement — — — (2,424 ) — (2,424 ) Unrealized loss on interest ra te swap 1,880 — — — — 1,880 Equity earnings in subsidiaries — (41,800 ) (41,800 ) (17,206 ) 100,806 — Changes in operating assets and liabilities: — Accounts receivable (6,316 ) — — — — (6,316 ) Inventories, prepaid expenses and other assets 1,205 — — — — 1,205 Accounts payable (1,362 ) — — — — (1,362 ) Accrued expenses and other liabilities (3,297 ) — — (15 ) — (3,312 ) Net cash provided by (used in) operating activities 122,215 — — (1 ) — 122,214 Cash Flows from Investing Activities Purchases of rental equipment (147,483 ) — — — — (147,483 ) Proceeds from sale of equipment 34,772 — — — — 34,772 Purchases of property and equipment (13,134 ) — — — — (13,134 ) Cash paid for acquisitions (3,564 ) — — — — (3,564 ) Net cash used in investing activities (129,409 ) — — — — (129,409 ) Cash Flows from Financing Activities Repayments under revolving credit facility (151,539 ) — — — — (151,539 ) Borrowings under revolving credit facility 159,939 — — — — 159,939 Payment of costs directly associated with the issuance of Class A common stock — — — (283 ) — (283 ) Common stock repurchases — — — (840 ) — (840 ) Common unit sales/repurchases (840 ) — — 840 — — Intercompany (284 ) — — 284 — — Net cash provided by financing activities 7,276 — — 1 — 7,277 Net increase in cash and cash equivalents 82 — — — — 82 Cash and cash equivalents, beginning of year 205 — — 2 — 207 Cash and cash equivalents, end of year $ 287 $ — $ — $ 2 $ — $ 289 |