Exhibit 99.2

Erie Indemnity Company

Consolidated Statements of Operations

(dollars in thousands, except per share data)

	Three months ended March 31,
	2025		2024
	(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services	$	755,049	$	665,686
Management fee revenue - administrative services	17,645		16,934
Administrative services reimbursement revenue	210,273		191,567
Service agreement revenue	6,432		6,514
Total operating revenue	989,399		880,701
Operating expenses
Cost of operations - policy issuance and renewal services	627,750		550,322
Cost of operations - administrative services	210,273		191,567
Total operating expenses	838,023		741,889
Operating income	151,376		138,812
Investment income
Net investment income	19,948		15,903
Net realized and unrealized investment gains	502		1,853
Net impairment losses recognized in earnings	(914)		(2,677)
Total investment income	19,536		15,079
Other income	3,834		3,411
Income before income taxes	174,746		157,302
Income tax expense	36,329		32,750
Net income	$	138,417	$	124,552
Net income per share
Class A common stock – basic	$	2.97	$	2.67
Class A common stock – diluted	$	2.65	$	2.38
Class B common stock – basic and diluted	$	446	$	401
Weighted average shares outstanding – Basic
Class A common stock	46,188,903		46,189,014
Class B common stock	2,542		2,542
Weighted average shares outstanding – Diluted
Class A common stock	52,304,384		52,301,803
Class B common stock	2,542		2,542
Dividends declared per share
Class A common stock	$	1.365	$	1.275
Class B common stock	$	204.75	$	191.25

1

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

	March 31, 2025		December 31, 2024
	(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $25,164 and $23,559, respectively)	$	260,379	$	298,397
Available-for-sale securities	52,976		44,604
Receivables from Erie Insurance Exchange and affiliates, net	719,898		707,060
Prepaid expenses and other current assets, net	78,387		83,902
Accrued investment income	10,849		11,069
Total current assets	1,122,489		1,145,032
Available-for-sale securities, net	1,047,540		991,726
Equity securities	81,814		85,891
Available-for-sale and equity securities lent	12,289		7,285
Fixed assets, net	513,088		513,494
Agent loans, net	85,723		80,597
Defined benefit pension plan	57,480		21,311
Other assets, net	47,805		43,278
Total assets	$	2,968,228	$	2,888,614
Liabilities and shareholders' equity
Current liabilities:
Commissions payable	$	429,380	$	408,309
Agent incentive compensation	42,190		75,458
Accounts payable and accrued liabilities	210,708		190,028
Dividends payable	63,569		63,569
Contract liability	44,102		42,761
Deferred executive compensation	9,636		14,874
Securities lending payable	12,706		7,513
Total current liabilities	812,291		802,512
Defined benefit pension plan	26,197		28,070
Contract liability	21,703		21,170
Deferred executive compensation	22,944		19,721
Deferred income taxes, net	3,704		6,418
Other long-term liabilities	14,038		23,465
Total liabilities	900,877		901,356
Shareholders’ equity	2,067,351		1,987,258
Total liabilities and shareholders’ equity	$	2,968,228	$	2,888,614

2