SUPPLEMENTAL CONSOLIDATING STATEMENTS | NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET MARCH 31, 2017 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation ASSETS Cash and cash equivalents $ 783 $ — $ — $ — $ — $ 783 Accounts receivable, net 59,510 — — — — 59,510 Inventories 1,873 — — — — 1,873 Rental equipment, net 471,219 — — — — 471,219 Property and equipment, net 34,714 — — — — 34,714 Prepaid expenses and other assets 9,887 — — — — 9,887 Goodwill 60,644 — — — — 60,644 Investment in subsidiary — 120,934 120,934 182,521 (424,389 ) — Intercompany 10,258 — — (10,258 ) — — Intangible assets, net 14,027 — — — — 14,027 Total assets $ 662,915 $ 120,934 $ 120,934 $ 172,263 $ (424,389 ) $ 652,657 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 25,031 $ — $ — $ — $ — $ 25,031 Accrued expenses and other liabilities 35,812 — — — — 35,812 Revolving credit facility, net 220,337 — — — — 220,337 Second lien loan, net 457,436 — — — — 457,436 Payable pursuant to tax receivable agreement — — — 29,560 — 29,560 Deferred tax liability, net — — — 9,217 — 9,217 Total liabilities $ 738,616 $ — $ — $ 38,777 $ — $ 777,393 Stockholders' deficit / members' deficit Class A Common Stock $ — $ — $ — $ 88 $ — $ 88 Class B Common Stock — — — 150 — 150 Additional paid-in capital — — — 44,679 (146,143 ) (101,464 ) Retained earnings — — — 27,794 (3,771 ) 24,023 Members' deficit (196,635 ) — — — 196,635 — Accumulated surplus 120,934 120,934 120,934 — (362,802 ) — Total stockholders' deficit / members' deficit (75,701 ) 120,934 120,934 72,711 (316,081 ) (77,203 ) Non-controlling interest — — — 60,775 (108,308 ) (47,533 ) Total stockholders' deficit / members' deficit and non-controlling interest (75,701 ) 120,934 120,934 133,486 (424,389 ) (124,736 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 662,915 $ 120,934 $ 120,934 $ 172,263 $ (424,389 ) $ 652,657 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED 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 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2017 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 85,498 $ — $ — $ — $ — $ 85,498 Equipment sales 7,195 — — — — 7,195 Parts and service 3,184 — — — — 3,184 Total revenues 95,877 — — — — 95,877 Cost of revenues Cost of equipment sold 4,953 — — — — 4,953 Depreciation of rental equipment 22,150 — — — — 22,150 Cost of rental revenues 22,263 — — — — 22,263 Cost of parts and service 1,797 — — — — 1,797 Total cost of revenues 51,163 — — — — 51,163 Gross profit 44,714 — — — — 44,714 Other operating expenses Selling, general and administrative expenses 24,542 — — — — 24,542 Other depreciation and amortization 2,171 — — — — 2,171 Total other operating expenses 26,713 — — — — 26,713 Income from operations 18,001 — — — — 18,001 Other expenses (income) Interest expense 11,173 — — — — 11,173 Adjustment to tax receivable agreement — — — 55 — 55 Gain on interest rate swap (375 ) — — — — (375 ) Total other expenses (income) 10,798 — — 55 — 10,853 Income (loss) before income taxes 7,203 — — (55 ) — 7,148 Equity earnings in subsidiaries — 7,184 7,184 2,672 (17,040 ) — Provision for income taxes (19 ) — — (892 ) — (911 ) Net income 7,184 7,184 7,184 1,725 (17,040 ) 6,237 Less: net income attributable to non-controlling interest — — 4,512 — — 4,512 Net income attributable to Neff Corporation $ 7,184 $ 7,184 $ 2,672 $ 1,725 $ (17,040 ) $ 1,725 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2016 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 81,177 $ — $ — $ — $ — $ 81,177 Equipment sales 5,102 — — — — 5,102 Parts and service 3,305 — — — — 3,305 Total revenues 89,584 — — — — 89,584 Cost of revenues Cost of equipment sold 3,111 — — — — 3,111 Depreciation of rental equipment 22,165 — — — — 22,165 Cost of rental revenues 19,933 — — — — 19,933 Cost of parts and service 1,805 — — — — 1,805 Total cost of revenues 47,014 — — — — 47,014 Gross profit 42,570 — — — — 42,570 Other operating expenses Selling, general and administrative expenses 24,522 — — — — 24,522 Other depreciation and amortization 2,741 — — — — 2,741 Total other operating expenses 27,263 — — — — 27,263 Income from operations 15,307 — — — — 15,307 Other expenses Interest expense 11,044 — — — — 11,044 Adjustment to tax receivable agreement — — — 414 — 414 Loss on interest rate swap 4,654 — — — — 4,654 Total other expenses 15,698 — — 414 — 16,112 Loss before income taxes (391 ) — — (414 ) — (805 ) Equity earnings in subsidiaries — (391 ) (391 ) (122 ) 904 — Benefit from income taxes — — — 385 — 385 Net loss (391 ) (391 ) (391 ) (151 ) 904 (420 ) Less: net loss attributable to non-controlling interest — — (269 ) — — (269 ) Net loss attributable to Neff Corporation $ (391 ) $ (391 ) $ (122 ) $ (151 ) $ 904 $ (151 ) NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2017 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Cash Flows from Operating Activities Net income $ 7,184 $ 7,184 $ 7,184 $ 1,725 $ (17,040 ) $ 6,237 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 24,102 — — — — 24,102 Amortization of debt issue costs 526 — — — — 526 Amortization of intangible assets 219 — — — — 219 Amortization of original issue discount 86 — — — — 86 Gain on sale of equipment (2,242 ) — — — — (2,242 ) Provision for bad debt 315 — — — — 315 Equity-based compensation 752 — — — — 752 Deferred income taxes — — — 892 — 892 Adjustment to tax receivable agreement — — — 55 — 55 Unrealized gain on interest rate swap (590 ) — — — — (590 ) Equity earnings in subsidiaries — (7,184 ) (7,184 ) (2,672 ) 17,040 — Changes in operating assets and liabilities: Accounts receivable 5,118 — — — — 5,118 Inventories, prepaid expenses and other assets (1,690 ) — — — — (1,690 ) Accounts payable (66 ) — — — — (66 ) Accrued expenses and other liabilities (4,552 ) — — — — (4,552 ) Net cash provided by operating activities 29,162 — — — — 29,162 Cash Flows from Investing Activities Purchases of rental equipment (21,141 ) — — — — (21,141 ) Proceeds from sale of equipment 7,195 — — — — 7,195 Purchases of property and equipment (1,103 ) — — — — (1,103 ) Net cash used in investing activities (15,049 ) — — — — (15,049 ) Cash Flows from Financing Activities Repayments under revolving credit facility (37,394 ) — — — — (37,394 ) Borrowings under revolving credit facility 34,994 — — — — 34,994 Second Lien Loan prepayment (11,830 ) — — — — (11,830 ) Net cash used in financing activities (14,230 ) — — — — (14,230 ) Net decrease in cash and cash equivalents (117 ) — — — — (117 ) Cash and cash equivalents, beginning of period 900 — — — — 900 Cash and cash equivalents, end of period $ 783 $ — $ — $ — $ — $ 783 NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 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 loss $ (391 ) $ (391 ) $ (391 ) $ (151 ) $ 904 $ (420 ) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation 24,638 — — — — 24,638 Amortization of debt issue costs 395 — — — — 395 Amortization of intangible assets 268 — — — — 268 Amortization of original issue discount 72 — — — — 72 Gain on sale of equipment (1,991 ) — — — — (1,991 ) Provision for bad debt 596 — — — — 596 Equity-based compensation 768 — — — — 768 Deferred income taxes — — — (385 ) — (385 ) Adjustment to tax receivable agreement — — — 414 — 414 Unrealized loss on interest rate swap 4,605 — — — — 4,605 Equity earnings in subsidiaries — 391 391 122 (904 ) — Changes in operating assets and liabilities: Accounts receivable 11,104 — — — — 11,104 Inventories, prepaid expenses and other assets (1,948 ) — — — — (1,948 ) Accounts payable (1,494 ) — — — — (1,494 ) Accrued expenses and other liabilities (3,207 ) — — — — (3,207 ) Net cash provided by operating activities 33,415 — — — — 33,415 Cash Flows from Investing Activities Purchases of rental equipment (36,065 ) — — — — (36,065 ) Proceeds from sale of equipment 5,102 — — — — 5,102 Purchases of property and equipment (5,018 ) — — — — (5,018 ) Net cash used in investing activities (35,981 ) — — — — (35,981 ) Cash Flows from Financing Activities Repayments under revolving credit facility (29,400 ) — — — — (29,400 ) Borrowings under revolving credit facility 43,900 — — — — 43,900 Debt issue costs (1,418 ) — — — — (1,418 ) Common stock repurchases — — — (5,276 ) — (5,276 ) Common unit sales/repurchases (5,276 ) — — 5,276 — — Second Lien Loan prepayment (3,349 ) — — — — (3,349 ) Intercompany 2 — — (2 ) — — Net cash provided by (used in) financing activities 4,459 — — (2 ) — 4,457 Net increase (decrease) in cash and cash equivalents 1,893 — — (2 ) — 1,891 Cash and cash equivalents, beginning of period 287 — — 2 — 289 Cash and cash equivalents, end of period $ 2,180 $ — $ — $ — $ — $ 2,180 |