XML 35 R53.htm IDEA: XBRL DOCUMENT v3.2.0.727
SUPPLEMENTAL CONSOLIDATING STATEMENTS - Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Cash Flows from Operating Activities        
Net income (loss) $ 14,694 $ (22,867) $ 18,022 $ (17,409)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation     45,202 40,444
Amortization of debt issue costs 381 1,012 752 2,339
Amortization of intangible assets     643 753
Amortization of original issue discount on second lien loan     120 17
Gain on sale of equipment     (4,571) (4,675)
Provision for bad debt     825 1,371
Equity-based compensation     674 528
Deferred income taxes 1,032 0 1,212 0
Adjustment to tax receivable agreement (3,408) 0 (2,887) 0
Unrealized gain on interest rate swap     (218) 0
Equity earnings in subsidiaries 0   0  
Changes in operating assets and liabilities:        
Accounts receivable     6,060 (1,096)
Inventories, prepaid expenses and other assets     (955) (2,061)
Accounts payable     (2,271) (1,690)
Accrued expenses and other liabilities     (1,905) 1,150
Net cash provided by operating activities     60,703 35,567
Cash Flows from Investing Activities        
Purchases of rental equipment     (111,095) (105,938)
Proceeds from sale of equipment     12,961 10,794
Purchases of property and equipment     (10,068) (11,020)
Net cash used in investing activities     (108,202) (106,164)
Cash Flows from Financing Activities        
Repayments under revolving credit facility     (53,111) (436,939)
Borrowings under revolving credit facility     100,911 481,912
Payment of costs directly associated with the issuance of Class A common stock     (283) 0
Intercompany     0  
Net cash provided by financing activities     47,517 70,996
Net increase in cash and cash equivalents     18 399
Cash and cash equivalents, beginning of period     207 190
Cash and cash equivalents, end of period 225 $ 589 225 $ 589
Eliminations        
Cash Flows from Operating Activities        
Net income (loss) (29,844)   (39,685)  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation     0  
Amortization of debt issue costs 0   0  
Amortization of intangible assets     0  
Amortization of original issue discount on second lien loan     0  
Gain on sale of equipment     0  
Provision for bad debt     0  
Equity-based compensation     0  
Deferred income taxes     0  
Adjustment to tax receivable agreement 0   0  
Unrealized gain on interest rate swap     0  
Equity earnings in subsidiaries 29,844   39,685  
Changes in operating assets and liabilities:        
Accounts receivable     0  
Inventories, prepaid expenses and other assets     0  
Accounts payable     0  
Accrued expenses and other liabilities     0  
Net cash provided by operating activities     0  
Cash Flows from Investing Activities        
Purchases of rental equipment     0  
Proceeds from sale of equipment     0  
Purchases of property and equipment     0  
Net cash used in investing activities     0  
Cash Flows from Financing Activities        
Repayments under revolving credit facility     0  
Borrowings under revolving credit facility     0  
Payment of costs directly associated with the issuance of Class A common stock     0  
Intercompany     0  
Net cash provided by financing activities     0  
Net increase in cash and cash equivalents     0  
Cash and cash equivalents, beginning of period     0  
Cash and cash equivalents, end of period 0   0  
Neff Rental LLC | Reportable Legal Entities        
Cash Flows from Operating Activities        
Net income (loss) 12,373   16,453  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation     45,202  
Amortization of debt issue costs 381   752  
Amortization of intangible assets     643  
Amortization of original issue discount on second lien loan     120  
Gain on sale of equipment     (4,571)  
Provision for bad debt     825  
Equity-based compensation     674  
Deferred income taxes     0  
Adjustment to tax receivable agreement 0   0  
Unrealized gain on interest rate swap     (218)  
Equity earnings in subsidiaries 0   0  
Changes in operating assets and liabilities:        
Accounts receivable     6,060  
Inventories, prepaid expenses and other assets     (955)  
Accounts payable     (2,271)  
Accrued expenses and other liabilities     (2,010)  
Net cash provided by operating activities     60,704  
Cash Flows from Investing Activities        
Purchases of rental equipment     (111,095)  
Proceeds from sale of equipment     12,961  
Purchases of property and equipment     (10,068)  
Net cash used in investing activities     (108,202)  
Cash Flows from Financing Activities        
Repayments under revolving credit facility     (53,111)  
Borrowings under revolving credit facility     100,911  
Payment of costs directly associated with the issuance of Class A common stock     0  
Intercompany     (284)  
Net cash provided by financing activities     47,516  
Net increase in cash and cash equivalents     18  
Cash and cash equivalents, beginning of period     205  
Cash and cash equivalents, end of period 223   223  
Neff LLC | Reportable Legal Entities        
Cash Flows from Operating Activities        
Net income (loss) 12,373   16,453  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation     0  
Amortization of debt issue costs 0   0  
Amortization of intangible assets     0  
Amortization of original issue discount on second lien loan     0  
Gain on sale of equipment     0  
Provision for bad debt     0  
Equity-based compensation     0  
Deferred income taxes     0  
Adjustment to tax receivable agreement 0   0  
Unrealized gain on interest rate swap     0  
Equity earnings in subsidiaries (12,373)   (16,453)  
Changes in operating assets and liabilities:        
Accounts receivable     0  
Inventories, prepaid expenses and other assets     0  
Accounts payable     0  
Accrued expenses and other liabilities     0  
Net cash provided by operating activities     0  
Cash Flows from Investing Activities        
Purchases of rental equipment     0  
Proceeds from sale of equipment     0  
Purchases of property and equipment     0  
Net cash used in investing activities     0  
Cash Flows from Financing Activities        
Repayments under revolving credit facility     0  
Borrowings under revolving credit facility     0  
Payment of costs directly associated with the issuance of Class A common stock     0  
Intercompany     0  
Net cash provided by financing activities     0  
Net increase in cash and cash equivalents     0  
Cash and cash equivalents, beginning of period     0  
Cash and cash equivalents, end of period 0   0  
Neff Holdings LLC | Reportable Legal Entities        
Cash Flows from Operating Activities        
Net income (loss) 12,373   16,453  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation     0  
Amortization of debt issue costs 0   0  
Amortization of intangible assets     0  
Amortization of original issue discount on second lien loan     0  
Gain on sale of equipment     0  
Provision for bad debt     0  
Equity-based compensation     0  
Deferred income taxes     0  
Adjustment to tax receivable agreement 0   0  
Unrealized gain on interest rate swap     0  
Equity earnings in subsidiaries (12,373)   (16,453)  
Changes in operating assets and liabilities:        
Accounts receivable     0  
Inventories, prepaid expenses and other assets     0  
Accounts payable     0  
Accrued expenses and other liabilities     0  
Net cash provided by operating activities     0  
Cash Flows from Investing Activities        
Purchases of rental equipment     0  
Proceeds from sale of equipment     0  
Purchases of property and equipment     0  
Net cash used in investing activities     0  
Cash Flows from Financing Activities        
Repayments under revolving credit facility     0  
Borrowings under revolving credit facility     0  
Payment of costs directly associated with the issuance of Class A common stock     0  
Intercompany     0  
Net cash provided by financing activities     0  
Net increase in cash and cash equivalents     0  
Cash and cash equivalents, beginning of period     0  
Cash and cash equivalents, end of period 0   0  
Neff Corporation | Reportable Legal Entities        
Cash Flows from Operating Activities        
Net income (loss) 7,419   8,348  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation     0  
Amortization of debt issue costs 0   0  
Amortization of intangible assets     0  
Amortization of original issue discount on second lien loan     0  
Gain on sale of equipment     0  
Provision for bad debt     0  
Equity-based compensation     0  
Deferred income taxes     1,212  
Adjustment to tax receivable agreement (3,408)   (2,887)  
Unrealized gain on interest rate swap     0  
Equity earnings in subsidiaries (5,098)   (6,779)  
Changes in operating assets and liabilities:        
Accounts receivable     0  
Inventories, prepaid expenses and other assets     0  
Accounts payable     0  
Accrued expenses and other liabilities     105  
Net cash provided by operating activities     (1)  
Cash Flows from Investing Activities        
Purchases of rental equipment     0  
Proceeds from sale of equipment     0  
Purchases of property and equipment     0  
Net cash used in investing activities     0  
Cash Flows from Financing Activities        
Repayments under revolving credit facility     0  
Borrowings under revolving credit facility     0  
Payment of costs directly associated with the issuance of Class A common stock     (283)  
Intercompany     284  
Net cash provided by financing activities     1  
Net increase in cash and cash equivalents     0  
Cash and cash equivalents, beginning of period     2  
Cash and cash equivalents, end of period $ 2   $ 2