Exhibit 99.2
Erie Indemnity Company
Statements of Operations
(dollars in thousands, except per share data)
Three months ended March 31, | |||||||||
2018 | 2017 | ||||||||
(Unaudited) | |||||||||
Operating revenue | |||||||||
Management fee revenue - policy issuance and renewal services, net | $ | 405,978 | $ | 392,058 | |||||
Management fee revenue - administrative services, net | 13,074 | — | |||||||
Administrative services reimbursement revenue | 145,963 | — | |||||||
Service agreement revenue | 7,145 | 7,258 | |||||||
Total operating revenue | 572,160 | 399,316 | |||||||
Operating expenses | |||||||||
Cost of operations - policy issuance and renewal services | 348,630 | 332,376 | |||||||
Cost of operations - administrative services | 145,963 | — | |||||||
Total operating expenses | 494,593 | 332,376 | |||||||
Operating income | 77,567 | 66,940 | |||||||
Investment income | |||||||||
Net investment income | 6,820 | 5,981 | |||||||
Net realized investment (losses) gains | (465 | ) | 516 | ||||||
Net impairment losses recognized in earnings | 0 | (121 | ) | ||||||
Equity in (losses) earnings of limited partnerships | (192 | ) | 213 | ||||||
Total investment income | 6,163 | 6,589 | |||||||
Interest expense, net | 553 | 166 | |||||||
Other income (expense) | 44 | (409 | ) | ||||||
Income before income taxes | 83,221 | 72,954 | |||||||
Income tax expense | 17,463 | 25,078 | |||||||
Net income | $ | 65,758 | $ | 47,876 | |||||
Earnings Per Share | |||||||||
Net income per share | |||||||||
Class A common stock – basic | $ | 1.41 | $ | 1.03 | |||||
Class A common stock – diluted | $ | 1.26 | $ | 0.91 | |||||
Class B common stock – basic and diluted | $ | 212 | $ | 154 | |||||
Weighted average shares outstanding – Basic | |||||||||
Class A common stock | 46,187,908 | 46,188,522 | |||||||
Class B common stock | 2,542 | 2,542 | |||||||
Weighted average shares outstanding – Diluted | |||||||||
Class A common stock | 52,310,628 | 52,408,560 | |||||||
Class B common stock | 2,542 | 2,542 | |||||||
Dividends declared per share | |||||||||
Class A common stock | $ | 0.8400 | $ | 0.7825 | |||||
Class B common stock | $ | 126.000 | $ | 117.375 |
1
Erie Indemnity Company
Statements of Financial Position
(in thousands)
March 31, 2018 | December 31, 2017 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 119,627 | $ | 215,721 | ||||
Available-for-sale securities | 96,574 | 71,190 | ||||||
Receivables from Erie Insurance Exchange and affiliates | 415,343 | 418,328 | ||||||
Prepaid expenses and other current assets | 43,061 | 34,890 | ||||||
Federal income taxes recoverable | 14,716 | 29,900 | ||||||
Note receivable from Erie Family Life Insurance Company | 25,000 | 25,000 | ||||||
Accrued investment income | 6,425 | 6,853 | ||||||
Total current assets | 720,746 | 801,882 | ||||||
Available-for-sale securities | 633,230 | 687,523 | ||||||
Equity securities | 12,583 | — | ||||||
Limited partnership investments | 44,114 | 45,122 | ||||||
Fixed assets, net | 88,448 | 83,149 | ||||||
Deferred income taxes, net | 29,055 | 19,390 | ||||||
Other assets | 45,300 | 28,793 | ||||||
Total assets | $ | 1,573,476 | $ | 1,665,859 | ||||
Liabilities and shareholders' equity | ||||||||
Current liabilities: | ||||||||
Commissions payable | $ | 240,848 | $ | 228,124 | ||||
Agent bonuses | 30,232 | 122,528 | ||||||
Accounts payable and accrued liabilities | 95,789 | 104,533 | ||||||
Dividends payable | 39,119 | 39,116 | ||||||
Contract liability | 31,951 | — | ||||||
Deferred executive compensation | 9,710 | 15,605 | ||||||
Total current liabilities | 447,649 | 509,906 | ||||||
Defined benefit pension plans | 176,598 | 207,530 | ||||||
Employee benefit obligations | 313 | 423 | ||||||
Contract liability | 16,910 | — | ||||||
Deferred executive compensation | 16,096 | 14,452 | ||||||
Long-term borrowings | 74,726 | 74,728 | ||||||
Other long-term liabilities | 1,029 | 1,476 | ||||||
Total liabilities | 733,321 | 808,515 | ||||||
Shareholders’ equity | 840,155 | 857,344 | ||||||
Total liabilities and shareholders’ equity | $ | 1,573,476 | $ | 1,665,859 |
2