Consolidating Financial Information by Industry Segment (Table Text Block)
|
12 Months Ended |
Mar. 31, 2022 |
Mar. 31, 2021 |
Mar. 31, 2020 |
Table Text Block Supplement [Abstract] |
|
|
|
Consolidated Balance Sheet by Industry Segment |
Consolidating balance sheets by industry segment as of March
31, 2022 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
AMERCO
Consolidated
(In thousands)
Assets:
Cash and cash equivalents
$
2,643,213
$
10,800
$
50,124
$
–
$
2,704,137
Reinsurance recoverables and trade receivables, net
142,895
50,235
36,213
–
229,343
Inventories and parts, net
158,888
–
–
–
158,888
Prepaid expenses
236,915
–
–
–
236,915
Investments, fixed maturities and marketable equities
–
297,488
2,595,911
–
2,893,399
Investments, other
20,653
114,269
408,833
–
543,755
Deferred policy acquisition costs, net
–
–
103,828
–
103,828
Other assets
57,305
371
2,733
–
60,409
Right of use assets - financing, net
620,824
–
–
–
620,824
Right of use assets - operating, net
74,190
93
99
–
74,382
Related party assets
64,611
6,713
16,911
(40,384)
(c)
47,851
4,019,494
479,969
3,214,652
(40,384)
7,673,731
Investment in subsidiaries
737,073
–
–
(737,073)
(b)
–
Property, plant and equipment, at cost:
Land
1,283,142
–
–
–
1,283,142
Buildings and improvements
5,974,639
–
–
–
5,974,639
Furniture and equipment
846,132
–
–
–
846,132
Rental trailers and other rental equipment
615,679
–
–
–
615,679
Rental trucks
4,638,814
–
–
–
4,638,814
13,358,406
–
–
–
13,358,406
Less:
Accumulated depreciation
(3,732,556)
–
–
–
(3,732,556)
Total property, plant and equipment, net
9,625,850
–
–
–
9,625,850
Total assets
$
14,382,417
$
479,969
$
3,214,652
$
(777,457)
$
17,299,581
(a)
Balances as of December 31, 2021
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
Consolidating balance sheets by industry segment as of March
31, 2022 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
663,482
$
3,849
$
10,454
$
–
$
677,785
Notes, loans and finance leases payable, net
6,022,497
–
–
–
6,022,497
Operating lease liability
73,998
93
106
–
74,197
Policy benefits and losses, claims and loss expenses payable
418,890
160,379
398,985
–
978,254
Liabilities from investment contracts
–
–
2,336,238
–
2,336,238
Other policyholders' funds and liabilities
–
3,521
7,291
–
10,812
Deferred income
49,157
–
–
–
49,157
Deferred income taxes, net
1,244,639
12,803
7,916
–
1,265,358
Related party liabilities
25,668
3,196
12,717
(41,581)
(c)
–
Total liabilities
8,498,331
183,841
2,773,707
(41,581)
11,414,298
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)
45,187
16,630
87,200
(102,633)
(b)
46,384
Retained earnings
6,052,023
185,077
324,974
(509,841)
(b)
6,052,233
Cost of common shares in treasury, net
(525,653)
–
–
–
(525,653)
Cost of preferred shares in treasury, net
(151,997)
–
–
–
(151,997)
Total stockholders' equity
5,884,086
296,128
440,945
(735,876)
5,885,283
Total liabilities and stockholders' equity
$
14,382,417
$
479,969
$
3,214,652
$
(777,457)
$
17,299,581
(a)
Balances as of December 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
(In thousands)
Assets:
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 are as follows:
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 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 shares in treasury, net
(525,653)
–
–
–
(525,653)
Cost of preferred shares 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 statements of operations by industry segment for period ending March 31, 2022 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(In thousands)
Revenues:
Self-moving equipment rentals
$
3,963,535
$
–
$
–
$
(4,728)
(c)
$
3,958,807
Self-storage revenues
617,120
–
–
–
617,120
Self-moving & self-storage products & service sales
351,447
–
–
–
351,447
Property management fees
35,194
–
–
–
35,194
Life insurance premiums
–
–
111,027
–
111,027
Property and casualty insurance premiums
–
89,667
–
(3,149)
(c)
86,518
Net investment and interest income
3,135
25,376
123,809
(4,059)
(b)
148,261
Other revenue
427,836
–
3,976
(439)
(b)
431,373
Total revenues
5,398,267
115,043
238,812
(12,375)
5,739,747
Costs and expenses:
Operating expenses
2,621,270
42,456
21,112
(8,297)
(b,c)
2,676,541
Commission expenses
429,581
–
–
–
429,581
Cost of sales
259,585
–
–
–
259,585
Benefits and losses
–
22,448
164,199
–
186,647
Amortization of deferred policy acquisition costs
–
–
33,854
–
33,854
Lease expense
31,973
359
109
(2,531)
(b)
29,910
Depreciation, net gains on disposals
482,752
–
–
–
482,752
Net gains on disposal of real estate
(4,120)
–
–
–
(4,120)
Total costs and expenses
3,821,041
65,263
219,274
(10,828)
4,094,750
Earnings from operations before equity in earnings of subsidiaries
1,577,226
49,780
19,538
(1,547)
1,644,997
Equity in earnings of subsidiaries
54,746
–
–
(54,746)
(d)
–
Earnings from operations
1,631,972
49,780
19,538
(56,293)
1,644,997
Other components of net periodic benefit costs
(1,120)
–
–
–
(1,120)
Interest expense
(168,491)
–
(480)
1,547
(b)
(167,424)
Fees on early extinguishment of debt
(956)
–
–
–
(956)
Pretax earnings
1,461,405
49,780
19,058
(54,746)
1,475,497
Income tax expense
(338,119)
(10,378)
(3,714)
–
(352,211)
Earnings available to common shareholders
$
1,123,286
$
39,402
$
15,344
$
(54,746)
$
1,123,286
(a)
Balances for the year ended December 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 segment for period ending March 31, 2021 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(In thousands)
Revenues:
Self-moving equipment rentals
$
3,086,824
$
–
$
–
$
(3,507)
(c)
$
3,083,317
Self-storage revenues
477,262
–
–
–
477,262
Self-moving & self-storage products & service sales
344,929
–
–
–
344,929
Property management fees
31,603
–
–
–
31,603
Life insurance premiums
–
–
121,609
–
121,609
Property and casualty insurance premiums
–
70,285
–
(1,506)
(c)
68,779
Net investment and interest income
2,259
16,452
107,745
(3,518)
(b)
122,938
Other revenue
288,797
–
3,280
(529)
(b)
291,548
Total revenues
4,231,674
86,737
232,634
(9,060)
4,541,985
Costs and expenses:
Operating expenses
2,137,381
35,450
20,376
(5,523)
(b,c)
2,187,684
Commission expenses
329,609
–
–
–
329,609
Cost of sales
214,059
–
–
–
214,059
Benefits and losses
–
18,558
160,954
–
179,512
Amortization of deferred policy acquisition costs
–
–
28,293
–
28,293
Lease expense
30,551
231
135
(2,447)
(b)
28,470
Depreciation, net gains on disposals
609,930
–
–
–
609,930
Net losses on disposal of real estate
3,281
–
–
–
3,281
Total costs and expenses
3,324,811
54,239
209,758
(7,970)
3,580,838
Earnings from operations before equity in earnings of subsidiaries
906,863
32,498
22,876
(1,090)
961,147
Equity in earnings of subsidiaries
44,441
–
–
(44,441)
(d)
–
Earnings from operations
951,304
32,498
22,876
(45,531)
961,147
Other components of net periodic benefit costs
(987)
–
–
–
(987)
Interest expense
(164,592)
–
–
1,090
(b)
(163,502)
Pretax earnings
785,725
32,498
22,876
(44,441)
796,658
Income tax expense
(174,869)
(6,778)
(4,155)
–
(185,802)
Earnings available to common shareholders
$
610,856
$
25,720
$
18,721
$
(44,441)
$
610,856
(a)
Balances for the year ended December 31, 2020
(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 period ending March 31, 2020 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
AMERCO
(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
|
Consolidated Cash Flow Statement by Industry Segment |
Consolidating cash flow statements by industry segment for the year ended March 31, 2022, 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
$
1,123,286
$
39,402
$
15,344
$
(54,746)
$
1,123,286
Earnings from consolidated subsidiaries
(54,746)
–
–
54,746
–
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation
696,955
–
–
–
696,955
Amortization of deferred policy acquisition costs
–
–
33,854
–
33,854
Amortization of premiums and accretion of discounts related to investments, net
–
1,638
18,111
–
19,749
Amortization of debt issuance costs
5,659
–
–
–
5,659
Interest credited to policyholders
–
–
64,692
–
64,692
Change in allowance for losses on trade receivables
4,689
(456)
(6)
–
4,227
Change in allowance for inventories and parts reserve
15,235
–
–
–
15,235
Net gains on disposal of personal property
(214,203)
–
–
–
(214,203)
Net gains on disposal of real estate
(4,120)
–
–
–
(4,120)
Net gains on sales of investments
–
(991)
(10,881)
–
(11,872)
Net gains on equity securities
–
(7,837)
–
–
(7,837)
Deferred income taxes
106,869
1,347
(7,125)
–
101,091
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
(28,776)
17,180
2,409
–
(9,187)
Inventories and parts
(68,536)
–
–
–
(68,536)
Prepaid expenses
232,342
–
–
–
232,342
Capitalization of deferred policy acquisition costs
–
–
(32,626)
–
(32,626)
Other assets
(2,919)
346
(133)
–
(2,706)
Related party assets
(10,517)
160
–
–
(10,357)
Accounts payable and accrued expenses
23,839
1,821
3,092
–
28,752
Policy benefits and losses, claims and loss expenses payable
(8,428)
(18,563)
7,299
–
(19,692)
Other policyholders' funds and liabilities
–
(177)
(1,431)
–
(1,608)
Deferred income
6,368
–
(1,152)
–
5,216
Related party liabilities
255
(2,644)
310
–
(2,079)
Net cash provided by operating activities
1,823,252
31,226
91,757
–
1,946,235
Cash flows from investing activities:
Escrow deposits
(9,328)
–
–
–
(9,328)
Purchases of:
Property, plant and equipment
(2,136,537)
–
–
–
(2,136,537)
Short term investments
–
(74,418)
–
–
(74,418)
Fixed maturities investments
–
(10,248)
(617,078)
–
(627,326)
Equity securities
–
(17,919)
(1,380)
–
(19,299)
Preferred stock
–
–
(8,000)
–
(8,000)
Real estate
(33)
(59)
(169)
–
(261)
Mortgage loans
–
(24,032)
(134,115)
–
(158,147)
Proceeds from sales and paydowns of:
Property, plant and equipment
623,235
–
–
–
623,235
Short term investments
–
50,737
854
–
51,591
Fixed maturities investments
–
24,201
336,736
–
360,937
Equity securities
–
20
2,026
–
2,046
Preferred stock
–
2,000
–
–
2,000
Real estate
113
–
–
–
113
Mortgage loans
–
23,634
102,584
–
126,218
Net cash used by investing activities
(1,522,550)
(26,084)
(318,542)
–
(1,867,176)
(page 1 of 2)
(a) Balance for the period ended December 31, 2021
Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2022, are as follows:
Moving & Storage Consolidated
Property & Casualty
Life
Elimination
AMERCO
(In thousands)
Cash flows from financing activities:
Borrowings from credit facilities
1,969,474
–
–
–
1,969,474
Principal repayments on credit facilities
(426,319)
–
(11,187)
–
(437,506)
Payment of debt issuance costs
(13,156)
–
–
–
(13,156)
Finance lease payments
(166,262)
–
–
–
(166,262)
Common stock dividends paid
(29,412)
–
–
–
(29,412)
Investment contract deposits
–
–
347,520
–
347,520
Investment contract withdrawals
–
–
(237,503)
–
(237,503)
Net cash provided by financing activities
1,334,325
–
98,830
–
1,433,155
Effects of exchange rate on cash
(2,089)
–
–
–
(2,089)
Increase (decrease) in cash and cash equivalents
1,632,938
5,142
(127,955)
–
1,510,125
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
$
2,643,213
$
10,800
$
50,124
$
–
$
2,704,137
(page 2 of 2)
(a) Balance for the period ended December 31, 2021
|
Consolidating cash flow statements by industry segment for the year ended March 31, 2021, 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
$
610,856
$
25,720
$
18,721
$
(44,441)
$
610,856
Earnings from consolidated subsidiaries
(44,441)
–
–
44,441
–
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation
664,001
–
–
–
664,001
Amortization of deferred policy acquisition costs
–
–
28,293
–
28,293
Amortization of premiums and accretion of discounts related to investments, net
–
1,578
12,651
–
14,229
Amortization of debt issuance costs
5,948
–
–
–
5,948
Interest credited to policyholders
–
–
55,321
–
55,321
Change in allowance for losses on trade receivables
1,424
(217)
(1)
–
1,206
Change in allowance for inventories and parts reserve
1,298
–
–
–
1,298
Net gains on disposal of personal property
(54,071)
–
–
–
(54,071)
Net losses on disposal of real estate
3,281
–
–
–
3,281
Net gains on sales of investments
–
(158)
(9,900)
–
(10,058)
Net gains on equity securities
–
(394)
–
–
(394)
Deferred income taxes
72,407
459
(4,455)
–
68,411
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
(60,806)
27,302
(6,012)
–
(39,516)
Inventories and parts
(5,775)
–
–
–
(5,775)
Prepaid expenses
94,359
–
–
–
94,359
Capitalization of deferred policy acquisition costs
–
–
(36,162)
–
(36,162)
Other assets
29,879
537
(551)
–
29,865
Related party assets
(12,790)
303
–
12,000
(b)
(487)
Accounts payable and accrued expenses
96,309
(3,497)
113
–
92,925
Policy benefits and losses, claims and loss expenses payable
14,919
(31,398)
14,487
–
(1,992)
Other policyholders' funds and liabilities
–
(2,053)
4,283
–
2,230
Deferred income
10,959
–
608
–
11,567
Related party liabilities
1,136
1,187
9,737
(12,000)
(b)
60
Net cash provided by operating activities
1,428,893
19,369
87,133
–
1,535,395
Cash flows from investing activities:
Escrow deposits
(5,221)
–
–
–
(5,221)
Purchases of:
Property, plant and equipment
(1,441,475)
–
–
–
(1,441,475)
Short term investments
–
(69,929)
–
–
(69,929)
Fixed maturities investments
–
(18,823)
(587,410)
–
(606,233)
Equity securities
–
–
(962)
–
(962)
Preferred stock
–
–
(16,144)
–
(16,144)
Real estate
–
–
(622)
–
(622)
Mortgage loans
–
(18,035)
(140,036)
–
(158,071)
Proceeds from sales and paydowns of:
Property, plant and equipment
537,484
–
–
–
537,484
Short term investments
–
69,669
49
–
69,718
Fixed maturities investments
–
20,854
508,385
–
529,239
Equity securities
–
–
207
–
207
Preferred stock
–
2,700
–
–
2,700
Real estate
255
–
–
–
255
Mortgage loans
–
17,659
11,866
–
29,525
Net cash (used) provided by investing activities
(908,957)
4,095
(224,667)
–
(1,129,529)
(page 1 of 2)
(a) Balance for the period ended December 31, 2020
Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2021, are as follows:
Moving & Storage Consolidated
Property & Casualty
Life
Elimination
AMERCO
(In thousands)
Cash flows from financing activities:
Borrowings from credit facilities
912,408
–
9,600
–
922,008
Principal repayments on credit facilities
(652,728)
–
(9,860)
–
(662,588)
Payment of debt issuance costs
(5,793)
–
–
–
(5,793)
Finance lease payments
(221,247)
–
–
–
(221,247)
Common stock dividends paid
(49,019)
–
–
–
(49,019)
Net contribution from (to) related party
41,199
(22,600)
(18,599)
–
–
Investment contract deposits
–
–
517,856
–
517,856
Investment contract withdrawals
–
–
(213,864)
–
(213,864)
Net cash provided (used) by financing activities
24,820
(22,600)
285,133
–
287,353
Effects of exchange rate on cash
6,441
–
–
–
6,441
Increase in cash and cash equivalents
551,197
864
147,599
–
699,660
Cash and cash equivalents at beginning of period
459,078
4,794
30,480
–
494,352
Cash and cash equivalents at end of period
$
1,010,275
$
5,658
$
178,079
$
–
$
1,194,012
(page 2 of 2)
(a) Balance for the period ended December 31, 2020
|
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)
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
Continuation of consolidating cash flow statements by industry segment for the year ended March 31, 2020 are as follows:
Moving & Storage
Property & Casualty
Life
Elimination
AMERCO
(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)
Finance lease payments
(307,782)
–
–
–
(307,782)
Employee stock ownership plan shares
(206)
–
–
–
(206)
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)
Increase (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
|