XML 74 R55.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidating Financial Information by Industry Segment (Table Text Block)
12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2015
Table Text Block Supplement [Abstract]      
Consolidated Balance Sheet by Industry Segment

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

671,665

$

12,725

$

13,416

$

 

$

697,806

Reinsurance recoverables and trade receivables, net

 

41,234

 

107,757

 

29,090

 

 

 

178,081

Inventories, net

 

82,439

 

 

 

 

 

82,439

Prepaid expenses

 

124,728

 

 

 

 

 

124,728

Investments, fixed maturities and marketable equities

 

 

248,816

 

1,414,952

 

 

 

1,663,768

Investments, other

 

35,342

 

63,086

 

269,402

 

 

 

367,830

Deferred policy acquisition costs, net

 

 

 

130,213

 

 

 

130,213

Other assets

 

112,744

 

1,922

 

2,406

 

 

 

117,072

Related party assets

 

88,829

 

11,496

 

18,465

 

(32,622)

(c)

 

86,168

 

 

1,156,981

 

445,802

 

1,877,944

 

(32,622)

 

 

3,448,105

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

477,058

 

 

 

(477,058)

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

 

640,938

 

 

 

 

 

640,938

Buildings and improvements

 

2,606,537

 

 

 

 

 

2,606,537

Furniture and equipment

 

510,415

 

 

 

 

 

510,415

Rental trailers and other rental equipment

 

492,280

 

 

 

 

 

492,280

Rental trucks

 

4,091,598

 

 

 

 

 

4,091,598

 

 

8,341,768

 

 

 

 

 

8,341,768

Less:  Accumulated depreciation

 

(2,384,033)

 

 

 

 

 

(2,384,033)

Total property, plant and equipment

 

5,957,735

 

 

 

 

 

5,957,735

Total assets

$

7,591,774

$

445,802

$

1,877,944

$

(509,680)

 

$

9,405,840

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances as of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 


Consolidating balance sheets by industry segment as of March 31, 2017 are as follows:

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

441,667

$

1,926

$

6,948

$

 

$

450,541

Notes, loans and leases payable, net

 

3,262,880

 

 

 

 

 

3,262,880

Policy benefits and losses, claims and loss expenses payable

 

399,181

 

244,980

 

442,161

 

 

 

1,086,322

Liabilities from investment contracts

 

 

 

1,112,498

 

 

 

1,112,498

Other policyholders' funds and liabilities

 

 

4,184

 

5,966

 

 

 

10,150

Deferred income

 

28,696

 

 

 

 

 

28,696

Deferred income taxes

 

809,566

 

11,243

 

14,200

 

 

 

835,009

Related party liabilities

 

30,040

 

2,539

 

43

 

(32,622)

(c)

 

Total liabilities

 

4,972,030

 

264,872

 

1,581,816

 

(32,622)

 

 

6,786,096

 

 

 

 

 

 

 

 

 

 

 

 

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

 

452,382

 

91,120

 

26,271

 

(117,601)

(b)

 

452,172

Accumulated other comprehensive income (loss)

 

(51,236)

 

6,166

 

16,933

 

(23,099)

(b)

 

(51,236)

Retained earnings

 

2,892,683

 

80,343

 

250,424

 

(330,557)

(b)

 

2,892,893

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

 

(6,932)

 

 

 

 

 

(6,932)

Total stockholders' equity

 

2,619,744

 

180,930

 

296,128

 

(477,058)

 

 

2,619,744

Total liabilities and stockholders' equity

$

7,591,774

$

445,802

$

1,877,944

$

(509,680)

 

$

9,405,840

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances as of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

585,666

$

14,049

$

931

$

 

$

600,646

Reinsurance recoverables and trade receivables, net

 

34,451

 

111,978

 

28,706

 

 

 

175,135

Inventories, net

 

79,756

 

 

 

 

 

79,756

Prepaid expenses

 

134,300

 

 

 

 

 

134,300

Investments, fixed maturities and marketable equities

 

 

238,570

 

1,252,219

 

 

 

1,490,789

Investments, other

 

21,431

 

47,374

 

243,016

 

 

 

311,821

Deferred policy acquisition costs, net

 

 

 

136,386

 

 

 

136,386

Other assets

 

71,719

 

3,088

 

2,403

 

 

 

77,210

Related party assets

 

88,022

 

12,465

 

18,688

 

(33,441)

(c)

 

85,734

 

 

1,015,345

 

427,524

 

1,682,349

 

(33,441)

 

 

3,091,777

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

432,277

 

 

 

(432,277)

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

 

587,347

 

 

 

 

 

587,347

Buildings and improvements

 

2,187,400

 

 

 

 

 

2,187,400

Furniture and equipment

 

399,943

 

 

 

 

 

399,943

Rental trailers and other rental equipment

 

462,379

 

 

 

 

 

462,379

Rental trucks

 

3,514,175

 

 

 

 

 

3,514,175

 

 

7,151,244

 

 

 

 

 

7,151,244

Less:  Accumulated depreciation

 

(2,133,733)

 

 

 

 

 

(2,133,733)

Total property, plant and equipment

 

5,017,511

 

 

 

 

 

5,017,511

Total assets

$

6,465,133

$

427,524

$

1,682,349

$

(465,718)

 

$

8,109,288

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances as of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 


Consolidating balance sheets by industry segment as of March 31, 2016 are as follows:

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

492,907

$

1,535

$

8,096

$

 

$

502,538

Notes, loans and leases payable, net

 

2,647,396

 

 

 

 

 

2,647,396

Policy benefits and losses, claims and loss expenses payable

 

386,366

 

252,819

 

432,227

 

 

 

1,071,412

Liabilities from investment contracts

 

 

 

951,490

 

 

 

951,490

Other policyholders' funds and liabilities

 

 

3,017

 

5,633

 

 

 

8,650

Deferred income

 

22,784

 

 

 

 

 

22,784

Deferred income taxes

 

633,061

 

7,526

 

13,025

 

 

 

653,612

Related party liabilities

 

31,213

 

2,067

 

161

 

(33,441)

(c)

 

Total liabilities

 

4,213,727

 

266,964

 

1,410,632

 

(33,441)

 

 

5,857,882

 

 

 

 

 

 

 

 

 

 

 

 

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

 

451,839

 

91,120

 

26,271

 

(117,601)

(b)

 

451,629

Accumulated other comprehensive income (loss)

 

(60,525)

 

3,611

 

10,504

 

(14,115)

(b)

 

(60,525)

Retained earnings (deficit)

 

2,533,431

 

62,528

 

232,442

 

(294,760)

(b)

 

2,533,641

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

 

(6,186)

 

 

 

 

 

(6,186)

Total stockholders' equity (deficit)

$

2,251,406

 

160,560

 

271,717

 

(432,277)

 

 

2,251,406

Total liabilities and stockholders' equity

 

6,465,133

$

427,524

$

1,682,349

$

(465,718)

 

$

8,109,288

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances as of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 

 

 
Consolidated Statement of Operations by Industry Segment

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$

2,366,526

$

$

$

(3,693)

(c)

$

2,362,833

Self-storage revenues

 

286,886

 

 

 

 

 

286,886

Self-moving & self-storage products & service sales

 

253,073

 

 

 

 

 

253,073

Property management fees

 

29,075

 

 

 

 

 

29,075

Life insurance premiums

 

 

 

163,579

 

 

 

163,579

Property and casualty insurance premiums

 

 

52,334

 

 

 

 

52,334

Net investment and interest income

 

9,688

 

16,652

 

77,540

 

(1,604)

(b)

 

102,276

Other revenue

 

167,752

 

 

4,480

 

(521)

(b)

 

171,711

Total revenues

 

3,113,000

 

68,986

 

245,599

 

(5,818)

 

 

3,421,767

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,521,408

 

28,421

 

22,429

 

(4,175)

(b,c)

 

1,568,083

Commission expenses

 

267,230

 

 

 

 

 

267,230

Cost of sales

 

152,485

 

 

 

 

 

152,485

Benefits and losses

 

 

13,404

 

169,306

 

 

 

182,710

Amortization of deferred policy acquisition costs

 

 

 

26,218

 

 

 

26,218

Lease expense

 

37,529

 

 

 

(186)

(b)

 

37,343

Depreciation, net of (gains) losses on disposals

 

445,435

 

 

 

 

 

445,435

Total costs and expenses

 

2,424,087

 

41,825

 

217,953

 

(4,361)

 

 

2,679,504

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

688,913

 

27,161

 

27,646

 

(1,457)

 

 

742,263

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

35,797

 

 

 

(35,797)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

724,710

 

27,161

 

27,646

 

(37,254)

 

 

742,263

Interest expense

 

(114,863)

 

 

 

1,457

(b)

 

(113,406)

Fees and amortization on early extinguished of debt

 

(499)

 

 

 

 

 

(499)

Pretax earnings

 

609,348

 

27,161

 

27,646

 

(35,797)

 

 

628,358

Income tax expense

 

(210,924)

 

(9,346)

 

(9,664)

 

 

 

(229,934)

Earnings available to common shareholders

$

398,424

$

17,815

$

17,982

$

(35,797)

 

$

398,424

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances for the year ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease / interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$

2,301,586

$

$

$

(3,606)

(c)

$

2,297,980

Self-storage revenues

 

247,944

 

 

 

 

 

247,944

Self-moving & self-storage products & service sales

 

251,541

 

 

 

 

 

251,541

Property management fees

 

26,533

 

 

 

 

 

26,533

Life insurance premiums

 

 

 

162,662

 

 

 

162,662

Property and casualty insurance premiums

 

 

50,020

 

 

 

 

50,020

Net investment and interest income

 

8,801

 

14,783

 

63,999

 

(966)

(b)

 

86,617

Other revenue

 

148,099

 

 

4,559

 

(487)

(b)

 

152,171

Total revenues

 

2,984,504

 

64,803

 

231,220

 

(5,059)

 

 

3,275,468

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,423,107

 

27,958

 

23,037

 

(4,055)

(b,c)

 

1,470,047

Commission expenses

 

262,627

 

 

 

 

 

262,627

Cost of sales

 

144,990

 

 

 

 

 

144,990

Benefits and losses

 

 

12,298

 

155,138

 

 

 

167,436

Amortization of deferred policy acquisition costs

 

 

 

23,272

 

 

 

23,272

Lease expense

 

49,966

 

 

 

(186)

(b)

 

49,780

Depreciation, net of (gains) losses on disposals

 

290,690

 

 

 

 

 

290,690

Total costs and expenses

 

2,171,380

 

40,256

 

201,447

 

(4,241)

 

 

2,408,842

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

813,124

 

24,547

 

29,773

 

(818)

 

 

866,626

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

35,522

 

 

 

(35,522)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

848,646

 

24,547

 

29,773

 

(36,340)

 

 

866,626

Interest expense

 

(98,533)

 

 

 

818

(b)

 

(97,715)

Pretax earnings

 

750,113

 

24,547

 

29,773

 

(35,522)

 

 

768,911

Income tax expense

 

(261,112)

 

(8,379)

 

(10,419)

 

 

 

(279,910)

Earnings available to common shareholders

$

489,001

$

16,168

$

19,354

$

(35,522)

 

$

489,001

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances for the year ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease/interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$

2,149,986

$

$

$

(3,595)

(c)

$

2,146,391

Self-storage revenues

 

211,136

 

 

 

 

 

211,136

Self-moving & self-storage products & service sales

 

244,177

 

 

 

 

 

244,177

Property management fees

 

25,341

 

 

 

 

 

25,341

Life insurance premiums

 

 

 

156,103

 

 

 

156,103

Property and casualty insurance premiums

 

 

46,456

 

 

 

 

46,456

Net investment and interest income

 

13,644

 

12,819

 

59,051

 

(786)

(b)

 

84,728

Other revenue

 

156,154

 

 

4,502

 

(457)

(b)

 

160,199

Total revenues

 

2,800,438

 

59,275

 

219,656

 

(4,838)

 

 

3,074,531

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,436,145

 

24,802

 

22,476

 

(4,014)

(b,c)

 

1,479,409

Commission expenses

 

249,642

 

 

 

 

 

249,642

Cost of sales

 

146,072

 

 

 

 

 

146,072

Benefits and losses

 

 

10,996

 

147,764

 

 

 

158,760

Amortization of deferred policy acquisition costs

 

 

 

19,661

 

 

 

19,661

Lease expense

 

79,984

 

 

 

(186)

(b)

 

79,798

Depreciation, net of (gains) losses on disposals

 

278,165

 

 

 

 

 

278,165

Total costs and expenses

 

2,190,008

 

35,798

 

189,901

 

(4,200)

 

 

2,411,507

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

610,430

 

23,477

 

29,755

 

(638)

 

 

663,024

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

34,783

 

 

 

(34,783)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

645,213

 

23,477

 

29,755

 

(35,421)

 

 

663,024

Interest expense

 

(98,163)

 

 

 

638

(b)

 

(97,525)

Fees and amortization on early extinguished of debt

 

(4,081)

 

 

 

 

 

(4,081)

Pretax earnings

 

542,969

 

23,477

 

29,755

 

(34,783)

 

 

561,418

Income tax expense

 

(186,228)

 

(8,060)

 

(10,389)

 

 

 

(204,677)

Earnings available to common shareholders

$

356,741

$

15,417

$

19,366

$

(34,783)

 

$

356,741

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances for the year ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany lease/interest income

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany premiums

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminate equity in earnings of subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Cash Flow Statement by Industry Segment

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

$

398,424

$

17,815

$

17,982

$

(35,797)

 

$

398,424

Earnings from consolidated subsidiaries

 

(35,797)

 

 

 

35,797

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

481,520

 

 

 

 

 

481,520

Amortization of deferred policy acquisition costs

 

 

 

26,218

 

 

 

26,218

Amortization of debt issuance costs

 

4,062

 

 

 

 

 

4,062

Interest credited to policyholders

 

 

 

25,020

 

 

 

25,020

Change in allowance for losses on trade receivables

 

31

 

 

(77)

 

 

 

(46)

Change in allowance for inventory reserve

 

1,330

 

 

 

 

 

1,330

Net gain on sale of real and personal property

 

(36,085)

 

 

 

 

 

(36,085)

Net gain on sale of investments

 

 

(2,636)

 

(2,648)

 

 

 

(5,284)

Deferred income taxes

 

173,059

 

2,340

 

(2,287)

 

 

 

173,112

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(6,806)

 

4,221

 

(305)

 

 

 

(2,890)

Inventories

 

(4,072)

 

 

 

 

 

(4,072)

Prepaid expenses

 

9,386

 

 

 

 

 

9,386

Capitalization of deferred policy acquisition costs

 

 

 

(27,111)

 

 

 

(27,111)

Other assets

 

(41,885)

 

1,341

 

(2)

 

 

 

(40,546)

Related party assets

 

(872)

 

1,215

 

 

 

 

343

Accounts payable and accrued expenses

 

(14,793)

 

392

 

9,345

 

 

 

(5,056)

Policy benefits and losses, claims and loss expenses payable

 

13,283

 

(7,838)

 

9,933

 

 

 

15,378

Other policyholders' funds and liabilities

 

 

1,167

 

332

 

 

 

1,499

Deferred income

 

5,921

 

 

 

 

 

5,921

Related party liabilities

 

(1,170)

 

226

 

(118)

 

 

 

(1,062)

Net cash provided (used) by operating activities

 

945,536

 

18,243

 

56,282

 

 

 

1,020,061

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(1,419,505)

 

 

 

 

 

(1,419,505)

Short term investments

 

 

(77,693)

 

(558,154)

 

 

 

(635,847)

Fixed maturities investments

 

 

(42,628)

 

(312,473)

 

 

 

(355,101)

Equity securities

 

 

 

(489)

 

 

 

(489)

Real estate

 

(19,406)

 

(4,648)

 

(8,753)

 

 

 

(32,807)

Mortgage loans

 

 

(21,021)

 

(133,289)

 

 

 

(154,310)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

487,475

 

 

 

 

 

487,475

Short term investments

 

 

80,225

 

575,501

 

 

 

655,726

Fixed maturities investments

 

 

32,127

 

158,451

 

 

 

190,578

Preferred stock

 

 

4,181

 

 

 

 

4,181

Real estate

 

6,275

 

 

2,478

 

 

 

8,753

Mortgage loans

 

 

9,890

 

96,942

 

 

 

106,832

Net cash provided (used) by investing activities

 

(945,161)

 

(19,567)

 

(179,786)

 

 

 

(1,144,514)

 

 

(page 1 of 2)

(a) Balance for the period ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2017, are as follows:

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Borrowings from credit facilities

 

715,625

 

 

27,000

 

 

 

742,625

Principal repayments on credit facilities

 

(340,844)

 

 

(27,000)

 

 

 

(367,844)

Payment of debt issuance costs

 

(5,055)

 

 

 

 

 

(5,055)

Capital lease payments

 

(212,545)

 

 

 

 

 

(212,545)

Employee Stock Ownership Plan Shares

 

(11,106)

 

 

 

 

 

(11,106)

Securitization deposits

 

446

 

 

 

 

 

446

Common stock dividends paid

 

(58,757)

 

 

 

 

 

(58,757)

Investment contract deposits

 

 

 

285,148

 

 

 

285,148

Investment contract withdrawals

 

 

 

(149,159)

 

 

 

(149,159)

Net cash provided (used) by financing activities

 

87,764

 

 

135,989

 

 

 

223,753

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

(2,140)

 

 

 

 

 

(2,140)

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

 

85,999

 

(1,324)

 

12,485

 

 

 

97,160

Cash and cash equivalents at beginning of period

 

585,666

 

14,049

 

931

 

 

 

600,646

Cash and cash equivalents at end of period

$

671,665

$

12,725

$

13,416

$

 

$

697,806

 

 

(page 2 of 2)

(a) Balance for the period ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

$

489,001

$

16,168

$

19,354

$

(35,522)

 

$

489,001

Earnings from consolidated subsidiaries

 

(35,522)

 

 

 

35,522

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

389,393

 

 

 

 

 

389,393

Amortization of deferred policy acquisition costs

 

 

 

23,272

 

 

 

23,272

Amortization of debt issuance costs

 

3,419

 

 

 

 

 

3,419

Interest credited to policyholders

 

 

 

20,465

 

 

 

20,465

Change in allowance for losses on trade receivables

 

7

 

 

(212)

 

 

 

(205)

Change in allowance for inventory reserve

 

(1,343)

 

 

 

 

 

(1,343)

Net gain on sale of real and personal property

 

(98,703)

 

 

 

 

 

(98,703)

Net gain on sale of investments

 

 

(1,317)

 

(3,174)

 

 

 

(4,491)

Deferred income taxes

 

124,838

 

9,311

 

3,926

 

 

 

138,075

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(2,169)

 

13,528

 

3,406

 

 

 

14,765

Inventories

 

(9,009)

 

 

 

 

 

(9,009)

Prepaid expenses

 

(10,338)

 

 

 

 

 

(10,338)

Capitalization of deferred policy acquisition costs

 

 

 

(32,590)

 

 

 

(32,590)

Other assets

 

12,812

 

(1,050)

 

141

 

 

 

11,903

Related party assets

 

55,962

 

682

 

(18,075)

 

18,075

(b)

 

56,644

Accounts payable and accrued expenses

 

26,018

 

1,533

 

9,761

 

 

 

37,312

Policy benefits and losses, claims and loss expenses payable

 

23,215

 

(18,925)

 

5,336

 

 

 

9,626

Other policyholders' funds and liabilities

 

 

(1,056)

 

707

 

 

 

(349)

Deferred income

 

4,757

 

 

 

 

 

4,757

Related party liabilities

 

17,296

 

115

 

48

 

(18,075)

(b)

 

(616)

Net cash provided (used) by operating activities

 

989,634

 

18,989

 

32,365

 

 

 

1,040,988

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(1,509,154)

 

 

 

 

 

(1,509,154)

Short term investments

 

 

(44,735)

 

(471,164)

 

 

 

(515,899)

Fixed maturities investments

 

 

(45,048)

 

(353,939)

 

 

 

(398,987)

Equity securities

 

 

 

(1,315)

 

 

 

(1,315)

Preferred stock

 

 

(1,005)

 

 

 

 

(1,005)

Real estate

 

(15,384)

 

(36)

 

(39)

 

 

 

(15,459)

Mortgage loans

 

 

(1,800)

 

(85,404)

 

 

 

(87,204)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

539,256

 

 

 

 

 

539,256

Short term investments

 

 

44,756

 

483,424

 

 

 

528,180

Fixed maturities investments

 

 

26,193

 

128,343

 

 

 

154,536

Equity securities

 

 

1,236

 

808

 

 

 

2,044

Preferred stock

 

 

1,126

 

 

 

 

1,126

Real estate

 

21,589

 

 

 

 

 

21,589

Mortgage loans

 

 

5,878

 

21,090

 

 

 

26,968

Net cash provided (used) by investing activities

 

(963,693)

 

(13,435)

 

(278,196)

 

 

 

(1,255,324)

 

 

(page 1 of 2)

(a) Balance for the period ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany investments

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2016, are as follows:

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Borrowings from credit facilities

 

790,972

 

 

47,000

 

 

 

837,972

Principal repayments on credit facilities

 

(381,403)

 

 

(47,000)

 

 

 

(428,403)

Payment of debt issuance costs

 

(10,184)

 

 

 

 

 

(10,184)

Capital lease payments

 

(168,661)

 

 

 

 

 

(168,661)

Employee Stock Ownership Plan Shares

 

(9,302)

 

 

 

 

 

(9,302)

Securitization deposits

 

544

 

 

 

 

 

544

Common stock dividends paid

 

(78,374)

 

 

 

 

 

(78,374)

Investment contract deposits

 

 

 

358,237

 

 

 

358,237

Investment contract withdrawals

 

 

 

(112,957)

 

 

 

(112,957)

Net cash provided (used) by financing activities

 

143,592

 

 

245,280

 

 

 

388,872

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

(15,740)

 

 

 

 

 

(15,740)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

153,793

 

5,554

 

(551)

 

 

 

158,796

Cash and cash equivalents at beginning of period

 

431,873

 

8,495

 

1,482

 

 

 

441,850

Cash and cash equivalents at end of period

$

585,666

$

14,049

$

931

$

 

$

600,646

 

 

(page 2 of 2)

(a) Balance for the period ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

$

356,741

$

15,417

$

19,366

$

(34,783)

 

$

356,741

Earnings from consolidated subsidiaries

 

(34,783)

 

 

 

34,783

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

352,796

 

 

 

 

 

352,796

Amortization of deferred policy acquisition costs

 

 

 

19,661

 

 

 

19,661

Amortization of debt issuance costs

 

3,786

 

 

 

 

 

3,786

Interest credited to policyholders

 

 

 

18,110

 

 

 

18,110

Change in allowance for losses on trade receivables

 

(179)

 

 

11

 

 

 

(168)

Change in allowance for inventory reserve

 

(872)

 

 

 

 

 

(872)

Net gain on sale of real and personal property

 

(74,631)

 

 

 

 

 

(74,631)

Net gain on sale of investments

 

 

(841)

 

(3,084)

 

 

 

(3,925)

Deferred income taxes

 

66,628

 

8,030

 

1,842

 

 

 

76,500

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(3,213)

 

16,830

 

(3,985)

 

 

 

9,632

Inventories

 

(1,579)

 

 

 

 

 

(1,579)

Prepaid expenses

 

(65,720)

 

 

 

 

 

(65,720)

Capitalization of deferred policy acquisition costs

 

 

 

(27,084)

 

 

 

(27,084)

Other assets

 

651

 

102

 

(804)

 

 

 

(51)

Related party assets

 

27,753

 

(258)

 

 

211

(b)

 

27,706

Accounts payable and accrued expenses

 

91,409

 

22

 

7,446

 

 

 

98,877

Policy benefits and losses, claims and loss expenses payable

 

(4,327)

 

(23,472)

 

10,178

 

 

 

(17,621)

Other policyholders' funds and liabilities

 

 

317

 

671

 

 

 

988

Deferred income

 

(13,181)

 

 

 

 

 

(13,181)

Related party liabilities

 

(1,016)

 

428

 

(67)

 

(211)

(b)

 

(866)

Net cash provided (used) by operating activities

 

700,263

 

16,575

 

42,261

 

 

 

759,099

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(1,041,931)

 

 

 

 

 

(1,041,931)

Short term investments

 

 

(40,583)

 

(249,796)

 

 

 

(290,379)

Fixed maturities investments

 

 

(43,062)

 

(171,309)

 

 

 

(214,371)

Equity securities

 

 

(3,333)

 

(426)

 

 

 

(3,759)

Preferred stock

 

 

(1,006)

 

(1,000)

 

 

 

(2,006)

Real estate

 

(22,876)

 

(7,857)

 

(7,542)

 

 

 

(38,275)

Mortgage loans

 

 

(4,350)

 

(15,457)

 

 

 

(19,807)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

411,629

 

 

 

 

 

411,629

Short term investments

 

 

53,112

 

234,771

 

 

 

287,883

Fixed maturities investments

 

 

18,556

 

89,311

 

 

 

107,867

Equity securities

 

 

3,082

 

 

 

 

3,082

Preferred stock

 

 

400

 

2,027

 

 

 

2,427

Real estate

 

28,089

 

 

396

 

 

 

28,485

Mortgage loans

 

 

4,203

 

9,691

 

 

 

13,894

Net cash provided (used) by investing activities

 

(625,089)

 

(20,838)

 

(109,334)

 

 

 

(755,261)

 

 

(page 1 of 2)

(a) Balance for the period ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany investments

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2015 are as follows:

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Borrowings from credit facilities

 

657,535

 

 

 

 

 

657,535

Principal repayments on credit facilities

 

(593,722)

 

 

 

 

 

(593,722)

Payment of debt issuance costs

 

(12,327)

 

 

 

 

 

(12,327)

Capital lease payments

 

(121,202)

 

 

 

 

 

(121,202)

Employee Stock Ownership Plan Shares

 

(7,939)

 

 

 

 

 

(7,939)

Common stock dividends paid

 

(19,594)

 

 

 

 

 

(19,594)

Investment contract deposits

 

 

 

105,019

 

 

 

105,019

Investment contract withdrawals

 

 

 

(54,108)

 

 

 

(54,108)

Net cash provided (used) by financing activities

 

(97,249)

 

 

50,911

 

 

 

(46,338)

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

(10,762)

 

 

 

 

 

(10,762)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(32,837)

 

(4,263)

 

(16,162)

 

 

 

(53,262)

Cash and cash equivalents at beginning of period

 

464,710

 

12,758

 

17,644

 

 

 

495,112

Cash and cash equivalents at end of period

$

431,873

$

8,495

$

1,482

$

 

$

441,850

 

 

(page 2 of 2)

(a) Balance for the period ended December 31, 2014