Consolidating Financial Information by Industry Segment |
Note 22A.
Consolidating Financial Information by Industry Segment
AMERCO’s three reportable segments are:
Moving and Storage, comprised of AMERCO, U-Haul, and Real Estate and the subsidiaries of
U-Haul and Real Estate;
Property and Casualty Insurance, comprised of Repwest and its subsidiaries and ARCOA; and
Life Insurance, comprised of Oxford and its subsidiaries.
Management tracks revenues separately, but does not report any separate measure of the profitability for rental vehicles, rentals of self-storage spaces and sales of products that are required to be classified as a separate operating segment and accordingly does not present these as separate reportable segments. Deferred income taxes, net are shown as liabilities on the consolidating statements.
The information includes elimination entries necessary to consolidate AMERCO, the parent, with its subsidiaries.
Investments in subsidiaries are accounted for by the parent using the equity method of accounting.
F-
47
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Note 22A. Financial Information by Consolidating Industry Segment:
Consolidating balance sheets by industry segment as of March
31, 2020 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Assets:
Cash and cash equivalents
$
459,078
$
4,794
$
30,480
$
–
$
494,352
Reinsurance recoverables and trade receivables, net
60,073
93,995
32,604
–
186,672
Inventories and parts, net
101,083
–
–
–
101,083
Prepaid expenses
562,904
–
–
–
562,904
Investments, fixed maturities and marketable equities
–
288,998
2,203,740
–
2,492,738
Investments, other
20,988
90,145
249,240
–
360,373
Deferred policy acquisition costs, net
–
–
103,118
–
103,118
Other assets
69,128
680
2,148
–
71,956
Right of use assets - financing, net
1,080,353
–
–
–
1,080,353
Right of use assets - operating
106,631
–
–
–
106,631
Related party assets
41,027
7,137
18,629
(32,009)
(c)
34,784
2,501,265
485,749
2,639,959
(32,009)
5,594,964
Investment in subsidiaries
668,498
–
–
(668,498)
(b)
–
Property, plant and equipment, at cost:
Land
1,032,945
–
–
–
1,032,945
Buildings and improvements
4,663,461
–
–
–
4,663,461
Furniture and equipment
752,363
–
–
–
752,363
Rental trailers and other rental equipment
511,520
–
–
–
511,520
Rental trucks
3,595,933
–
–
–
3,595,933
10,556,222
–
–
–
10,556,222
Less:
Accumulated depreciation
(2,713,162)
–
–
–
(2,713,162)
Total property, plant and equipment
7,843,060
–
–
–
7,843,060
Total assets
$
11,012,823
$
485,749
$
2,639,959
$
(700,507)
$
13,438,024
(a)
Balances as of December 31, 2019
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
F-
48
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating
balance
sheets
by
industry
segment
as
of
March
31,
2020
are
as
follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
545,685
$
5,530
$
3,138
$
–
$
554,353
Notes, loans and finance/capital leases payable, net
4,609,844
–
11,447
–
4,621,291
Operating lease liability
106,443
–
–
–
106,443
Policy benefits and losses, claims and loss expenses payable
410,107
210,341
377,199
–
997,647
Liabilities from investment contracts
–
–
1,802,217
–
1,802,217
Other policyholders' funds and liabilities
–
5,751
4,439
–
10,190
Deferred income
31,620
–
–
–
31,620
Deferred income taxes, net
1,063,681
8,447
21,415
–
1,093,543
Related party liabilities
24,275
4,616
2,670
(31,561)
(c)
–
Total liabilities
6,791,655
234,685
2,222,525
(31,561)
9,217,304
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
454,029
91,120
26,271
(117,601)
(b)
453,819
Accumulated other comprehensive income (loss)
35,100
12,581
78,550
(91,579)
(b)
34,652
Retained earnings
4,399,192
144,062
310,113
(453,965)
(b)
4,399,402
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
–
–
–
–
–
Total stockholders' equity
4,221,168
251,064
417,434
(668,946)
4,220,720
Total liabilities and stockholders' equity
$
11,012,823
$
485,749
$
2,639,959
$
(700,507)
$
13,438,024
(a)
Balances as of December 31, 2019
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
F-
49
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating balance sheets by industry segment as of March 31, 2019 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Assets:
Cash and cash equivalents
$
643,918
$
5,757
$
24,026
$
–
$
673,701
Reinsurance recoverables and trade receivables, net
90,832
102,120
31,833
–
224,785
Inventories and parts, net
103,504
–
–
–
103,504
Prepaid expenses
174,100
–
–
–
174,100
Investments, fixed maturities and marketable equities
–
279,641
1,955,756
–
2,235,397
Investments, other
23,013
74,679
203,044
–
300,736
Deferred policy acquisition costs, net
–
–
136,276
–
136,276
Other assets
72,768
2,456
3,130
–
78,354
Related party assets
35,997
6,639
16,466
(28,213)
(c)
30,889
1,144,132
471,292
2,370,531
(28,213)
3,957,742
Investment in subsidiaries
534,157
–
–
(534,157)
(b)
–
Property, plant and equipment, at cost:
Land
976,454
–
–
–
976,454
Buildings and improvements
4,003,726
–
–
–
4,003,726
Furniture and equipment
689,780
–
–
–
689,780
Rental trailers and other rental equipment
590,039
–
–
–
590,039
Rental trucks
4,762,028
–
–
–
4,762,028
11,022,027
–
–
–
11,022,027
Less:
Accumulated depreciation
(3,088,056)
–
–
–
(3,088,056)
Total property, plant and equipment
7,933,971
–
–
–
7,933,971
Total assets
$
9,612,260
$
471,292
$
2,370,531
$
(562,370)
$
11,891,713
(a)
Balances as of December 31, 2018
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
F-
50
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating
balance
sheets
by
industry
segment
as
of
March
31,
2019
are
as
follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
548,099
$
2,844
$
5,930
$
–
$
556,873
Notes, loans and leases payable, net
4,163,323
–
–
–
4,163,323
Policy benefits and losses, claims and loss expenses payable
407,934
229,958
373,291
–
1,011,183
Liabilities from investment contracts
–
–
1,666,742
–
1,666,742
Other policyholders' funds and liabilities
–
5,259
9,788
–
15,047
Deferred income
35,186
–
–
–
35,186
Deferred income taxes, net
741,644
6,961
2,365
–
750,970
Related party liabilities
25,446
3,836
692
(29,974)
(c)
–
Total liabilities
5,921,632
248,858
2,058,808
(29,974)
8,199,324
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
453,536
91,120
26,271
(117,601)
(b)
453,326
Accumulated other comprehensive income (loss)
(68,459)
(3,721)
(5,300)
10,782
(b)
(66,698)
Retained earnings
3,976,752
131,734
288,252
(419,776)
(b)
3,976,962
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
(4,048)
–
–
–
(4,048)
Total stockholders' equity
$
3,690,628
222,434
311,723
(532,396)
3,692,389
Total liabilities and stockholders' equity
9,612,260
$
471,292
$
2,370,531
$
(562,370)
$
11,891,713
(a)
Balances as of December 31, 2018
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
F-
51
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating statements of operations by industry segment for period ending March 31, 2020 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Revenues:
Self-moving equipment rentals
$
2,696,516
$
–
$
–
$
(4,103)
(c)
$
2,692,413
Self-storage revenues
418,741
–
–
–
418,741
Self-moving & self-storage products & service sales
265,091
–
–
–
265,091
Property management fees
30,406
–
–
–
30,406
Life insurance premiums
–
–
127,976
–
127,976
Property and casualty insurance premiums
–
69,141
–
(3,088)
(c)
66,053
Net investment and interest income
10,593
19,923
109,018
(1,705)
(b)
137,829
Other revenue
236,419
–
4,470
(530)
(b)
240,359
Total revenues
3,657,766
89,064
241,464
(9,426)
3,978,868
Costs and expenses:
Operating expenses
2,069,655
33,770
21,425
(7,702)
(b,c)
2,117,148
Commission expenses
288,332
–
–
–
288,332
Cost of sales
164,018
–
–
–
164,018
Benefits and losses
–
12,410
162,426
–
174,836
Amortization of deferred policy acquisition costs
–
–
31,219
–
31,219
Lease expense
27,494
–
–
(612)
(b)
26,882
Depreciation, net gains on disposals
637,063
–
–
–
637,063
Net gains on disposal of real estate
(758)
–
–
–
(758)
Total costs and expenses
3,185,804
46,180
215,070
(8,314)
3,438,740
Earnings from operations before equity in earnings of subsidiaries
471,962
42,884
26,394
(1,112)
540,128
Equity in earnings of subsidiaries
55,789
–
–
(55,789)
(d)
–
Earnings from operations
527,751
42,884
26,394
(56,901)
540,128
Other components of net periodic benefit costs
(1,054)
–
–
–
(1,054)
Interest expense
(162,062)
–
–
1,112
(b)
(160,950)
Pretax earnings
364,635
42,884
26,394
(55,789)
378,124
Income tax benefit (expense)
77,413
(8,956)
(4,533)
–
63,924
Earnings available to common shareholders
$
442,048
$
33,928
$
21,861
$
(55,789)
$
442,048
(a)
Balances for the year ended December 31, 2019
(b) Eliminate intercompany lease / interest income
(c) Eliminate intercompany premiums
(d) Eliminate equity in earnings of subsidiaries
F-
52
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating statements of operations by industry segment for period ending March 31, 2019 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Revenues:
Self-moving equipment rentals
$
2,656,327
$
–
$
–
$
(2,830)
(c)
$
2,653,497
Self-storage revenues
367,276
–
–
–
367,276
Self-moving & self-storage products & service sales
264,146
–
–
–
264,146
Property management fees
29,148
–
–
–
29,148
Life insurance premiums
–
–
63,488
–
63,488
Property and casualty insurance premiums
–
63,488
–
(2,635)
(c)
60,853
Net investment and interest income
13,857
12,349
86,395
(1,667)
(b)
110,934
Other revenue
215,055
–
4,831
(521)
(b)
219,365
Total revenues
3,545,809
75,837
154,714
(7,653)
3,768,707
Costs and expenses:
Operating expenses
1,938,317
34,218
14,613
(5,968)
(b,c)
1,981,180
Commission expenses
288,408
–
–
–
288,408
Cost of sales
162,142
–
–
–
162,142
Benefits and losses
–
14,213
86,064
–
100,277
Amortization of deferred policy acquisition costs
–
–
28,556
–
28,556
Lease expense
33,702
–
–
(544)
(b)
33,158
Depreciation, net gains on disposals
554,043
–
–
–
554,043
Net gains on disposal of real estate
(44)
–
–
–
(44)
Total costs and expenses
2,976,568
48,431
129,233
(6,512)
3,147,720
Earnings from operations before equity in earnings of subsidiaries
569,241
27,406
25,481
(1,141)
620,987
Equity in earnings of subsidiaries
41,811
–
–
(41,811)
(d)
–
Earnings from operations
611,052
27,406
25,481
(42,952)
620,987
Other components of net periodic benefit costs
(1,013)
–
–
–
(1,013)
Interest expense
(143,586)
–
–
1,141
(b)
(142,445)
Pretax earnings
466,453
27,406
25,481
(41,811)
477,529
Income tax expense
(95,596)
(5,698)
(5,378)
–
(106,672)
Earnings available to common shareholders
$
370,857
$
21,708
$
20,103
$
(41,811)
$
370,857
(a)
Balances for the year ended December 31, 2018
(b) Eliminate intercompany lease/interest income
(c) Eliminate intercompany premiums
(d) Eliminate equity in earnings of subsidiaries
F-
53
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating statements of operations by industry segment for period ending March 31, 2018 are as follows:
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
1,758,697
32,710
22,061
(6,412)
(b,c)
1,807,056
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) losses on disposal of real estate
(195,414)
–
–
–
(195,414)
Total costs and expenses
2,577,967
48,693
215,903
(6,695)
2,835,868
Earnings from operations before equity in earnings of subsidiaries
712,700
25,878
27,959
(1,291)
765,246
Equity in earnings of subsidiaries
46,990
–
–
(46,990)
(d)
–
Earnings from operations
759,690
25,878
27,959
(48,281)
765,246
Other components of net periodic benefit costs
(927)
–
–
–
(927)
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
F-
54
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating cash flow statements by industry segment for the year ended March 31, 2020, 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
$
442,048
$
33,928
$
21,861
$
(55,789)
$
442,048
Earnings from consolidated subsidiaries
(55,789)
–
–
55,789
–
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation
664,120
–
–
–
664,120
Amortization of deferred policy acquisition costs
–
–
31,219
–
31,219
Amortization of premiums and accretion of discounts related to investments, net
–
1,469
11,848
–
13,317
Amortization of debt issuance costs
4,426
–
–
–
4,426
Interest credited to policyholders
–
–
51,857
–
51,857
Change in allowance for losses on trade receivables
(14)
–
–
–
(14)
Change in allowance for inventories and parts reserve
640
–
–
–
640
Net gains on disposal of personal property
(27,057)
–
–
–
(27,057)
Net gains on disposal of real estate
(758)
–
–
–
(758)
Net gains on sales of investments
–
(355)
(13,241)
–
(13,596)
Net gains on equity securities
–
(3,783)
–
–
(3,783)
Deferred income taxes
323,980
(2,847)
(3,240)
–
317,893
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
30,771
8,127
(769)
–
38,129
Inventories and parts
1,776
–
–
–
1,776
Prepaid expenses
(391,120)
–
–
–
(391,120)
Capitalization of deferred policy acquisition costs
–
–
(24,447)
–
(24,447)
Other assets
(3,099)
2,098
(294)
–
(1,295)
Related party assets
(5,106)
(539)
–
–
(5,645)
Accounts payable and accrued expenses
(4,428)
2,688
(2,790)
–
(4,530)
Policy benefits and losses, claims and loss expenses payable
3,092
(19,618)
3,908
–
(12,618)
Other policyholders' funds and liabilities
–
491
(5,348)
–
(4,857)
Deferred income
(1,818)
–
–
–
(1,818)
Related party liabilities
(1,170)
819
1,977
–
1,626
Net cash provided by operating activities
980,494
22,478
72,541
–
1,075,513
Cash flows from investing activities:
Escrow deposits
6,617
–
–
–
6,617
Purchases of:
Property, plant and equipment
(2,309,406)
–
–
–
(2,309,406)
Short term investments
–
(60,590)
(636)
–
(61,226)
Fixed maturities investments
–
(13,001)
(366,348)
–
(379,349)
Equity securities
–
–
(83)
–
(83)
Preferred stock
–
–
–
–
–
Real estate
–
(328)
(3,958)
–
(4,286)
Mortgage loans
–
(18,050)
(43,966)
–
(62,016)
Proceeds from sales and paydowns of:
Property, plant and equipment
687,375
–
–
–
687,375
Short term investments
–
59,056
–
–
59,056
Fixed maturities investments
–
25,386
243,250
–
268,636
Equity securities
–
185
–
–
185
Preferred stock
–
1,375
1,000
–
2,375
Real estate
311
–
–
–
311
Mortgage loans
–
4,126
21,036
–
25,162
Net cash used by investing activities
(1,615,103)
(1,841)
(149,705)
–
(1,766,649)
(page 1 of 2)
(a) Balance for the period ended December 31, 2019
F-
55
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Continuation
of
consolidating
cash
flow
statements
by
industry
segment
for
the
year
ended
March
31,
2020,
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
1,118,912
–
2,500
–
1,121,412
Principal repayments on credit facilities
(347,486)
–
(2,500)
–
(349,986)
Payment of debt issuance costs
(5,332)
–
–
–
(5,332)
Capital lease payments
(307,782)
–
–
–
(307,782)
Employee stock ownership plan shares
(206)
–
–
–
(206)
Securitization deposits
–
–
–
–
–
Common stock dividends paid
(29,404)
–
–
–
(29,404)
Net contribution from (to) related party
21,600
(21,600)
–
–
–
Investment contract deposits
–
–
234,640
–
234,640
Investment contract withdrawals
–
–
(151,022)
–
(151,022)
Net cash provided (used) by financing activities
450,302
(21,600)
83,618
–
512,320
Effects of exchange rate on cash
(533)
–
–
–
(533)
Decrease in cash and cash equivalents
(184,840)
(963)
6,454
–
(179,349)
Cash and cash equivalents at beginning of period
643,918
5,757
24,026
–
673,701
Cash and cash equivalents at end of period
$
459,078
$
4,794
$
30,480
$
–
$
494,352
(page 2 of 2)
(a) Balance for the period ended December 31, 2019
F-
56
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Consolidating cash flow statements by industry segment for the year ended March 31, 2019, 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
$
370,857
$
21,708
$
20,103
$
(41,811)
$
370,857
Earnings from consolidated subsidiaries
(41,811)
–
–
41,811
–
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation
581,025
–
–
–
581,025
Amortization of deferred policy acquisition costs
–
–
28,556
–
28,556
Amortization of premiums and accretion of discounts related to investments, net
–
1,361
11,746
–
13,107
Amortization of debt issuance costs
3,923
–
–
–
3,923
Interest credited to policyholders
–
–
35,387
–
35,387
Change in allowance for losses on trade receivables
57
–
(5)
–
52
Change in allowance for inventories and parts reserve
(146)
–
–
–
(146)
Net gains on disposal of personal property
(26,982)
–
–
–
(26,982)
Net gains on disposal of real estate
(44)
–
–
–
(44)
Net (gains) losses on sales of investments
–
(2,971)
308
–
(2,663)
Net losses on equity securities
–
5,739
–
–
5,739
Deferred income taxes
112,434
830
(6,453)
–
106,811
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
(26,160)
(2,438)
(2,767)
–
(31,365)
Inventories and parts
(13,492)
–
–
–
(13,492)
Prepaid expenses
(8,620)
–
–
–
(8,620)
Capitalization of deferred policy acquisition costs
–
–
(25,957)
–
(25,957)
Other assets
159,126
(1,449)
(525)
–
157,152
Related party assets
3,857
339
(2)
–
4,194
Accounts payable and accrued expenses
6,454
257
3,552
–
10,263
Policy benefits and losses, claims and loss expenses payable
(159,793)
(4,400)
(71,927)
–
(236,120)
Other policyholders' funds and liabilities
–
(117)
5,124
–
5,007
Deferred income
966
–
–
–
966
Related party liabilities
(2,711)
944
(300)
–
(2,067)
Net cash provided (used) by operating activities
958,940
19,803
(3,160)
–
975,583
Cash flows from investing activities:
Escrow deposits
4,299
–
–
–
4,299
Purchases of:
Property, plant and equipment
(1,869,968)
–
–
–
(1,869,968)
Short term investments
–
(53,878)
(170)
–
(54,048)
Fixed maturities investments
–
(33,775)
(506,270)
–
(540,045)
Equity securities
–
–
(957)
–
(957)
Preferred stock
–
–
–
–
–
Real estate
(236)
(187)
(212)
–
(635)
Mortgage loans
–
(20,031)
(43,580)
–
(63,611)
Proceeds from sales and paydowns of:
Property, plant and equipment
606,271
–
–
–
606,271
Short term investments
–
58,767
7,270
–
66,037
Fixed maturities investments
–
12,305
111,246
–
123,551
Equity securities
–
8,608
–
–
8,608
Preferred stock
–
1,625
–
–
1,625
Real estate
–
–
–
–
–
Mortgage loans
–
5,881
141,856
–
147,737
Net cash used by investing activities
(1,259,634)
(20,685)
(290,817)
–
(1,571,136)
(page 1 of 2)
(a) Balance for the period ended December 31, 2018
F-
57
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
Continuation
of
consolidating
cash
flow
statements
by
industry
segment
for
the
year
ended
March
31,
2019,
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
897,311
–
–
–
897,311
Principal repayments on credit facilities
(299,748)
–
–
–
(299,748)
Payment of debt issuance costs
(7,243)
–
–
–
(7,243)
Capital lease payments
(303,431)
–
–
–
(303,431)
Employee stock ownership plan shares
(418)
–
–
–
(418)
Common stock dividends paid
(39,179)
–
–
–
(39,179)
Investment contract deposits
–
–
400,123
–
400,123
Investment contract withdrawals
–
–
(132,833)
–
(132,833)
Net cash provided by financing activities
247,292
–
267,290
–
514,582
Effects of exchange rate on cash
(4,716)
–
–
–
(4,716)
Increase (decrease) in cash and cash equivalents
(58,118)
(882)
(26,687)
–
(85,687)
Cash and cash equivalents at beginning of period
702,036
6,639
50,713
–
759,388
Cash and cash equivalents at end of period
$
643,918
$
5,757
$
24,026
$
–
$
673,701
(page 2 of 2)
(a) Balance for the period ended December 31, 2018
F-
58
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
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 cash provided by operations:
Depreciation
555,069
–
–
–
555,069
Amortization of deferred policy acquisition costs
–
–
24,514
–
24,514
Amortization of premiums and accretion of discounts related to investments, net
–
1,356
11,434
–
12,790
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
(1,244)
–
(36,980)
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
21,921
57,167
–
937,684
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
–
21,670
141,799
–
163,469
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)
(28,007)
(239,135)
–
(898,304)
(page 1 of 2)
(a) Balance for the period ended December 31, 2017
F-
59
amerco and consolidated subsidiaries
notes to condensed consolidated financial statements – (continued)
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
F-
60
|