XML 47 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Information By Industry Segment (Table Text Block)
9 Months Ended
Dec. 31, 2018
Table Text Block Supplement [Abstract]  
Consolidated Balance Sheet by Industry Segment

Consolidating balance sheets by industry segment as of December 31, 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

$

905,266

$

5,715

$

73,404

$

 

$

984,385

Reinsurance recoverables and trade receivables, net

 

62,296

 

97,680

 

31,788

 

 

 

191,764

Inventories and parts, net

 

96,187

 

 

 

 

 

96,187

Prepaid expenses

 

177,918

 

 

 

 

 

177,918

Investments, fixed maturities and marketable equities

 

 

284,871

 

1,842,471

 

 

 

2,127,342

Investments, other

 

22,988

 

69,719

 

239,825

 

 

 

332,532

Deferred policy acquisition costs, net

 

 

 

140,673

 

 

 

140,673

Other assets

 

80,205

 

532

 

3,102

 

 

 

83,839

Related party assets

 

41,289

 

7,359

 

16,618

 

(27,110)

(c)

 

38,156

 

 

1,386,149

 

465,876

 

2,347,881

 

(27,110)

 

 

4,172,796

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

518,629

 

 

 

(518,629)

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

 

910,919

 

 

 

 

 

910,919

Buildings and improvements

 

3,762,491

 

 

 

 

 

3,762,491

Furniture and equipment

 

674,535

 

 

 

 

 

674,535

Rental trailers and other rental equipment

 

572,645

 

 

 

 

 

572,645

Rental trucks

 

4,532,134

 

 

 

 

 

4,532,134

 

 

10,452,724

 

 

 

 

 

10,452,724

Less:  Accumulated depreciation

 

(2,979,760)

 

 

 

 

 

(2,979,760)

Total property, plant and equipment

 

7,472,964

 

 

 

 

 

7,472,964

Total assets

$

9,377,742

$

465,876

$

2,347,881

$

(545,739)

 

$

11,645,760

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances as of September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminate investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminate intercompany receivables and payables

 

 

 

 

 

 

 

 

 

 

 


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

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

509,060

$

3,745

$

4,555

$

 

$

517,360

Notes, loans and leases payable, net

 

3,975,764

 

 

 

 

 

3,975,764

Policy benefits and losses, claims and loss expenses payable

 

409,981

 

229,607

 

448,154

 

 

 

1,087,742

Liabilities from investment contracts

 

 

 

1,583,885

 

 

 

1,583,885

Other policyholders' funds and liabilities

 

 

5,050

 

7,857

 

 

 

12,907

Deferred income

 

29,226

 

 

 

 

 

29,226

Deferred income taxes, net

 

738,186

 

5,658

 

2,992

 

 

 

746,836

Related party liabilities

 

23,485

 

3,181

 

444

 

(27,110)

(c)

 

Total liabilities

 

5,685,702

 

247,241

 

2,047,887

 

(27,110)

 

 

7,953,720

 

 

 

 

 

 

 

 

 

 

 

 

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

 

453,326

 

91,120

 

26,271

 

(117,601)

(b)

 

453,116

Accumulated other comprehensive income (loss)

 

(74,707)

 

(3,026)

 

(10,018)

 

13,044

(b)

 

(74,707)

Retained earnings

 

3,985,717

 

127,240

 

281,241

 

(408,271)

(b)

 

3,985,927

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

 

(5,143)

 

 

 

 

 

(5,143)

Total stockholders' equity

 

3,692,040

 

218,635

 

299,994

 

(518,629)

 

 

3,692,040

Total liabilities and stockholders' equity

$

9,377,742

$

465,876

$

2,347,881

$

(545,739)

 

$

11,645,760

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances as of September 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

 

 

 

 

 

 

 

 

 

 

 

 


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

$

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

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Operations by Industry Segment

 

 

Moving & Storage

Consolidated

 

Property & Casualty Insurance (a)

 

Life

Insurance (a)

 

Eliminations

 

 

AMERCO

Consolidated

 

 

(Unaudited)

 

 

(In thousands)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Self-moving equipment rentals

$

627,543

$

$

$

(1,407)

(c)

$

626,136

Self-storage revenues

 

93,392

 

 

 

 

 

93,392

Self-moving and self-storage products and service sales

 

55,665

 

 

 

 

 

55,665

Property management fees

 

7,899

 

 

 

 

 

7,899

Life insurance premiums

 

 

 

34,778

 

 

 

34,778

Property and casualty insurance premiums

 

 

18,128

 

 

(460)

(c)

 

17,668

Net investment and interest income

 

4,364

 

4,018

 

24,248

 

(419)

(b)

 

32,211

Other revenue

 

50,065

 

 

1,409

 

(132)

(b)

 

51,342

Total revenues

 

838,928

 

22,146

 

60,435

 

(2,418)

 

 

919,091

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

465,828

 

9,412

 

5,216

 

(1,995)

(b,c)

 

478,461

Commission expenses

 

67,493

 

 

 

 

 

67,493

Cost of sales

 

34,149

 

 

 

 

 

34,149

Benefits and losses

 

 

1,733

 

41,136

 

 

 

42,869

Amortization of deferred policy acquisition costs

 

 

 

6,654

 

 

 

6,654

Lease expense

 

8,026

 

 

 

(136)

(b)

 

7,890

Depreciation, net of (gains) losses on disposal

 

143,473

 

 

 

 

 

143,473

Net losses on disposal of real estate

 

 

 

 

 

 

Total costs and expenses

 

718,969

 

11,145

 

53,006

 

(2,131)

 

 

780,989

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

119,959

 

11,001

 

7,429

 

(287)

 

 

138,102

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

14,664

 

 

 

(14,664)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

134,623

 

11,001

 

7,429

 

(14,951)

 

 

138,102

Other components of net periodic benefit costs

 

(253)

 

 

 

 

 

(253)

Interest expense

 

(35,114)

 

 

 

287

(b)

 

(34,827)

Pretax earnings

 

99,256

 

11,001

 

7,429

 

(14,664)

 

 

103,022

Income tax expense

 

(20,621)

 

(2,186)

 

(1,580)

 

 

 

(24,387)

Earnings available to common shareholders

$

78,635

$

8,815

$

5,849

$

(14,664)

 

$

78,635

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the quarter ended September 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 December 31, 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

$ 

576,018

$ 

$ 

$ 

(1,217)

(c)

$ 

574,801

Self-storage revenues

 

82,127

 

 

 

 

 

82,127

Self-moving and self-storage products and service sales

 

53,130

 

 

 

 

 

53,130

Property management fees

 

9,881

 

 

 

 

 

9,881

Life insurance premiums

 

 

 

38,957

 

 

 

38,957

Property and casualty insurance premiums

 

 

16,754

 

 

(661)

(c)

 

16,093

Net investment and interest income

 

3,662

 

3,645

 

21,887

 

(373)

(b)

 

28,821

Other revenue

 

37,669

 

 

1,535

 

(132)

(b)

 

39,072

Total revenues

 

762,487

 

20,399

 

62,379

 

(2,383)

 

 

842,882

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

426,163

 

8,160

 

5,521

 

(2,004)

(b,c)

 

437,840

Commission expenses

 

63,487

 

 

 

 

 

63,487

Cost of sales

 

33,995

 

 

 

 

 

33,995

Benefits and losses

 

 

4,644

 

40,524

 

 

 

45,168

Amortization of deferred policy acquisition costs

 

 

 

5,952

 

 

 

5,952

Lease expense

 

8,498

 

 

 

(83)

(b)

 

8,415

Depreciation, net of (gains) losses on disposal

 

137,061

 

 

 

 

 

137,061

Net gains on disposal of real estate

 

(192,404)

 

 

 

 

 

(192,404)

Total costs and expenses

 

476,800

 

12,804

 

51,997

 

(2,087)

 

 

539,514

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

285,687

 

7,595

 

10,382

 

(296)

 

 

303,368

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

11,823

 

 

 

(11,823)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

297,510

 

7,595

 

10,382

 

(12,119)

 

 

303,368

Other components of net periodic benefit costs

 

(231)

 

 

 

 

 

(231)

Interest expense

 

(31,854)

 

 

 

296

(b)

 

(31,558)

Pretax earnings

 

265,425

 

7,595

 

10,382

 

(11,823)

 

 

271,579

Income tax (expense) benefit

 

263,469

 

(2,528)

 

(3,626)

 

 

 

257,315

Earnings available to common shareholders

$ 

528,894

$ 

5,067

$ 

6,756

$ 

(11,823)

 

$ 

528,894

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the quarter ended September 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 segment for the nine months ended December 31, 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

$

2,128,120

$

$

$

(3,669)

(c)

$

2,124,451

Self-storage revenues

 

271,097

 

 

 

 

 

271,097

Self-moving and self-storage products and service sales

 

207,819

 

 

 

 

 

207,819

Property management fees

 

22,507

 

 

 

 

 

22,507

Life insurance premiums

 

 

 

107,586

 

 

 

107,586

Property and casualty insurance premiums

 

 

48,448

 

 

(1,716)

(c)

 

46,732

Net investment and interest income

 

9,757

 

10,109

 

66,435

 

(1,258)

(b)

 

85,043

Other revenue

 

174,447

 

 

3,889

 

(396)

(b)

 

177,940

Total revenues

 

2,813,747

 

58,557

 

177,910

 

(7,039)

 

 

3,043,175

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,467,831

 

26,027

 

16,275

 

(5,768)

(b,c)

 

1,504,365

Commission expenses

 

232,084

 

 

 

 

 

232,084

Cost of sales

 

130,432

 

 

 

 

 

130,432

Benefits and losses

 

 

10,957

 

126,239

 

 

 

137,196

Amortization of deferred policy acquisition costs

 

 

 

18,584

 

 

 

18,584

Lease expense

 

24,637

 

 

 

(408)

(b)

 

24,229

Depreciation, net of (gains) losses on disposal

 

402,525

 

 

 

 

 

402,525

Net losses on disposal of real estate

 

10

 

 

 

 

 

10

Total costs and expenses

 

2,257,519

 

36,984

 

161,098

 

(6,176)

 

 

2,449,425

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

556,228

 

21,573

 

16,812

 

(863)

 

 

593,750

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

30,306

 

 

 

(30,306)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

586,534

 

21,573

 

16,812

 

(31,169)

 

 

593,750

Other components of net periodic benefit costs

 

(760)

 

 

 

 

 

(760)

Interest expense

 

(105,974)

 

 

 

863

(b)

 

(105,111)

Pretax earnings

 

479,800

 

21,573

 

16,812

 

(30,306)

 

 

487,879

Income tax expense

 

(109,774)

 

(4,359)

 

(3,720)

 

 

 

(117,853)

Earnings available to common shareholders

$

370,026

$

17,214

$

13,092

$

(30,306)

 

$

370,026

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the nine months ended September 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 segment for the nine months ended December 31, 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

$ 

1,988,430

$ 

$ 

$ 

(3,213)

(c)

$ 

1,985,217

Self-storage revenues

 

239,317

 

 

 

 

 

239,317

Self-moving and self-storage products and service sales

 

205,309

 

 

 

 

 

205,309

Property management fees

 

23,474

 

 

 

 

 

23,474

Life insurance premiums

 

 

 

116,910

 

 

 

116,910

Property and casualty insurance premiums

 

 

44,067

 

 

(1,133)

(c)

 

42,934

Net investment and interest income

 

9,496

 

11,637

 

62,531

 

(1,157)

(b)

 

82,507

Other revenue

 

144,196

 

 

4,024

 

(395)

(b)

 

147,825

Total revenues

 

2,610,222

 

55,704

 

183,465

 

(5,898)

 

 

2,843,493

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

1,310,197

 

24,632

 

16,669

 

(4,716)

(b,c)

 

1,346,782

Commission expenses

 

222,203

 

 

 

 

 

222,203

Cost of sales

 

124,456

 

 

 

 

 

124,456

Benefits and losses

 

 

11,954

 

128,043

 

 

 

139,997

Amortization of deferred policy acquisition costs

 

 

 

18,217

 

 

 

18,217

Lease expense

 

25,460

 

 

 

(183)

(b)

 

25,277

Depreciation, net of (gains) losses on disposal

 

396,540

 

 

 

 

 

396,540

Net losses on disposal of real estate

 

(192,223)

 

 

 

 

 

(192,223)

Total costs and expenses

 

1,886,633

 

36,586

 

162,929

 

(4,899)

 

 

2,081,249

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations before equity in earnings of subsidiaries

 

723,589

 

19,118

 

20,536

 

(999)

 

 

762,244

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

25,998

 

 

 

(25,998)

(d)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

749,587

 

19,118

 

20,536

 

(26,997)

 

 

762,244

Other components of net periodic benefit costs

 

(695)

 

 

 

 

 

(695)

Interest expense

 

(94,925)

 

 

 

999

(b)

 

(93,926)

Pretax earnings

 

653,967

 

19,118

 

20,536

 

(25,998)

 

 

667,623

Income tax (expense) benefit

 

125,773

 

(6,481)

 

(7,175)

 

 

 

112,117

Earnings available to common shareholders

$ 

779,740

$ 

12,637

$ 

13,361

$ 

(25,998)

 

$ 

779,740

 

 

 

 

 

 

 

 

 

 

 

 

(a) Balances for the nine months ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

(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 nine months ended December 31, 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

$ 

370,026

$ 

17,214

$ 

13,092

$ 

(30,306)

 

$ 

370,026

Earnings from consolidated entities

 

(30,306)

 

 

 

30,306

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

431,652

 

 

 

 

 

431,652

Amortization of deferred policy acquisition costs

 

 

 

18,584

 

 

 

18,584

Amortization of debt issuance costs

 

2,922

 

 

 

 

 

2,922

Interest credited to policyholders

 

 

 

28,540

 

 

 

28,540

Change in allowance for losses on trade receivables

 

129

 

 

(5)

 

 

 

124

Change in allowance for inventories and parts reserve

 

2,539

 

 

 

 

 

2,539

Net gains on disposal of personal property

 

(29,127)

 

 

 

 

 

(29,127)

Net losses on disposal of real estate

 

10

 

 

 

 

 

10

Net gains on sales of investments

 

 

(3,007)

 

(587)

 

 

 

(3,594)

Deferred income taxes

 

108,618

 

3,624

 

(3,628)

 

 

 

108,614

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

2,323

 

2,000

 

(2,722)

 

 

 

1,601

Inventories and parts

 

(8,858)

 

 

 

 

 

(8,858)

Prepaid expenses

 

(12,533)

 

 

 

 

 

(12,533)

Capitalization of deferred policy acquisition costs

 

 

 

(19,994)

 

 

 

(19,994)

Other assets

 

159,232

 

391

 

(498)

 

 

 

159,125

Related party assets

 

(1,428)

 

(410)

 

 

 

 

(1,838)

Accounts payable and accrued expenses

 

(16,639)

 

1,174

 

10,045

 

 

 

(5,420)

Policy benefits and losses, claims and loss expenses payable

 

(157,470)

 

(4,751)

 

2,936

 

 

 

(159,285)

Other policyholders' funds and liabilities

 

 

(327)

 

3,194

 

 

 

2,867

Deferred income

 

(4,982)

 

 

 

 

 

(4,982)

Related party liabilities

 

(3,039)

 

318

 

(548)

 

 

 

(3,269)

Net cash provided (used) by operating activities

 

813,069

 

16,226

 

48,409

 

 

 

877,704

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

(3,292)

 

 

 

 

 

(3,292)

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(1,325,365)

 

 

 

 

 

(1,325,365)

Short term investments

 

 

(39,251)

 

(243)

 

 

 

(39,494)

Fixed maturities investments

 

 

(32,862)

 

(361,404)

 

 

 

(394,266)

Equity securities

 

 

 

(957)

 

 

 

(957)

Preferred stock

 

 

 

(81)

 

 

 

(81)

Real estate

 

(236)

 

(187)

 

(82)

 

 

 

(505)

Mortgage loans

 

 

(13,312)

 

(43,580)

 

 

 

(56,892)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

561,848

 

 

 

 

 

561,848

Short term investments

 

 

47,012

 

 

 

 

47,012

Fixed maturities investments

 

 

9,886

 

73,881

 

 

 

83,767

Equity securities

 

 

8,608

 

 

 

 

8,608

Preferred stock

 

 

1,625

 

 

 

 

1,625

Mortgage loans

 

 

1,331

 

115,469

 

 

 

116,800

Net cash provided (used) by investing activities

 

(767,045)

 

(17,150)

 

(216,997)

 

 

 

(1,001,192)

 

 

(page 1 of 2)

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

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the nine months ended December 31, 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

 

666,232

 

 

26,900

 

 

 

693,132

Principal repayments on credit facilities

 

(228,223)

 

 

(26,900)

 

 

 

(255,123)

Payments of debt issuance costs

 

(5,097)

 

 

 

 

 

(5,097)

Capital lease payments

 

(236,683)

 

 

 

 

 

(236,683)

Employee stock ownership plan shares

 

(203)

 

 

 

 

 

(203)

Common stock dividend paid

 

(29,385)

 

 

 

 

 

(29,385)

Investment contract deposits

 

 

 

300,920

 

 

 

300,920

Investment contract withdrawals

 

 

 

(109,641)

 

 

 

(109,641)

Net cash provided (used) by financing activities

 

166,641

 

 

191,279

 

 

 

357,920

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

(9,435)

 

 

 

 

 

(9,435)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

203,230

 

(924)

 

22,691

 

 

 

224,997

Cash and cash equivalents at beginning of period

 

702,036

 

6,639

 

50,713

 

 

 

759,388

Cash and cash equivalents at end of period

$ 

905,266

$ 

5,715

$ 

73,404

$ 

 

$ 

984,385

 

 

(page 2 of 2)

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

 

 

 

 

 

 

 

 

 

 

 


Consolidating cash flow statements by industry segment for the nine months ended December 31, 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

$ 

779,740

$ 

12,637

$ 

13,361

$ 

(25,998)

 

$ 

779,740

Earnings from consolidated entities

 

(25,998)

 

 

 

25,998

 

 

Adjustments to reconcile net earnings to cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

410,800

 

 

 

 

 

410,800

Amortization of deferred policy acquisition costs

 

 

 

18,217

 

 

 

18,217

Amortization of debt issuance costs

 

2,910

 

 

 

 

 

2,910

Interest credited to policyholders

 

 

 

23,250

 

 

 

23,250

Change in allowance for losses on trade receivables

 

(22)

 

 

(3)

 

 

 

(25)

Change in allowance for inventories and parts reserve

 

4,334

 

 

 

 

 

4,334

Net gains on disposal of personal property

 

(14,260)

 

 

 

 

 

(14,260)

Net gains on disposal of real estate

 

(192,223)

 

 

 

 

 

(192,223)

Net gains on sales of investments

 

 

(881)

 

(3,369)

 

 

 

(4,250)

Deferred income taxes

 

(176,566)

 

(1,315)

 

(1,166)

 

 

 

(179,047)

Net change in other operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Reinsurance recoverables and trade receivables

 

(32,898)

 

6,908

 

(1,669)

 

 

 

(27,659)

Inventories and parts

 

(17,410)

 

 

 

 

 

(17,410)

Prepaid expenses

 

(22,220)

 

 

 

 

 

(22,220)

Capitalization of deferred policy acquisition costs

 

 

 

(21,501)

 

 

 

(21,501)

Other assets

 

4,649

 

1,796

 

(166)

 

 

 

6,279

Related party assets

 

43,822

 

3,982

 

 

 

 

47,804

Accounts payable and accrued expenses

 

15,455

 

1,229

 

10,080

 

 

 

26,764

Policy benefits and losses, claims and loss expenses payable

 

8,427

 

(6,896)

 

1,236

 

 

 

2,767

Other policyholders' funds and liabilities

 

 

1,099

 

(509)

 

 

 

590

Deferred income

 

(1,297)

 

 

 

 

 

(1,297)

Related party liabilities

 

(4,412)

 

(205)

 

75

 

 

 

(4,542)

Net cash provided by operating activities

 

782,831

 

18,354

 

37,836

 

 

 

839,021

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Escrow deposits

 

19,707

 

 

 

 

 

19,707

Purchases of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

(970,472)

 

 

 

 

 

(970,472)

Short term investments

 

 

(39,701)

 

(9,042)

 

 

 

(48,743)

Fixed maturities investments

 

 

(34,284)

 

(239,999)

 

 

 

(274,283)

Equity securities

 

 

 

(662)

 

 

 

(662)

Preferred stock

 

 

(1,000)

 

 

 

 

(1,000)

Real estate

 

(1,637)

 

(16)

 

(130)

 

 

 

(1,783)

Mortgage loans

 

 

(11,609)

 

(69,098)

 

 

 

(80,707)

Proceeds from sales and paydowns of:

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

591,040

 

 

 

 

 

591,040

Short term investments

 

 

43,570

 

10,749

 

 

 

54,319

Fixed maturities investments

 

 

17,821

 

84,583

 

 

 

102,404

Preferred stock

 

 

3,188

 

 

 

 

3,188

Real estate

 

5,348

 

 

 

 

 

5,348

Mortgage loans

 

 

3,248

 

20,478

 

 

 

23,726

Net cash used by investing activities

 

(356,014)

 

(18,783)

 

(203,121)

 

 

 

(577,918)

 

 

(page 1 of 2)

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

 

 

 

 

 

 

 

 

 

 

 


Continuation of consolidating cash flow statements by industry segment for the nine months ended December 31, 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

 

426,262

 

 

 

 

 

426,262

Principal repayments on credit facilities

 

(303,212)

 

 

 

 

 

(303,212)

Payment of debt issuance costs

 

(4,581)

 

 

 

 

 

(4,581)

Capital lease payments

 

(219,623)

 

 

 

 

 

(219,623)

Employee stock ownership plan shares

 

(6,764)

 

 

 

 

 

(6,764)

Securitization deposits

 

(2,181)

 

 

 

 

 

(2,181)

Common stock dividend paid

 

(19,587)

 

 

 

 

 

(19,587)

Investment contract deposits

 

 

 

347,695

 

 

 

347,695

Investment contract withdrawals

 

 

 

(163,499)

 

 

 

(163,499)

Net cash provided (used) by financing activities

 

(129,686)

 

 

184,196

 

 

 

54,510

 

 

 

 

 

 

 

 

 

 

 

 

Effects of exchange rate on cash

 

9,468

 

 

 

 

 

9,468

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

306,599

 

(429)

 

18,911

 

 

 

325,081

Cash and cash equivalents at beginning of period

 

671,665

 

12,725

 

13,416

 

 

 

697,806

Cash and cash equivalents at end of period

$ 

978,264

$ 

12,296

$ 

32,327

$ 

 

$ 

1,022,887

 

 

(page 2 of 2)

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