SUPPLEMENTAL CONSOLIDATING STATEMENTS | NEFF CORPORATION AND SUBSIDIARIES SUPPLEMENTAL UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET JUNE 30, 2017 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation ASSETS Cash and cash equivalents $ 805 $ — $ — $ — $ — $ 805 Accounts receivable, net 63,452 — — — — 63,452 Inventories 2,252 — — — — 2,252 Rental equipment, net 478,249 — — — — 478,249 Property and equipment, net 38,631 — — — — 38,631 Prepaid expenses and other assets 9,096 — — — — 9,096 Goodwill 60,644 — — — — 60,644 Investment in subsidiary — 135,475 135,475 188,923 (459,873 ) — Intercompany 10,625 — — (10,625 ) — — Intangible assets, net 13,807 — — — — 13,807 Total assets $ 677,561 $ 135,475 $ 135,475 $ 178,298 $ (459,873 ) $ 666,936 LIABILITIES AND STOCKHOLDERS' DEFICIT / MEMBERS' DEFICIT Liabilities Accounts payable $ 22,733 $ — $ — $ — $ — $ 22,733 Accrued expenses and other liabilities 34,834 — — — — 34,834 Revolving credit facility, net 222,645 — — — — 222,645 Second lien loan, net 457,626 — — — — 457,626 Payable pursuant to tax receivable agreement — — — 29,621 — 29,621 Deferred tax liability, net — — — 11,488 — 11,488 Total liabilities $ 737,838 $ — $ — $ 41,109 $ — $ 778,947 Stockholders' deficit / members' deficit Class A Common Stock $ — $ — $ — $ 89 $ — $ 89 Class B Common Stock — — — 150 — 150 Additional paid-in capital — — — 45,342 (146,143 ) (100,801 ) Retained earnings — — — 30,119 (3,739 ) 26,380 Members' deficit (195,752 ) — — — 195,752 — Accumulated surplus 135,475 135,475 135,475 — (406,425 ) — Total stockholders' deficit / members' deficit (60,277 ) 135,475 135,475 75,700 (360,555 ) (74,182 ) Non-controlling interest — — — 61,489 (99,318 ) (37,829 ) Total stockholders' deficit / members' deficit and non-controlling interest (60,277 ) 135,475 135,475 137,189 (459,873 ) (112,011 ) Total liabilities and stockholders' deficit / members' deficit and non-controlling interest $ 677,561 $ 135,475 $ 135,475 $ 178,298 $ (459,873 ) $ 666,936 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 JUNE 30, 2017 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 94,379 $ — $ — $ — $ — $ 94,379 Equipment sales 6,306 — — — — 6,306 Parts and service 3,440 — — — — 3,440 Total revenues 104,125 — — — — 104,125 Cost of revenues Cost of equipment sold 3,993 — — — — 3,993 Depreciation of rental equipment 22,795 — — — — 22,795 Cost of rental revenues 22,815 — — — — 22,815 Cost of parts and service 2,016 — — — — 2,016 Total cost of revenues 51,619 — — — — 51,619 Gross profit 52,506 — — — — 52,506 Other operating expenses Selling, general and administrative expenses 24,052 — — — — 24,052 Other depreciation and amortization 2,286 — — — — 2,286 Total other operating expenses 26,338 — — — — 26,338 Income from operations 26,168 — — — — 26,168 Other expenses Interest expense 11,000 — — — — 11,000 Adjustment to tax receivable agreement — — — 61 — 61 Loss on interest rate swap 587 — — — — 587 Total other expenses 11,587 — — 61 — 11,648 Income (loss) before income taxes 14,581 — — (61 ) — 14,520 Equity earnings in subsidiaries — 14,489 14,489 5,403 (34,381 ) — Provision for income taxes (92 ) — — (2,092 ) — (2,184 ) Net income 14,489 14,489 14,489 3,250 (34,381 ) 12,336 Less: net income attributable to non-controlling interest — — 9,086 — — 9,086 Net income attributable to Neff Corporation $ 14,489 $ 14,489 $ 5,403 $ 3,250 $ (34,381 ) $ 3,250 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 10,846 — — — — 10,846 Adjustment to tax receivable agreement — — — 262 — 262 Loss on interest rate swap 1,828 — — — — 1,828 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 SIX MONTHS ENDED JUNE 30, 2017 (in thousands) Neff Rental LLC Neff LLC Neff Holdings LLC Neff Corporation Stand Alone Eliminations Neff Corporation Revenues Rental revenues $ 179,877 $ — $ — $ — $ — $ 179,877 Equipment sales 13,501 — — — — 13,501 Parts and service 6,624 — — — — 6,624 Total revenues 200,002 — — — — 200,002 Cost of revenues Cost of equipment sold 8,946 — — — — 8,946 Depreciation of rental equipment 44,945 — — — — 44,945 Cost of rental revenues 45,078 — — — — 45,078 Cost of parts and service 3,813 — — — — 3,813 Total cost of revenues 102,782 — — — — 102,782 Gross profit 97,220 — — — — 97,220 Other operating expenses Selling, general and administrative expenses 48,594 — — — — 48,594 Other depreciation and amortization 4,457 — — — — 4,457 Total other operating expenses 53,051 — — — — 53,051 Income from operations 44,169 — — — — 44,169 Other expenses Interest expense 22,173 — — — — 22,173 Adjustment to tax receivable agreement — — — 116 — 116 Loss on interest rate swap 212 — — — — 212 Total other expenses 22,385 — — 116 — 22,501 Income (loss) before income taxes 21,784 — — (116 ) — 21,668 Equity earnings in subsidiaries — 21,673 21,673 8,076 (51,422 ) — Provision for income taxes (111 ) — — (2,984 ) — (3,095 ) Net income 21,673 21,673 21,673 4,976 (51,422 ) 18,573 Less: net income attributable to non-controlling interest — — 13,597 — — 13,597 Net income attributable to Neff Corporation $ 21,673 $ 21,673 $ 8,076 $ 4,976 $ (51,422 ) $ 4,976 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 21,890 — — — — 21,890 Adjustment to tax receivable agreement — — — 676 — 676 Loss on interest rate swap 6,482 — — — — 6,482 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 CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 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 $ 21,673 $ 21,673 $ 21,673 $ 4,976 $ (51,422 ) $ 18,573 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 48,963 — — — — 48,963 Amortization of debt issue costs 834 — — — — 834 Amortization of intangible assets 439 — — — — 439 Amortization of original issue discount 176 — — — — 176 Gain on sale of equipment (4,555 ) — — — — (4,555 ) Provision for bad debt 429 — — — — 429 Equity-based compensation 1,399 — — — — 1,399 Deferred income taxes — — — 2,984 — 2,984 Adjustment to tax receivable agreement — — — 116 — 116 Unrealized gain on interest rate swap (286 ) — — — — (286 ) Equity earnings in subsidiaries — (21,673 ) (21,673 ) (8,076 ) 51,422 — Changes in operating assets and liabilities: Accounts receivable 1,062 — — — — 1,062 Inventories, prepaid expenses and other assets (1,278 ) — — — — (1,278 ) Accounts payable 931 — — — — 931 Accrued expenses and other liabilities (1,537 ) — — — — (1,537 ) Net cash provided by operating activities 68,250 — — — — 68,250 Cash Flows from Investing Activities Purchases of rental equipment (62,496 ) — — — — (62,496 ) Proceeds from sale of equipment 13,501 — — — — 13,501 Purchases of property and equipment (7,141 ) — — — — (7,141 ) Net cash used in investing activities (56,136 ) — — — — (56,136 ) Cash Flows from Financing Activities Repayments under revolving credit facility (69,894 ) — — — — (69,894 ) Borrowings under revolving credit facility 69,594 — — — — 69,594 Proceeds from option exercises — — — 17 — 17 Payment of withholding taxes for option exercises — — — (52 ) — (52 ) Distributions to member (44 ) — — — — (44 ) Second Lien Loan prepayment (11,830 ) — — — — (11,830 ) Intercompany (35 ) — — 35 — — Net cash used in financing activities (12,209 ) — — — — (12,209 ) Net decrease in cash and cash equivalents (95 ) — — — — (95 ) Cash and cash equivalents, beginning of period 900 — — — — 900 Cash and cash equivalents, end of period $ 805 $ — $ — $ — $ — $ 805 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) increase 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 |