Consolidating Financial Information By Industry Segment (Table Text Block)
|
3 Months Ended |
Jun. 30, 2021 |
Jun. 30, 2020 |
Table Text Block Supplement [Abstract] |
|
|
Consolidated Balance Sheet by Industry Segment |
Consolidating balance sheets by industry segment as of June 30, 2021 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(Unaudited)
(In thousands)
Assets:
Cash and cash equivalents
$
1,455,973
$
3,246
$
60,762
$
–
$
1,519,981
Reinsurance recoverables and trade receivables, net
120,946
67,589
44,521
–
233,056
Inventories and parts, net
117,978
–
–
–
117,978
Prepaid expenses
306,565
–
–
–
306,565
Investments, fixed maturities and marketable equities
–
290,571
2,464,562
–
2,755,133
Investments, other
20,733
94,028
411,132
–
525,893
Deferred policy acquisition costs, net
–
–
101,169
–
101,169
Other assets
43,439
829
2,642
–
46,910
Right of use assets - financing, net
814,875
–
–
–
814,875
Right of use assets - operating, net
89,034
184
151
–
89,369
Related party assets
53,783
6,557
13,797
(39,656)
(c)
34,481
3,023,326
463,004
3,098,736
(39,656)
6,545,410
Investment in subsidiaries
677,909
–
–
(677,909)
(b)
–
Property, plant and equipment, at cost:
Land
1,110,300
–
–
–
1,110,300
Buildings and improvements
5,284,224
–
–
–
5,284,224
Furniture and equipment
796,077
–
–
–
796,077
Rental trailers and other rental equipment
495,012
–
–
–
495,012
Rental trucks
4,119,655
–
–
–
4,119,655
11,805,268
–
–
–
11,805,268
Less:
Accumulated depreciation
(3,235,796)
–
–
–
(3,235,796)
Total property, plant and equipment, net
8,569,472
–
–
–
8,569,472
Total assets
$
12,270,707
$
463,004
$
3,098,736
$
(717,565)
$
15,114,882
(a) Balances as of March 31, 2021
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
Consolidating balance sheets by industry segment as of June 30, 2021, continued
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(Unaudited)
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
679,461
$
2,260
$
15,076
$
–
$
696,797
Notes, loans and finance leases payable, net
4,662,325
–
11,058
–
4,673,383
Operating lease liability
89,042
188
160
–
89,390
Policy benefits and losses, claims and loss expenses payable
433,394
179,294
394,456
–
1,007,144
Liabilities from investment contracts
–
–
2,226,560
–
2,226,560
Other policyholders' funds and liabilities
–
3,237
7,752
–
10,989
Deferred income
54,738
–
–
–
54,738
Deferred income taxes, net
1,217,716
11,667
14,970
–
1,244,353
Related party liabilities
26,836
3,812
13,341
(43,989)
(c)
–
Total liabilities
7,163,512
200,458
2,683,373
(43,989)
10,003,354
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)
26,799
15,148
75,145
(85,960)
(b)
31,132
Retained earnings
5,293,520
152,977
311,447
(464,214)
(b)
5,293,730
Cost of common stock in treasury, net
(525,653)
–
–
–
(525,653)
Cost of preferred stock in treasury, net
(151,997)
–
–
–
(151,997)
Total stockholders' equity
5,107,195
262,546
415,363
(673,576)
5,111,528
Total liabilities and stockholders' equity
$
12,270,707
$
463,004
$
3,098,736
$
(717,565)
$
15,114,882
(a) Balances as of March 31, 2021
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
Consolidating
balance
sheets
by
industry
segment
as
of
March
31,
2021
are
as
follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
Assets:
(In thousands)
Cash and cash equivalents
$
1,010,275
$
5,658
$
178,079
$
–
$
1,194,012
Reinsurance recoverables and trade receivables, net
118,741
67,069
38,616
–
224,426
Inventories and parts, net
105,577
–
–
–
105,577
Prepaid expenses
469,144
–
–
–
469,144
Investments, fixed maturities and marketable equities
–
295,753
2,399,903
–
2,695,656
Investments, other
20,733
90,412
378,614
–
489,759
Deferred policy acquisition costs, net
–
–
89,749
–
89,749
Other assets
44,763
436
2,531
–
47,730
Right of use assets - financing, net
877,038
–
–
–
877,038
Right of use assets - operating, net
92,245
92
168
–
92,505
Related party assets
54,042
6,854
13,850
(39,351)
(c)
35,395
2,792,558
466,274
3,101,510
(39,351)
6,320,991
Investment in subsidiaries
741,860
–
–
(741,860)
(b)
–
Property, plant and equipment, at cost:
Land
1,075,813
–
–
–
1,075,813
Buildings and improvements
5,163,705
–
–
–
5,163,705
Furniture and equipment
786,505
–
–
–
786,505
Rental trailers and other rental equipment
477,921
–
–
–
477,921
Rental trucks
3,909,724
–
–
–
3,909,724
11,413,668
–
–
–
11,413,668
Less:
Accumulated depreciation
(3,083,053)
–
–
–
(3,083,053)
Total property, plant and equipment, net
8,330,615
–
–
–
8,330,615
Total assets
$
11,865,033
$
466,274
$
3,101,510
$
(781,211)
$
14,651,606
(a) Balances as of December 31, 2020
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
Consolidating balance sheets by industry segment as of March 31, 2021, continued
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
636,257
$
2,029
$
7,289
$
–
$
645,575
Notes, loans and finance leases payable, net
4,657,720
–
11,187
–
4,668,907
Operating lease liability
92,236
96
178
–
92,510
Policy benefits and losses, claims and loss expenses payable
427,073
178,942
391,686
–
997,701
Liabilities from investment contracts
–
–
2,161,530
–
2,161,530
Other policyholders' funds and liabilities
–
3,698
8,722
–
12,420
Deferred income
42,592
–
–
–
42,592
Deferred income taxes, net
1,136,149
13,046
29,294
–
1,178,489
Related party liabilities
25,413
5,821
12,406
(43,640)
(c)
–
Total liabilities
7,017,440
203,632
2,622,292
(43,640)
9,799,724
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)
102,568
22,546
140,817
(159,074)
(b)
106,857
Retained earnings
4,958,149
145,675
309,630
(455,095)
(b)
4,958,359
Cost of common stock in treasury, net
(525,653)
–
–
–
(525,653)
Cost of preferred stock in treasury, net
(151,997)
–
–
–
(151,997)
Total stockholders' equity
4,847,593
262,642
479,218
(737,571)
4,851,882
Total liabilities and stockholders' equity
$
11,865,033
$
466,274
$
3,101,510
$
(781,211)
$
14,651,606
(a) Balances as of December 31, 2020
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
|
|
Consolidated Statement of Operations by Industry Segment |
Consolidating statement of operations by industry segment for the quarter ended June 30, 2021 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(Unaudited)
(In thousands)
Revenues:
Self-moving equipment rentals
$
1,036,213
$
–
$
–
$
(836)
(c)
$
1,035,377
Self-storage revenues
137,393
–
–
–
137,393
Self-moving and self-storage products and service sales
104,885
–
–
–
104,885
Property management fees
8,449
–
–
–
8,449
Life insurance premiums
–
–
28,705
–
28,705
Property and casualty insurance premiums
–
17,443
–
(574)
(c)
16,869
Net investment and interest income
680
6,013
29,324
(1,018)
(b)
34,999
Other revenue
105,634
–
630
(85)
(b)
106,179
Total revenues
1,393,254
23,456
58,659
(2,513)
1,472,856
Costs and expenses:
Operating expenses
601,831
8,813
5,375
(1,490)
(b,c)
614,529
Commission expenses
113,149
–
–
–
113,149
Cost of sales
69,915
–
–
–
69,915
Benefits and losses
–
5,227
42,071
–
47,298
Amortization of deferred policy acquisition costs
–
–
8,823
–
8,823
Lease expense
8,077
184
24
(638)
(b)
7,647
Depreciation, net of gains on disposals
121,717
–
–
–
121,717
Net gains on disposal of real estate
(4,430)
–
–
–
(4,430)
Total costs and expenses
910,259
14,224
56,293
(2,128)
978,648
Earnings from operations before equity in earnings of subsidiaries
482,995
9,232
2,366
(385)
494,208
Equity in earnings of subsidiaries
9,119
–
–
(9,119)
(d)
–
Earnings from operations
492,114
9,232
2,366
(9,504)
494,208
Other components of net periodic benefit costs
(280)
–
–
–
(280)
Interest expense
(39,443)
–
(120)
385
(b)
(39,178)
Pretax earnings
452,391
9,232
2,246
(9,119)
454,750
Income tax expense
(107,216)
(1,930)
(429)
–
(109,575)
Earnings available to common stockholders
$
345,175
$
7,302
$
1,817
$
(9,119)
$
345,175
(a) Balances for the quarter ended March 31, 2021
(b) Eliminate intercompany lease / interest income
(c) Eliminate intercompany premiums
(d) Eliminate equity in earnings of subsidiaries
|
Consolidating statements of operations by industry for the quarter ended June 30, 2020 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(Unaudited)
(In thousands)
Revenues:
Self-moving equipment rentals
$
654,913
$
–
$
–
$
(628)
(c)
$
654,285
Self-storage revenues
108,955
–
–
–
108,955
Self-moving and self-storage products and service sales
91,350
–
–
–
91,350
Property management fees
7,347
–
–
–
7,347
Life insurance premiums
–
–
30,908
–
30,908
Property and casualty insurance premiums
–
14,507
–
(773)
(c)
13,734
Net investment and interest income
662
(873)
18,006
(813)
(b)
16,982
Other revenue
63,073
–
739
(136)
(b)
63,676
Total revenues
926,300
13,634
49,653
(2,350)
987,237
Costs and expenses:
Operating expenses
480,081
8,825
5,288
(1,532)
(b,c)
492,662
Commission expenses
69,175
–
–
–
69,175
Cost of sales
52,831
–
–
–
52,831
Benefits and losses
–
4,030
35,547
–
39,577
Amortization of deferred policy acquisition costs
–
–
6,888
–
6,888
Lease expense
7,137
1
10
(545)
(b)
6,603
Depreciation, net of gains on disposals
165,671
–
–
–
165,671
Net gains on disposal of real estate
(256)
–
–
–
(256)
Total costs and expenses
774,639
12,856
47,733
(2,077)
833,151
Earnings from operations before equity in earnings of subsidiaries
151,661
778
1,920
(273)
154,086
Equity in earnings of subsidiaries
2,395
–
–
(2,395)
(d)
–
Earnings from operations
154,056
778
1,920
(2,668)
154,086
Other components of net periodic benefit costs
(247)
–
–
–
(247)
Interest expense
(39,794)
–
–
273
(b)
(39,521)
Pretax earnings
114,015
778
1,920
(2,395)
114,318
Income tax expense
(26,289)
(162)
(141)
–
(26,592)
Earnings available to common stockholders
$
87,726
$
616
$
1,779
$
(2,395)
$
87,726
(a) Balances for the quarter ended March 31, 2020
(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 quarter ended June 30, 2021 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
$
345,175
$
7,302
$
1,817
$
(9,119)
$
345,175
Earnings from consolidated entities
(9,119)
–
–
9,119
–
Adjustments to reconcile net earnings to the cash provided by operations:
Depreciation
172,040
–
–
–
172,040
Amortization of deferred policy acquisition costs
–
–
8,823
–
8,823
Amortization of premiums and accretion of discounts related to investments, net
–
413
3,948
–
4,361
Amortization of debt issuance costs
1,332
–
–
–
1,332
Interest credited to policyholders
–
–
15,583
–
15,583
Change in allowance for losses on trade receivables
(478)
(5)
(1)
–
(484)
Change in allowance for inventories and parts reserve
3,403
–
–
–
3,403
Net gains on disposal of personal property
(50,323)
–
–
–
(50,323)
Net gains on disposal of real estate
(4,430)
–
–
–
(4,430)
Net gains on sales of investments
–
(37)
(2,432)
–
(2,469)
Net gains on equity investments
–
(2,231)
–
–
(2,231)
Deferred income taxes
81,341
604
429
–
82,374
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
(1,658)
(520)
(5,904)
–
(8,082)
Inventories and parts
(15,765)
–
–
–
(15,765)
Prepaid expenses
162,706
–
–
–
162,706
Capitalization of deferred policy acquisition costs
–
–
(8,990)
–
(8,990)
Other assets
(436)
(323)
(94)
–
(853)
Related party assets
302
260
–
–
562
Accounts payable and accrued expenses
60,902
225
10,472
–
71,599
Policy benefits and losses, claims and loss expenses payable
5,942
352
2,770
–
9,064
Other policyholders' funds and liabilities
–
(461)
(969)
–
(1,430)
Deferred income
12,125
–
(262)
–
11,863
Related party liabilities
1,422
(1,972)
935
–
385
Net cash provided by operating activities
764,481
3,607
26,125
–
794,213
Cash flows from investing activities:
Escrow deposits
1,887
–
–
–
1,887
Purchases of:
Property, plant and equipment
(508,411)
–
–
–
(508,411)
Short term investments
–
(11,680)
(130)
–
(11,810)
Fixed maturities investments
–
(7,466)
(274,041)
–
(281,507)
Preferred stock
–
–
(8,000)
–
(8,000)
Real estate
–
–
(67)
–
(67)
Mortgage loans
–
(4,850)
(37,688)
–
(42,538)
Proceeds from sales and paydowns of:
Property, plant and equipment
182,146
–
–
–
182,146
Short term investments
–
12,558
–
–
12,558
Fixed maturities investments
–
5,136
121,820
–
126,956
Mortgage loans
–
283
5,345
–
5,628
Net cash used by investing activities
(324,378)
(6,019)
(192,761)
–
(523,158)
(page 1 of 2)
(a) Balance for the period ended March 31, 2021
Consolidating cash flow statements by industry segment for the quarter ended June 30, 2021, continued
Moving & Storage
Property &
Life
Elimination
AMERCO
(Unaudited)
Cash flows from financing activities:
(In thousands)
Borrowings from credit facilities
161,854
–
–
–
161,854
Principal repayments on credit facilities
(109,206)
–
(128)
–
(109,334)
Payments of debt issuance costs
(352)
–
–
–
(352)
Finance lease payments
(45,170)
–
–
–
(45,170)
Investment contract deposits
–
–
113,779
–
113,779
Investment contract withdrawals
–
–
(64,332)
–
(64,332)
Net cash provided by financing activities
7,126
–
49,319
–
56,445
Effects of exchange rate on cash
(1,531)
–
–
–
(1,531)
Increase (decrease) in cash and cash equivalents
445,698
(2,412)
(117,317)
–
325,969
Cash and cash equivalents at beginning of period
1,010,275
5,658
178,079
–
1,194,012
Cash and cash equivalents at end of period
$
1,455,973
$
3,246
$
60,762
$
–
$
1,519,981
(page 2 of 2)
(a) Balance for the period ended March 31, 2021
|
Consolidating cash flow statements by industry segment for the quarter ended June 30, 2020 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
$
87,726
$
616
$
1,779
$
(2,395)
$
87,726
Earnings from consolidated entities
(2,395)
–
–
2,395
–
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation
166,740
–
–
–
166,740
Amortization of deferred policy acquisition costs
–
–
6,888
–
6,888
Amortization of premiums and accretion of discounts related to investments, net
–
395
3,155
–
3,550
Amortization of debt issuance costs
1,297
–
–
–
1,297
Interest credited to policyholders
–
–
7,667
–
7,667
Change in allowance for losses on trade receivables
60
–
–
–
60
Change in allowance for inventories and parts reserve
(99)
–
–
–
(99)
Net gains on disposal of personal property
(1,069)
–
–
–
(1,069)
Net gains on disposal of real estate
(256)
–
–
–
(256)
Net gains (losses) on sales of investments
–
(13)
2,027
–
2,014
Net losses on equity investments
–
3,989
–
–
3,989
Deferred income taxes
28,939
1,070
(2,475)
–
27,534
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
(24,749)
5,725
(4,570)
–
(23,594)
Inventories and parts
350
–
–
–
350
Prepaid expenses
(22,831)
–
–
–
(22,831)
Capitalization of deferred policy acquisition costs
–
–
(7,308)
–
(7,308)
Other assets
758
(340)
(344)
–
74
Related party assets
7,302
27
–
–
7,329
Accounts payable and accrued expenses
56,522
(246)
1,997
–
58,273
Policy benefits and losses, claims and loss expenses payable
294
(2,769)
3,003
–
528
Other policyholders' funds and liabilities
–
(4,089)
663
–
(3,426)
Deferred income
11,238
–
3,660
–
14,898
Related party liabilities
1,867
(834)
(1,282)
–
(249)
Net cash provided by operating activities
311,694
3,531
14,860
–
330,085
Cash flows from investing activities:
Escrow deposits
1,401
–
–
–
1,401
Purchases of:
Property, plant and equipment
(249,740)
–
–
–
(249,740)
Short term investments
–
(8,989)
(636)
–
(9,625)
Fixed maturities investments
–
(1,864)
(92,329)
–
(94,193)
Real estate
–
–
(192)
–
(192)
Mortgage loans
–
–
(33,300)
–
(33,300)
Proceeds from sales and paydowns of:
Property, plant and equipment
76,412
–
–
–
76,412
Short term investments
–
1,980
468
–
2,448
Fixed maturities investments
–
4,402
105,763
–
110,165
Mortgage loans
–
265
1,167
–
1,432
Net cash used by investing activities
(171,927)
(4,206)
(19,059)
–
(195,192)
(page 1 of 2)
(a) Balance for the period ended March 31, 2020
Consolidating cash flow statements by industry segment for the quarter ended June 30, 2020, continued
Moving & Storage
Property &
Life
Elimination
AMERCO
(Unaudited)
Cash flows from financing activities:
(In thousands)
Borrowings from credit facilities
367,451
–
9,600
–
377,051
Principal repayments on credit facilities
(144,489)
–
(9,600)
–
(154,089)
Payment of debt issuance costs
(1,677)
–
–
–
(1,677)
Finance lease payments
(68,554)
–
–
–
(68,554)
Net contribution from (to) related party
18,599
–
–
–
18,599
Investment contract deposits
–
–
75,366
–
75,366
Investment contract withdrawals
–
–
(51,633)
–
(51,633)
Net cash provided by financing activities
171,330
–
23,733
–
195,063
Effects of exchange rate on cash
766
–
–
–
766
Increase (decrease) in cash and cash equivalents
311,863
(675)
19,534
–
330,722
Cash and cash equivalents at beginning of period
459,078
4,794
30,480
–
494,352
Cash and cash equivalents at end of period
$
770,941
$
4,119
$
50,014
$
–
$
825,074
(page 2 of 2)
(a) Balance for the period ended March 31, 2020
|