Exhibit 99.2

Erie Indemnity Company

Consolidated Statements of Operations

(dollars in thousands, except per share data)

	Three months ended June 30,				Six months ended June 30,
	2025		2024		2025		2024
	(Unaudited)				(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services	$	823,853	$	760,886	$	1,578,902	$	1,426,572
Management fee revenue - administrative services	18,296		17,051		35,941		33,985
Administrative services reimbursement revenue	212,644		206,028		422,917		397,595
Service agreement revenue	5,304		6,473		11,736		12,987
Total operating revenue	1,060,097		990,438		2,049,496		1,871,139
Operating expenses
Cost of operations - policy issuance and renewal services	648,280		594,202		1,276,030		1,144,524
Cost of operations - administrative services	212,644		206,028		422,917		397,595
Total operating expenses	860,924		800,230		1,698,947		1,542,119
Operating income	199,173		190,208		350,549		329,020
Investment income
Net investment income	20,030		16,010		39,978		31,913
Net realized and unrealized investment gains (losses)	479		(1,795)		981		58
Net impairment losses recognized in earnings	(909)		(388)		(1,823)		(3,065)
Total investment income	19,600		13,827		39,136		28,906
Other income	1,974		3,292		5,808		6,703
Income before income taxes	220,747		207,327		395,493		364,629
Income tax expense	46,062		43,424		82,391		76,174
Net income	$	174,685	$	163,903	$	313,102	$	288,455
Net income per share
Class A common stock – basic	$	3.75	$	3.52	$	6.72	$	6.19
Class A common stock – diluted	$	3.34	$	3.13	$	5.99	$	5.52
Class B common stock – basic and diluted	$	563	$	528	$	1,008	$	929
Weighted average shares outstanding – Basic
Class A common stock	46,189,063		46,189,042		46,188,984		46,189,028
Class B common stock	2,542		2,542		2,542		2,542
Weighted average shares outstanding – Diluted
Class A common stock	52,304,407		52,305,299		52,304,397		52,303,551
Class B common stock	2,542		2,542		2,542		2,542
Dividends declared per share
Class A common stock	$	1.365	$	1.275	$	2.73	$	2.55
Class B common stock	$	204.75	$	191.25	$	409.50	$	382.50

1

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

	June 30, 2025		December 31, 2024
	(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $25,923 and $23,559, respectively)	$	358,027	$	298,397
Available-for-sale securities	59,162		44,604
Receivables from Erie Insurance Exchange and affiliates, net	769,148		707,060
Prepaid expenses and other current assets, net	71,133		83,902
Accrued investment income	11,998		11,069
Total current assets	1,269,468		1,145,032
Available-for-sale securities, net	1,048,584		991,726
Equity securities	68,095		85,891
Available-for-sale and equity securities lent	35,535		7,285
Fixed assets, net	519,834		513,494
Agent loans, net	85,027		80,597
Defined benefit pension plan	54,650		21,311
Other assets, net	47,021		43,278
Total assets	$	3,128,214	$	2,888,614
Liabilities and shareholders' equity
Current liabilities:
Commissions payable	$	446,424	$	408,309
Agent incentive compensation	70,101		75,458
Accounts payable and accrued liabilities	193,032		190,028
Dividends payable	63,569		63,569
Contract liability	46,213		42,761
Deferred executive compensation	7,181		14,874
Securities lending payable	35,159		7,513
Total current liabilities	861,679		802,512
Defined benefit pension plan	26,820		28,070
Contract liability	22,594		21,170
Deferred executive compensation	18,471		19,721
Deferred income taxes, net	476		6,418
Other long-term liabilities	13,629		23,465
Total liabilities	943,669		901,356
Shareholders’ equity	2,184,545		1,987,258
Total liabilities and shareholders’ equity	$	3,128,214	$	2,888,614

2