Exhibit 99.2

Erie Indemnity Company

Statements of Operations

(dollars in thousands, except per share data)

	Three months ended June 30,				Six months ended June 30,
	2024		2023		2024		2023
	(Unaudited)				(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services	$	760,886	$	633,339	$	1,426,572	$	1,191,429
Management fee revenue - administrative services	17,051		15,636		33,985		30,825
Administrative services reimbursement revenue	206,028		184,466		397,595		357,293
Service agreement revenue	6,473		6,429		12,987		12,788
Total operating revenue	990,438		839,870		1,871,139		1,592,335
Operating expenses
Cost of operations - policy issuance and renewal services	594,202		521,246		1,144,524		990,341
Cost of operations - administrative services	206,028		184,466		397,595		357,293
Total operating expenses	800,230		705,712		1,542,119		1,347,634
Operating income	190,208		134,158		329,020		244,701
Investment income
Net investment income	16,010		13,535		31,913		15,718
Net realized and unrealized investment (losses) gains	(1,795)		(1,737)		58		(7,019)
Net impairment losses recognized in earnings	(388)		(171)		(3,065)		(1,804)
Total investment income	13,827		11,627		28,906		6,895
Other income	3,292		3,305		6,703		6,642
Income before income taxes	207,327		149,090		364,629		258,238
Income tax expense	43,424		31,238		76,174		54,145
Net income	$	163,903	$	117,852	$	288,455	$	204,093
Net income per share
Class A common stock – basic	$	3.52	$	2.53	$	6.19	$	4.38
Class A common stock – diluted	$	3.13	$	2.25	$	5.52	$	3.90
Class B common stock – basic and diluted	$	528	$	380	$	929	$	657
Weighted average shares outstanding – Basic
Class A common stock	46,189,042		46,189,026		46,189,028		46,188,923
Class B common stock	2,542		2,542		2,542		2,542
Weighted average shares outstanding – Diluted
Class A common stock	52,305,299		52,299,974		52,303,551		52,298,298
Class B common stock	2,542		2,542		2,542		2,542
Dividends declared per share
Class A common stock	$	1.275	$	1.19	$	2.55	$	2.38
Class B common stock	$	191.25	$	178.50	$	382.50	$	357.00

1

Erie Indemnity Company

Statements of Financial Position

(in thousands)

	June 30, 2024		December 31, 2023
	(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $14,027 and $12,542, respectively)	$	170,634	$	144,055
Available-for-sale securities	47,734		82,017
Receivables from Erie Insurance Exchange and affiliates, net	708,171		625,338
Prepaid expenses and other current assets	83,529		69,321
Accrued investment income	10,204		9,458
Total current assets	1,020,272		930,189
Available-for-sale securities, net	946,525		879,224
Available-for-sale securities lent	6,125		0
Equity securities	80,128		84,253
Fixed assets, net	469,145		442,610
Agent loans, net	56,813		58,434
Defined benefit pension plan	65,221		34,320
Other assets, net	47,731		42,934
Total assets	$	2,691,960	$	2,471,964
Liabilities and shareholders' equity
Current liabilities:
Commissions payable	$	413,205	$	353,709
Agent incentive compensation	44,870		68,077
Accounts payable and accrued liabilities	198,689		175,622
Dividends payable	59,377		59,377
Contract liability	41,570		41,210
Deferred executive compensation	8,216		10,982
Securities lending payable	6,345		0
Total current liabilities	772,272		708,977
Defined benefit pension plan	26,591		26,260
Contract liability	20,645		19,910
Deferred executive compensation	16,341		20,936
Deferred income taxes, net	5,192		11,481
Other long-term liabilities	22,106		21,565
Total liabilities	863,147		809,129
Shareholders’ equity	1,828,813		1,662,835
Total liabilities and shareholders’ equity	$	2,691,960	$	2,471,964

2