XML 30 R18.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Information by Industry Segment
6 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
11. Consolidating Financial Information by Industry Segment

AMERCO’s three reportable segments are:

  • Moving and Storage, comprised of AMERCO, U-Haul, and Real Estate and the subsidiaries of U-Haul and Real Estate,
  • Property and Casualty Insurance, comprised of Repwest and its subsidiaries and ARCOA, and
  • Life Insurance, comprised of Oxford and its subsidiaries.

Management tracks revenues separately, but does not report any separate measure of the profitability for rental vehicles, rentals of self-storage spaces and sales of products that are required to be classified as a separate operating segment and accordingly does not present these as separate reportable segments. Deferred income taxes, net are shown as liabilities on the condensed consolidating statements.

The information includes elimination entries necessary to consolidate AMERCO, the parent, with its subsidiaries.

Investments in subsidiaries are accounted for by the parent using the equity method of accounting.

 

Consolidating balance sheets by industry segment as of September 30, 2018 are as follows:

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Assets:

 

 

Cash and cash equivalents

$

618,163

$

7,247

$

27,030

$

 

$

652,440

Reinsurance recoverables and trade receivables, net

 

78,630

 

98,531

 

30,504

 

 

 

207,665

Inventories and parts, net

 

93,071

 

 

 

 

 

93,071

Prepaid expenses

 

183,350

 

 

 

 

 

183,350

Investments, fixed maturities and marketable equities

 

 

282,811

 

1,732,591

 

 

 

2,015,402

Investments, other

 

22,749

 

67,253

 

317,772

 

 

 

407,774

Deferred policy acquisition costs, net

 

 

 

138,938

 

 

 

138,938

Other assets

 

176,628

 

762

 

3,085

 

 

 

180,475

Related party assets

 

32,155

 

8,544

 

16,902

 

(27,344)

(c)

 

30,257

 

 

1,204,746

 

465,148

 

2,266,822

 

(27,344)

 

 

3,909,372

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

512,244

 

 

 

(512,244)

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

 

899,095

 

 

 

 

 

899,095

Buildings and improvements

 

3,581,419

 

 

 

 

 

3,581,419

Furniture and equipment

 

656,389

 

 

 

 

 

656,389

Rental trailers and other rental equipment

 

562,167

 

 

 

 

 

562,167

Rental trucks

 

4,597,016

 

 

 

 

 

4,597,016

 

 

10,296,086

 

 

 

 

 

10,296,086

Less:  Accumulated depreciation

 

(2,881,613)

 

 

 

 

 

(2,881,613)

Total property, plant and equipment

 

7,414,473

 

 

 

 

 

7,414,473

Total assets

$

9,131,463

$

465,148

$

2,266,822

$

(539,588)

 

$

11,323,845

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances as of June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 


 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

520,882

$

3,688

$

10,615

$

 

$

535,185

Notes, loans and leases payable, net

 

3,686,572

 

 

 

 

 

3,686,572

Policy benefits and losses, claims and loss expenses payable

 

513,370

 

235,524

 

449,159

 

 

 

1,198,053

Liabilities from investment contracts

 

 

 

1,490,172

 

 

 

1,490,172

Other policyholders' funds and liabilities

 

 

5,391

 

7,951

 

 

 

13,342

Deferred income

 

34,136

 

 

 

 

 

34,136

Deferred income taxes, net

 

718,757

 

6,648

 

7,813

 

 

 

733,218

Related party liabilities

 

24,579

 

2,388

 

377

 

(27,344)

(c)

 

Total liabilities

 

5,498,296

 

253,639

 

1,966,087

 

(27,344)

 

 

7,690,678

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

Series preferred stock:

 

 

 

 

 

 

 

 

 

 

 

Series A preferred stock

 

 

 

 

 

 

Series B preferred stock

 

 

 

 

 

 

Series A common stock

 

 

 

 

 

 

Common stock

 

10,497

 

3,301

 

2,500

 

(5,801)

(b)

 

10,497

Additional paid-in capital

 

453,216

 

91,120

 

26,271

 

(117,601)

(b)

 

453,006

Accumulated other comprehensive income (loss)

 

(62,238)

 

(1,337)

 

(3,428)

 

4,765

(b)

 

(62,238)

Retained earnings

 

3,916,877

 

118,425

 

275,392

 

(393,607)

(b)

 

3,917,087

Cost of common shares in treasury, net

 

(525,653)

 

 

 

 

 

(525,653)

Cost of preferred shares in treasury, net

 

(151,997)

 

 

 

 

 

(151,997)

Unearned employee stock ownership plan shares

 

(7,535)

 

 

 

 

 

(7,535)

Total stockholders' equity

 

3,633,167

 

211,509

 

300,735

 

(512,244)

 

 

3,633,167

Total liabilities and stockholders' equity

$

9,131,463

$

465,148

$

2,266,822

$

(539,588)

 

$

11,323,845

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances as of June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 

 
Consolidating balance sheets by industry segment as of March 31, 2018 are as follows:

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

 

Assets:

 

(In thousands)

Cash and cash equivalents

$ 

702,036

$ 

6,639

$ 

50,713

$ 

 

$ 

759,388

Reinsurance recoverables and trade receivables, net

 

64,798

 

99,682

 

29,058

 

 

 

193,538

Inventories and parts, net

 

89,877

 

 

 

 

 

89,877

Prepaid expenses

 

166,129

 

 

 

 

 

166,129

Investments, fixed maturities and marketable equities

 

 

285,846

 

1,634,014

 

 

 

1,919,860

Investments, other

 

22,992

 

65,553

 

310,519

 

 

 

399,064

Deferred policy acquisition costs, net

 

 

 

124,767

 

 

 

124,767

Other assets

 

241,493

 

685

 

2,604

 

 

 

244,782

Related party assets

 

40,003

 

6,959

 

18,334

 

(32,020)

(c)

 

33,276

 

 

1,327,328

 

465,364

 

2,170,009

 

(32,020)

 

 

3,930,681

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

544,151

 

 

 

(544,151)

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

 

827,649

 

 

 

 

 

827,649

Buildings and improvements

 

3,140,713

 

 

 

 

 

3,140,713

Furniture and equipment

 

632,803

 

 

 

 

 

632,803

Rental trailers and other rental equipment

 

545,968

 

 

 

 

 

545,968

Rental trucks

 

4,390,750

 

 

 

 

 

4,390,750

 

 

9,537,883

 

 

 

 

 

9,537,883

Less:  Accumulated depreciation

 

(2,721,142)

 

 

 

 

 

(2,721,142)

Total property, plant and equipment

 

6,816,741

 

 

 

 

 

6,816,741

Total assets

$ 

8,688,220

$ 

465,364

$ 

2,170,009

$ 

(576,171)

 

$ 

10,747,422

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 


 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

506,158

$

2,582

$

2,375

$

 

$

511,115

Notes, loans and leases payable, net

 

3,513,076

 

 

 

 

 

3,513,076

Policy benefits and losses, claims and loss expenses payable

 

568,456

 

234,359

 

445,218

 

 

 

1,248,033

Liabilities from investment contracts

 

 

 

1,364,066

 

 

 

1,364,066

Other policyholders' funds and liabilities

 

 

5,377

 

4,663

 

 

 

10,040

Deferred income

 

34,276

 

 

 

 

 

34,276

Deferred income taxes, net

 

629,389

 

8,927

 

19,792

 

 

 

658,108

Related party liabilities

 

28,157

 

2,870

 

993

 

(32,020)

(c)

 

Total liabilities

 

5,279,512

 

254,115

 

1,837,107

 

(32,020)

 

 

7,338,714

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

Series preferred stock:

 

 

 

 

 

 

 

 

 

 

 

Series A preferred stock

 

 

 

 

 

 

Series B preferred stock

 

 

 

 

 

 

Series A common stock

 

 

 

 

 

 

Common stock

 

10,497

 

3,301

 

2,500

 

(5,801)

(b)

 

10,497

Additional paid-in capital

 

452,956

 

91,120

 

26,271

 

(117,601)

(b)

 

452,746

Accumulated other comprehensive income (loss)

 

(4,623)

 

16,526

 

35,982

 

(52,508)

(b)

 

(4,623)

Retained earnings

 

3,635,351

 

100,302

 

268,149

 

(368,241)

(b)

 

3,635,561

Cost of common shares in treasury, net

 

(525,653)

 

 

 

 

 

(525,653)

Cost of preferred shares in treasury, net

 

(151,997)

 

 

 

 

 

(151,997)

Unearned employee stock ownership plan shares

 

(7,823)

 

 

 

 

 

(7,823)

Total stockholders' equity

 

3,408,708

 

211,249

 

332,902

 

(544,151)

 

 

3,408,708

Total liabilities and stockholders' equity

$

8,688,220

$

465,364

$

2,170,009

$

(576,171)

 

$

10,747,422

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 


Consolidating statement of operations by industry segment for the quarter ended September 30, 2018 are as follows:

 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$

783,035

$

$

$

(1,322)

(c)

$

781,713

Self-storage revenues

 

91,493

 

 

 

 

 

91,493

Self-moving and self-storage products and service sales

 

72,913

 

 

 

 

 

72,913

Property management fees

 

7,192

 

 

 

 

 

7,192

Life insurance premiums

 

 

 

35,920

 

 

 

35,920

Property and casualty insurance premiums

 

 

16,972

 

 

(689)

(c)

 

16,283

Net investment and interest income

 

2,830

 

3,550

 

22,270

 

(423)

(b)

 

28,227

Other revenue

 

69,471

 

 

1,422

 

(127)

(b)

 

70,766

Total revenues

 

1,026,934

 

20,522

 

59,612

 

(2,561)

 

 

1,104,507

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

518,383

 

7,915

 

5,186

 

(2,134)

(b,c)

 

529,350

Commission expenses

 

85,334

 

 

 

 

 

85,334

Cost of sales

 

46,402

 

 

 

 

 

46,402

Benefits and losses

 

 

4,748

 

41,025

 

 

 

45,773

Amortization of deferred policy acquisition costs

 

 

 

5,899

 

 

 

5,899

Lease expense

 

8,306

 

 

 

(136)

(b)

 

8,170

Depreciation, net of (gains) losses on disposal

 

132,625

 

 

 

 

 

132,625

Net losses on disposal of real estate

 

10

 

 

 

 

 

10

Total costs and expenses

 

791,060

 

12,663

 

52,110

 

(2,270)

 

 

853,563

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

235,874

 

7,859

 

7,502

 

(291)

 

 

250,944

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

11,986

 

 

 

(11,986)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

247,860

 

7,859

 

7,502

 

(12,277)

 

 

250,944

Other components of net periodic benefit costs

 

(254)

 

 

 

 

 

(254)

Interest expense

 

(35,321)

 

 

 

291

(b)

 

(35,030)

Pretax earnings

 

212,285

 

7,859

 

7,502

 

(11,986)

 

 

215,660

Income tax expense

 

(48,743)

 

(1,628)

 

(1,747)

 

 

 

(52,118)

Earnings available to common shareholders

$

163,542

$

6,231

$

5,755

$

(11,986)

 

$

163,542

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the quarter ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease / interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating statement of operations by industry segment for the quarter ended September 30, 2017 are as follows:

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$ 

741,714

$ 

$ 

$ 

(1,156)

(c)

$ 

740,558

Self-storage revenues

 

80,472

 

 

 

 

 

80,472

Self-moving and self-storage products and service sales

 

73,268

 

 

 

 

 

73,268

Property management fees

 

6,831

 

 

 

 

 

6,831

Life insurance premiums

 

 

 

38,862

 

 

 

38,862

Property and casualty insurance premiums

 

 

15,498

 

 

(472)

(c)

 

15,026

Net investment and interest income

 

3,177

 

3,701

 

19,989

 

(398)

(b)

 

26,469

Other revenue

 

59,746

 

 

1,579

 

(125)

(b)

 

61,200

Total revenues

 

965,208

 

19,199

 

60,430

 

(2,151)

 

 

1,042,686

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

480,223

 

8,240

 

5,531

 

(1,744)

(b,c)

 

492,250

Commission expenses

 

83,351

 

 

 

 

 

83,351

Cost of sales

 

42,866

 

 

 

 

 

42,866

Benefits and losses

 

 

4,872

 

42,237

 

 

 

47,109

Amortization of deferred policy acquisition costs

 

 

 

5,944

 

 

 

5,944

Lease expense

 

8,628

 

 

 

(53)

(b)

 

8,575

Depreciation, net of (gains) losses on disposal

 

133,144

 

 

 

 

 

133,144

Net gains on disposal of real estate

 

(166)

 

 

 

 

 

(166)

Total costs and expenses

 

748,046

 

13,112

 

53,712

 

(1,797)

 

 

813,073

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

217,162

 

6,087

 

6,718

 

(354)

 

 

229,613

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

8,365

 

 

 

(8,365)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

225,527

 

6,087

 

6,718

 

(8,719)

 

 

229,613

Other components of net periodic benefit costs

 

(232)

 

 

 

 

 

(232)

Interest expense

 

(32,377)

 

 

 

354

(b)

 

(32,023)

Pretax earnings

 

192,918

 

6,087

 

6,718

 

(8,365)

 

 

197,358

Income tax expense

 

(68,279)

 

(2,091)

 

(2,349)

 

 

 

(72,719)

Earnings available to common shareholders

$ 

124,639

$ 

3,996

$ 

4,369

$ 

(8,365)

 

$ 

124,639

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the quarter ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease / interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 


Consolidating statements of operations by industry for the six months ended September 30, 2018 are as follows:

 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$

1,500,577

$

$

$

(2,262)

(c)

$

1,498,315

Self-storage revenues

 

177,705

 

 

 

 

 

177,705

Self-moving and self-storage products and service sales

 

152,154

 

 

 

 

 

152,154

Property management fees

 

14,608

 

 

 

 

 

14,608

Life insurance premiums

 

 

 

72,808

 

 

 

72,808

Property and casualty insurance premiums

 

 

30,320

 

 

(1,256)

(c)

 

29,064

Net investment and interest income

 

5,393

 

6,091

 

42,187

 

(839)

(b)

 

52,832

Other revenue

 

124,382

 

 

2,480

 

(264)

(b)

 

126,598

Total revenues

 

1,974,819

 

36,411

 

117,475

 

(4,621)

 

 

2,124,084

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,002,003

 

16,615

 

11,059

 

(3,773)

(b,c)

 

1,025,904

Commission expenses

 

164,591

 

 

 

 

 

164,591

Cost of sales

 

96,283

 

 

 

 

 

96,283

Benefits and losses

 

 

9,224

 

85,103

 

 

 

94,327

Amortization of deferred policy acquisition costs

 

 

 

11,930

 

 

 

11,930

Lease expense

 

16,611

 

 

 

(272)

(b)

 

16,339

Depreciation, net of (gains) losses on disposal

 

259,052

 

 

 

 

 

259,052

Net losses on disposal of real estate

 

10

 

 

 

 

 

10

Total costs and expenses

 

1,538,550

 

25,839

 

108,092

 

(4,045)

 

 

1,668,436

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

436,269

 

10,572

 

9,383

 

(576)

 

 

455,648

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

15,642

 

 

 

(15,642)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

451,911

 

10,572

 

9,383

 

(16,218)

 

 

455,648

Other components of net periodic benefit costs

 

(507)

 

 

 

 

 

(507)

Interest expense

 

(70,860)

 

 

 

576

(b)

 

(70,284)

Pretax earnings

 

380,544

 

10,572

 

9,383

 

(15,642)

 

 

384,857

Income tax expense

 

(89,153)

 

(2,173)

 

(2,140)

 

 

 

(93,466)

Earnings available to common shareholders

$

291,391

$

8,399

$

7,243

$

(15,642)

 

$

291,391

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the six months ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease / interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 


Consolidating statements of operations by industry for the six months ended September 30, 2017 are as follows:

 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$ 

1,412,412

$ 

$ 

$ 

(1,996)

(c)

$ 

1,410,416

Self-storage revenues

 

157,190

 

 

 

 

 

157,190

Self-moving and self-storage products and service sales

 

152,179

 

 

 

 

 

152,179

Property management fees

 

13,593

 

 

 

 

 

13,593

Life insurance premiums

 

 

 

77,953

 

 

 

77,953

Property and casualty insurance premiums

 

 

27,313

 

 

(472)

(c)

 

26,841

Net investment and interest income

 

5,834

 

7,992

 

40,644

 

(784)

(b)

 

53,686

Other revenue

 

106,527

 

 

2,489

 

(263)

(b)

 

108,753

Total revenues

 

1,847,735

 

35,305

 

121,086

 

(3,515)

 

 

2,000,611

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

884,034

 

16,472

 

11,148

 

(2,712)

(b,c)

 

908,942

Commission expenses

 

158,716

 

 

 

 

 

158,716

Cost of sales

 

90,461

 

 

 

 

 

90,461

Benefits and losses

 

 

7,310

 

87,519

 

 

 

94,829

Amortization of deferred policy acquisition costs

 

 

 

12,265

 

 

 

12,265

Lease expense

 

16,962

 

 

 

(100)

(b)

 

16,862

Depreciation, net of (gains) losses on disposal

 

259,479

 

 

 

 

 

259,479

Net losses on disposal of real estate

 

181

 

 

 

 

 

181

Total costs and expenses

 

1,409,833

 

23,782

 

110,932

 

(2,812)

 

 

1,541,735

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

437,902

 

11,523

 

10,154

 

(703)

 

 

458,876

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

14,175

 

 

 

(14,175)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

452,077

 

11,523

 

10,154

 

(14,878)

 

 

458,876

Other components of net periodic benefit costs

 

(464)

 

 

 

 

 

(464)

Interest expense

 

(63,071)

 

 

 

703

(b)

 

(62,368)

Pretax earnings

 

388,542

 

11,523

 

10,154

 

(14,175)

 

 

396,044

Income tax expense

 

(137,696)

 

(3,953)

 

(3,549)

 

 

 

(145,198)

Earnings available to common shareholders

$ 

250,846

$ 

7,570

$ 

6,605

$ 

(14,175)

 

$ 

250,846

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the six months ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease / interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 


Consolidating cash flow statements by industry segment for the six months ended September 30, 2018 are as follows:

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(Unaudited)

Cash flows from operating activities:

 

(In thousands)

Net earnings

$ 

291,391

$ 

8,399

$ 

7,243

$ 

(15,642)

 

$ 

291,391

Earnings from consolidated entities

 

(15,642)

 

 

 

15,642

 

 

Adjustments to reconcile net earnings to the cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

287,383

 

 

 

 

 

287,383

Amortization of deferred policy acquisition costs

 

 

 

11,930

 

 

 

11,930

Amortization of debt issuance costs

 

2,013

 

 

 

 

 

2,013

Interest credited to policyholders

 

 

 

17,726

 

 

 

17,726

Change in allowance for losses on trade receivables

 

313

 

 

(4)

 

 

 

309

Change in allowance for inventories and parts reserve

 

1,148

 

 

 

 

 

1,148

Net gains on disposal of personal property

 

(28,331)

 

 

 

 

 

(28,331)

Net losses on disposal of real estate

 

10

 

 

 

 

 

10

Net (gains) losses on sales of investments

 

 

(66)

 

121

 

 

 

55

Deferred income taxes

 

89,160

 

1,228

 

(559)

 

 

 

89,829

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(14,166)

 

1,151

 

(1,438)

 

 

 

(14,453)

Inventories and parts

 

(4,347)

 

 

 

 

 

(4,347)

Prepaid expenses

 

(17,709)

 

 

 

 

 

(17,709)

Capitalization of deferred policy acquisition costs

 

 

 

(12,926)

 

 

 

(12,926)

Other assets

 

58,539

 

80

 

(480)

 

 

 

58,139

Related party assets

 

7,798

 

(1,617)

 

 

 

 

6,181

Accounts payable and accrued expenses

 

49,346

 

1,106

 

13,130

 

 

 

63,582

Policy benefits and losses, claims and loss expenses payable

 

(54,882)

 

1,166

 

3,942

 

 

 

(49,774)

Other policyholders' funds and liabilities

 

 

14

 

3,288

 

 

 

3,302

Deferred income

 

(124)

 

 

 

 

 

(124)

Related party liabilities

 

(2,207)

 

(453)

 

(616)

 

 

 

(3,276)

Net cash provided (used) by operating activities

 

649,693

 

11,008

 

41,357

 

 

 

702,058

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

1,362

 

 

 

 

 

1,362

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(1,114,544)

 

 

 

 

 

(1,114,544)

Short term investments

 

 

(22,092)

 

(243)

 

 

 

(22,335)

Fixed maturities investments

 

 

(17,588)

 

(222,384)

 

 

 

(239,972)

Equity securities

 

 

 

(957)

 

 

 

(957)

Preferred stock

 

 

 

(81)

 

 

 

(81)

Real estate

 

 

(144)

 

(74)

 

 

 

(218)

Mortgage loans

 

 

(4,612)

 

(19,520)

 

 

 

(24,132)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

429,910

 

 

 

 

 

429,910

Short term investments

 

 

24,568

 

 

 

 

24,568

Fixed maturities investments

 

 

7,921

 

57,349

 

 

 

65,270

Preferred stock

 

 

1,125

 

 

 

 

1,125

Real estate

 

 

 

 

 

 

Mortgage loans

 

 

422

 

12,490

 

 

 

12,912

Net cash provided (used) by investing activities

 

(683,272)

 

(10,400)

 

(173,420)

 

 

 

(867,092)

 

 

(page 1 of 2)

(a) Balance for the period ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the six months ended September 30, 2018 are as follows:

 

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(Unaudited)

Cash flows from financing activities:

 

(In thousands)

Borrowings from credit facilities

 

313,299

 

 

 

 

 

313,299

Principal repayments on credit facilities

 

(182,955)

 

 

 

 

 

(182,955)

Payments of debt issuance costs

 

(1,420)

 

 

 

 

 

(1,420)

Capital lease payments

 

(147,913)

 

 

 

 

 

(147,913)

Employee stock ownership plan shares

 

(137)

 

 

 

 

 

(137)

Securitization deposits

 

 

 

 

 

 

Common stock dividend paid

 

(29,385)

 

 

 

 

 

(29,385)

Investment contract deposits

 

 

 

179,608

 

 

 

179,608

Investment contract withdrawals

 

 

 

(71,228)

 

 

 

(71,228)

Net cash provided (used) by financing activities

 

(48,511)

 

 

108,380

 

 

 

59,869

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

(1,783)

 

 

 

 

 

(1,783)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(83,873)

 

608

 

(23,683)

 

 

 

(106,948)

Cash and cash equivalents at beginning of period

 

702,036

 

6,639

 

50,713

 

 

 

759,388

Cash and cash equivalents at end of period

$ 

618,163

$ 

7,247

$ 

27,030

$ 

 

$ 

652,440

 

 

(page 2 of 2)

(a) Balance for the period ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 


Consolidating cash flow statements by industry segment for the six months ended September 30, 2017 are as follows:

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(Unaudited)

Cash flows from operating activities:

 

(In thousands)

Net earnings

$ 

250,846

$ 

7,570

$ 

6,605

$ 

(14,175)

 

$ 

250,846

Earnings from consolidated entities

 

(14,175)

 

 

 

14,175

 

 

Adjustments to reconcile net earnings to cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

269,505

 

 

 

 

 

269,505

Amortization of deferred policy acquisition costs

 

 

 

12,265

 

 

 

12,265

Amortization of debt issuance costs

 

1,946

 

 

 

 

 

1,946

Interest credited to policyholders

 

 

 

15,119

 

 

 

15,119

Change in allowance for losses on trade receivables

 

(16)

 

 

14

 

 

 

(2)

Change in allowance for inventories and parts reserve

 

2,953

 

 

 

 

 

2,953

Net gains on disposal of personal property

 

(10,026)

 

 

 

 

 

(10,026)

Net losses on disposal of real estate

 

181

 

 

 

 

 

181

Net gains on sales of investments

 

 

(748)

 

(2,311)

 

 

 

(3,059)

Deferred income taxes

 

65,587

 

(1,730)

 

(792)

 

 

 

63,065

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(21,782)

 

6,281

 

(394)

 

 

 

(15,895)

Inventories and parts

 

(21,036)

 

 

 

 

 

(21,036)

Prepaid expenses

 

41,486

 

 

 

 

 

41,486

Capitalization of deferred policy acquisition costs

 

 

 

(15,154)

 

 

 

(15,154)

Other assets

 

(11,862)

 

1,563

 

(145)

 

 

 

(10,444)

Related party assets

 

6,056

 

2,902

 

 

 

 

8,958

Accounts payable and accrued expenses

 

59,671

 

3,282

 

6,597

 

 

 

69,550

Policy benefits and losses, claims and loss expenses payable

 

16,081

 

(5,604)

 

1,580

 

 

 

12,057

Other policyholders' funds and liabilities

 

 

5,685

 

4,620

 

 

 

10,305

Deferred income

 

3,660

 

 

 

 

 

3,660

Related party liabilities

 

(3,945)

 

292

 

(9)

 

 

 

(3,662)

Net cash provided by operating activities

 

635,130

 

19,493

 

27,995

 

 

 

682,618

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

27,059

 

 

 

 

 

27,059

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(754,052)

 

 

 

 

 

(754,052)

Short term investments

 

 

(27,059)

 

(7,706)

 

 

 

(34,765)

Fixed maturities investments

 

 

(29,381)

 

(190,239)

 

 

 

(219,620)

Equity securities

 

 

 

(662)

 

 

 

(662)

Preferred stock

 

 

(1,000)

 

 

 

 

(1,000)

Real estate

 

 

 

(118)

 

 

 

(118)

Mortgage loans

 

 

(7,609)

 

(43,208)

 

 

 

(50,817)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

259,450

 

 

 

 

 

259,450

Short term investments

 

 

28,879

 

10,048

 

 

 

38,927

Fixed maturities investments

 

 

12,033

 

58,759

 

 

 

70,792

Preferred stock

 

 

988

 

 

 

 

988

Real estate

 

2,664

 

 

 

 

 

2,664

Mortgage loans

 

 

1,722

 

7,862

 

 

 

9,584

Net cash used by investing activities

 

(464,879)

 

(21,427)

 

(165,264)

 

 

 

(651,570)

 

 

(page 1 of 2)

(a) Balance for the period ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the six months ended September 30, 2017 are as follows:

 

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(Unaudited)

Cash flows from financing activities:

 

(In thousands)

Borrowings from credit facilities

 

285,532

 

 

 

 

 

285,532

Principal repayments on credit facilities

 

(214,354)

 

 

 

 

 

(214,354)

Payment of debt issuance costs

 

(3,413)

 

 

 

 

 

(3,413)

Capital lease payments

 

(150,302)

 

 

 

 

 

(150,302)

Employee stock ownership plan shares

 

(3,960)

 

 

 

 

 

(3,960)

Securitization deposits

 

(186)

 

 

 

 

 

(186)

Common stock dividend paid

 

(19,587)

 

 

 

 

 

(19,587)

Investment contract deposits

 

 

 

232,752

 

 

 

232,752

Investment contract withdrawals

 

 

 

(97,262)

 

 

 

(97,262)

Net cash provided (used) by financing activities

 

(106,270)

 

 

135,490

 

 

 

29,220

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

10,277

 

 

 

 

 

10,277

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

74,258

 

(1,934)

 

(1,779)

 

 

 

70,545

Cash and cash equivalents at beginning of period

 

671,665

 

12,725

 

13,416

 

 

 

697,806

Cash and cash equivalents at end of period

$ 

745,923

$ 

10,791

$ 

11,637

$ 

 

$ 

768,351

 

 

(page 2 of 2)

(a) Balance for the period ended June 30, 2017