XML 82 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Information by Industry Segment (Table Text Block)
12 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Mar. 31, 2016
Table Text Block Supplement [Abstract]      
Consolidated Balance Sheet by Industry Segment

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

 

 

(In thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

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

 

165,692

 

 

 

 

 

165,692

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

 

 

1,326,891

 

465,364

 

2,170,009

 

(32,020)

 

 

3,930,244

 

 

 

 

 

 

 

 

 

 

 

 

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

$

8,687,783

$

465,364

$

2,170,009

$

(576,171)

 

$

10,746,985

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

(In thousands)

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

505,721

$

2,582

$

2,375

$

 

$

510,678

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

 

629,389

 

8,927

 

19,792

 

 

 

658,108

Related party liabilities

 

28,157

 

2,870

 

993

 

(32,020)

(c)

 

Total liabilities

 

5,279,075

 

254,115

 

1,837,107

 

(32,020)

 

 

7,338,277

 

 

 

 

 

 

 

 

 

 

 

 

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

$

8,687,783

$

465,364

$

2,170,009

$

(576,171)

 

$

10,746,985

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

(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)

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 and parts, 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

 

93,197

 

1,922

 

2,406

 

 

 

97,525

Related party assets

 

88,829

 

11,496

 

18,465

 

(32,622)

(c)

 

86,168

 

 

1,137,434

 

445,802

 

1,877,944

 

(32,622)

 

 

3,428,558

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

477,058

 

 

 

(477,058)

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

 

648,757

 

 

 

 

 

648,757

Buildings and improvements

 

2,618,265

 

 

 

 

 

2,618,265

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

 

 

8,361,315

 

 

 

 

 

8,361,315

Less:  Accumulated depreciation

 

(2,384,033)

 

 

 

 

 

(2,384,033)

Total property, plant and equipment

 

5,977,282

 

 

 

 

 

5,977,282

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

 

 

 

 

 

 

 

 

 

 

 

(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

$

2,483,956

$

$

$

(4,214)

(c)

$

2,479,742

Self-storage revenues

 

323,903

 

 

 

 

 

323,903

Self-moving & self-storage products & service sales

 

261,557

 

 

 

 

 

261,557

Property management fees

 

29,602

 

 

 

 

 

29,602

Life insurance premiums

 

 

 

154,703

 

 

 

154,703

Property and casualty insurance premiums

 

 

58,800

 

 

(1,700)

(c)

 

57,100

Net investment and interest income

 

12,232

 

15,771

 

84,158

 

(1,688)

(b)

 

110,473

Other revenue

 

179,417

 

 

5,001

 

(384)

(b)

 

184,034

Total revenues

 

3,290,667

 

74,571

 

243,862

 

(7,986)

 

 

3,601,114

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,759,624

 

32,710

 

22,061

 

(6,412)

(b,c)

 

1,807,983

Commission expenses

 

276,705

 

 

 

 

 

276,705

Cost of sales

 

160,489

 

 

 

 

 

160,489

Benefits and losses

 

 

15,983

 

169,328

 

 

 

185,311

Amortization of deferred policy acquisition costs

 

 

 

24,514

 

 

 

24,514

Lease expense

 

34,243

 

 

 

(283)

(b)

 

33,960

Depreciation, net gains on disposals

 

543,247

 

 

 

 

 

543,247

Net gains on disposal of real estate

 

(195,414)

 

 

 

 

 

(195,414)

Total costs and expenses

 

2,578,894

 

48,693

 

215,903

 

(6,695)

 

 

2,836,795

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

711,773

 

25,878

 

27,959

 

(1,291)

 

 

764,319

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

46,990

 

 

 

(46,990)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

758,763

 

25,878

 

27,959

 

(48,281)

 

 

764,319

Interest expense

 

(127,997)

 

 

 

1,291

(b)

 

(126,706)

Pretax earnings

 

630,766

 

25,878

 

27,959

 

(46,990)

 

 

637,613

Income tax benefit (expense)

 

159,817

 

(2,989)

 

(3,858)

 

 

 

152,970

Earnings available to common shareholders

$

790,583

$

22,889

$

24,101

$

(46,990)

 

$

790,583

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Balances for the year ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

(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

$

2,366,526

$

$

$

(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 gains on disposals

 

449,025

 

 

 

 

 

449,025

Net gains on disposal of real estate

 

(3,590)

 

 

 

 

 

(3,590)

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)

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 gains on disposals

 

291,235

 

 

 

 

 

291,235

Net (gains) losses on disposal of real estate

 

(545)

 

 

 

 

 

(545)

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

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Cash Flow Statement by Industry Segment

Consolidating cash flow statements by industry segment for the year ended March 31, 2018, are as follows:

 

 

Moving & Storage

Consolidated

 

Property &

Casualty

Insurance (a)

 

Life

Insurance (a)

 

Elimination

 

 

AMERCO

Consolidated

 

 

(In thousands)

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

$

790,583

$

22,889

$

24,101

$

(46,990)

 

$

790,583

Earnings from consolidated subsidiaries

 

(46,990)

 

 

 

46,990

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

555,069

 

 

 

 

 

555,069

Amortization of deferred policy acquisition costs

 

 

 

24,514

 

 

 

24,514

Amortization of debt issuance costs

 

3,868

 

 

 

 

 

3,868

Interest credited to policyholders

 

 

 

32,302

 

 

 

32,302

Change in allowance for losses on trade receivables

 

(31)

 

 

(89)

 

 

 

(120)

Change in allowance for inventories and parts reserve

 

5,065

 

 

 

 

 

5,065

Net gains on disposal of personal property

 

(11,822)

 

 

 

 

 

(11,822)

Net gains on disposal of real estate

 

(195,414)

 

 

 

 

 

(195,414)

Net gains on sales of investments

 

 

(1,703)

 

(4,566)

 

 

 

(6,269)

Deferred income taxes

 

(182,358)

 

(6,596)

 

(4,480)

 

 

 

(193,434)

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(23,444)

 

8,075

 

40

 

 

 

(15,329)

Inventories and parts

 

(12,384)

 

 

 

 

 

(12,384)

Prepaid expenses

 

(40,765)

 

 

 

 

 

(40,765)

Capitalization of deferred policy acquisition costs

 

 

 

(27,350)

 

 

 

(27,350)

Other assets

 

(167,579)

 

1,810

 

(199)

 

 

 

(165,968)

Related party assets

 

48,855

 

4,553

 

 

 

 

53,408

Accounts payable and accrued expenses

 

(36,384)

 

648

 

10,190

 

 

 

(25,546)

Policy benefits and losses, claims and loss expenses payable

 

168,687

 

(10,623)

 

3,057

 

 

 

161,121

Other policyholders' funds and liabilities

 

 

1,194

 

(1,303)

 

 

 

(109)

Deferred income

 

5,524

 

 

 

 

 

5,524

Related party liabilities

 

(1,884)

 

318

 

950

 

 

 

(616)

Net cash provided by operating activities

 

858,596

 

20,565

 

57,167

 

 

 

936,328

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

31,362

 

 

 

 

 

31,362

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(1,363,745)

 

 

 

 

 

(1,363,745)

Short term investments

 

 

(63,556)

 

 

 

 

(63,556)

Fixed maturities investments

 

 

(51,273)

 

(339,627)

 

 

 

(390,900)

Equity securities

 

 

 

(662)

 

 

 

(662)

Preferred stock

 

 

(1,000)

 

 

 

 

(1,000)

Real estate

 

(1,365)

 

(440)

 

(134)

 

 

 

(1,939)

Mortgage loans

 

 

(14,409)

 

(69,098)

 

 

 

(83,507)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

699,803

 

 

 

 

 

699,803

Short term investments

 

 

61,133

 

6,657

 

 

 

67,790

Fixed maturities investments

 

 

23,026

 

141,799

 

 

 

164,825

Preferred stock

 

 

4,208

 

 

 

 

4,208

Real estate

 

2,783

 

 

 

 

 

2,783

Mortgage loans

 

 

15,660

 

21,930

 

 

 

37,590

Net cash used by investing activities

 

(631,162)

 

(26,651)

 

(239,135)

 

 

 

(896,948)

 

 

(page 1 of 2)

(a) Balance for the period ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2018, 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

 

498,464

 

 

 

 

 

498,464

Principal repayments on credit facilities

 

(356,451)

 

 

 

 

 

(356,451)

Payment of debt issuance costs

 

(5,111)

 

 

 

 

 

(5,111)

Capital lease payments

 

(296,363)

 

 

 

 

 

(296,363)

Employee Stock Ownership Plan Shares

 

(11,640)

 

 

 

 

 

(11,640)

Securitization deposits

 

(2,180)

 

 

 

 

 

(2,180)

Common stock dividends paid

 

(29,380)

 

 

 

 

 

(29,380)

Investment contract deposits

 

 

 

401,814

 

 

 

401,814

Investment contract withdrawals

 

 

 

(182,549)

 

 

 

(182,549)

Net cash provided (used) by financing activities

 

(202,661)

 

 

219,265

 

 

 

16,604

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

5,598

 

 

 

 

 

5,598

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

30,371

 

(6,086)

 

37,297

 

 

 

61,582

Cash and cash equivalents at beginning of period

 

671,665

 

12,725

 

13,416

 

 

 

697,806

Cash and cash equivalents at end of period

$

702,036

$

6,639

$

50,713

$

 

$

759,388

 

 

(page 2 of 2)

(a) Balance for the period ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

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 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 inventories and parts reserve

 

1,330

 

 

 

 

 

1,330

Net gains on disposal of personal property

 

(32,495)

 

 

 

 

 

(32,495)

Net gains on disposal of real estate

 

(3,590)

 

 

 

 

 

(3,590)

Net gains on sales 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 and parts

 

(4,072)

 

 

 

 

 

(4,072)

Prepaid expenses

 

9,386

 

 

 

 

 

9,386

Capitalization of deferred policy acquisition costs

 

 

 

(27,111)

 

 

 

(27,111)

Other assets

 

(3,827)

 

1,341

 

(2)

 

 

 

(2,488)

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 by operating activities

 

983,594

 

18,243

 

56,282

 

 

 

1,058,119

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

(38,058)

 

 

 

 

 

(38,058)

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 used by investing activities

 

(983,219)

 

(19,567)

 

(179,786)

 

 

 

(1,182,572)

 

 

(page 1 of 2)

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

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate intercompany investments

 

 

 

 

 

 

 

 

 

 

 


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 by financing activities

 

87,764

 

 

135,989

 

 

 

223,753

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

(2,140)

 

 

 

 

 

(2,140)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (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

 

 

 

 

 

 

 

 

 

 

 

 

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 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 inventories and parts reserve

 

(1,343)

 

 

 

 

 

(1,343)

Net gains on disposal of personal property

 

(98,158)

 

 

 

 

 

(98,158)

Net gains on disposal of real estate

 

(545)

 

 

 

 

 

(545)

Net gains on sales 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 and parts

 

(9,009)

 

 

 

 

 

(9,009)

Prepaid expenses

 

(10,338)

 

 

 

 

 

(10,338)

Capitalization of deferred policy acquisition costs

 

 

 

(32,590)

 

 

 

(32,590)

Other assets

 

17,170

 

(1,050)

 

141

 

 

 

16,261

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 by operating activities

 

993,992

 

18,989

 

32,365

 

 

 

1,045,346

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

(4,358)

 

 

 

 

 

(4,358)

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 used by investing activities

 

(968,051)

 

(13,435)

 

(278,196)

 

 

 

(1,259,682)

 

 

(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 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