Consolidating Financial Information By Industry Segment (Table Text Block)
|
3 Months Ended |
Jun. 30, 2023 |
Jun. 30, 2022 |
Table Text Block Supplement [Abstract] |
|
|
Consolidated Balance Sheet by Industry Segment |
Consolidating balance sheets by industry segment as of June 30, 2023 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
U-Haul Holding Company
Consolidated
(Unaudited)
(In thousands)
Assets:
Cash and cash equivalents
$
2,302,380
$
14,038
$
60,706
$
–
$
2,377,124
Reinsurance recoverables and trade receivables, net
125,222
49,051
32,390
–
206,663
Inventories and parts, net
164,884
–
–
–
164,884
Prepaid expenses
232,039
–
–
–
232,039
Investments, fixed maturities and marketable equities
–
274,003
2,195,509
–
2,469,512
Investments, other
23,330
129,392
467,418
–
620,140
Deferred policy acquisition costs, net
–
–
123,596
–
123,596
Other assets
54,916
1,063
4,842
–
60,821
Right of use assets - financing, net
420,496
–
–
–
420,496
Right of use assets - operating, net
58,622
850
24
–
59,496
Related party assets
65,625
2,860
11,945
(37,328)
(c)
43,102
3,447,514
471,257
2,896,430
(37,328)
6,777,873
Investment in subsidiaries
459,095
–
–
(459,095)
(b)
–
Property, plant and equipment, at cost:
Land
1,555,326
–
–
–
1,555,326
Buildings and improvements
7,364,517
–
–
–
7,364,517
Furniture and equipment
942,036
–
–
–
942,036
Rental trailers and other rental equipment
866,916
–
–
–
866,916
Rental trucks
5,594,132
–
–
–
5,594,132
16,322,927
–
–
–
16,322,927
Less:
Accumulated depreciation
(4,486,766)
–
–
–
(4,486,766)
Total property, plant and equipment, net
11,836,161
–
–
–
11,836,161
Total assets
$
15,742,770
$
471,257
$
2,896,430
$
(496,423)
$
18,614,034
(a) Balances as of March 31, 2023
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
Consolidating balance sheets by industry segment as of June 30, 2023, continued
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
U-Haul Holding Company
(Unaudited)
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
768,784
$
3,303
$
6,518
$
–
$
778,605
Notes, loans and finance leases payable, net
6,287,231
–
–
–
6,287,231
Operating lease liabilities
57,937
864
7
–
58,808
Policy benefits and losses, claims and loss expenses payable
328,009
148,960
401,467
–
878,436
Liabilities from investment contracts
–
–
2,384,330
–
2,384,330
Other policyholders' funds and liabilities
–
2,435
9,783
–
12,218
Deferred income
64,790
–
–
–
64,790
Deferred income taxes, net
1,437,773
4,776
(70,690)
–
1,371,859
Related party liabilities
26,630
3,199
13,640
(43,469)
(c)
–
Total liabilities
8,971,154
163,537
2,745,055
(43,469)
11,836,277
Stockholders' equity:
Series preferred stock:
Series A preferred stock
–
–
–
–
–
Series B preferred stock
–
–
–
–
–
Series A common stock
–
–
–
–
–
Voting Common stock
10,497
3,301
2,500
(5,801)
(b)
10,497
Non-Voting Common stock
176
–
–
–
176
Additional paid-in capital
453,853
91,120
26,271
(117,601)
(b)
453,643
Accumulated other comprehensive income (loss)
(267,977)
(11,043)
(207,495)
224,679
(b)
(261,836)
Retained earnings
7,252,717
224,342
330,099
(554,231)
(b)
7,252,927
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
6,771,616
307,720
151,375
(452,954)
6,777,757
Total liabilities and stockholders' equity
$
15,742,770
$
471,257
$
2,896,430
$
(496,423)
$
18,614,034
(a) Balances as of March 31, 2023
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
|
Consolidating balance sheets by industry segment as of March 31, 2023 are as follows:
Moving & Storage
Consolidated
Property & Casualty Insurance (a)
Life
Insurance (a)
Eliminations
U-Haul Holding Company
Consolidated
Assets:
(In thousands)
Cash and cash equivalents
$
2,034,242
$
11,276
$
15,006
$
–
$
2,060,524
Reinsurance recoverables and trade receivables, net
107,823
48,344
33,331
–
189,498
Inventories and parts, net
151,474
–
–
–
151,474
Prepaid expenses
241,711
–
–
–
241,711
Investments, fixed maturities and marketable equities
227,737
271,156
2,271,501
–
2,770,394
Investments, other
23,314
125,130
427,096
–
575,540
Deferred policy acquisition costs, net
–
–
128,463
–
128,463
Other assets
46,438
730
3,884
–
51,052
Right of use assets - financing, net
474,765
–
–
–
474,765
Right of use assets - operating, net
57,978
914
25
–
58,917
Related party assets
69,144
2,347
12,268
(35,451)
(c)
48,308
3,434,626
459,897
2,891,574
(35,451)
6,750,646
Investment in subsidiaries
426,779
–
–
(426,779)
(b)
–
Property, plant and equipment, at cost:
Land
1,537,206
–
–
–
1,537,206
Buildings and improvements
7,088,810
–
–
–
7,088,810
Furniture and equipment
928,241
–
–
–
928,241
Rental trailers and other rental equipment
827,696
–
–
–
827,696
Rental trucks
5,278,340
–
–
–
5,278,340
15,660,293
–
–
–
15,660,293
Less:
Accumulated depreciation
(4,310,205)
–
–
–
(4,310,205)
Total property, plant and equipment, net
11,350,088
–
–
–
11,350,088
Total assets
$
15,211,493
$
459,897
$
2,891,574
$
(462,230)
$
18,100,734
(a) Balances as of December 31, 2022
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
Consolidating balance sheets by industry segment as of March 31, 2023, continued
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
U-Haul Holding Company
(In thousands)
Liabilities:
Accounts payable and accrued expenses
$
729,679
$
4,470
$
26,890
$
–
$
761,039
Notes, loans and finance leases payable, net
6,108,042
–
–
–
6,108,042
Operating lease liabilities
57,418
928
27
–
58,373
Policy benefits and losses, claims and loss expenses payable
335,227
153,007
391,968
–
880,202
Liabilities from investment contracts
–
–
2,398,884
–
2,398,884
Other policyholders' funds and liabilities
–
2,702
5,530
–
8,232
Deferred income
52,282
–
–
–
52,282
Deferred income taxes, net
1,405,391
1,713
(77,615)
–
1,329,489
Related party liabilities
25,082
2,544
13,644
(41,270)
(c)
–
Total liabilities
8,713,121
165,364
2,759,328
(41,270)
11,596,543
Stockholders' equity:
Series preferred stock:
Series A preferred stock
–
–
–
–
–
Series B preferred stock
–
–
–
–
–
Series A common stock
–
–
–
–
–
Voting Common stock
10,497
3,301
2,500
(5,801)
(b)
10,497
Non-Voting Common Stock
176
–
–
–
176
Additional paid-in capital
453,853
91,120
26,271
(117,601)
(b)
453,643
Accumulated other comprehensive income (loss)
(291,442)
(14,720)
(225,904)
246,443
(b)
(285,623)
Retained earnings
7,002,938
214,832
329,379
(544,001)
(b)
7,003,148
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
6,498,372
294,533
132,246
(420,960)
6,504,191
Total liabilities and stockholders' equity
$
15,211,493
$
459,897
$
2,891,574
$
(462,230)
$
18,100,734
(a) Balances as of December 31, 2022
(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, 2023 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
U-Haul Holding Company
(Unaudited)
(In thousands)
Revenues:
Self-moving equipment rentals
$
1,000,079
$
–
$
–
$
(873)
(c)
$
999,206
Self-storage revenues
198,961
–
–
–
198,961
Self-moving and self-storage products and service sales
100,872
–
–
–
100,872
Property management fees
9,177
–
–
–
9,177
Life insurance premiums
–
–
23,131
–
23,131
Property and casualty insurance premiums
–
21,047
–
(725)
(c)
20,322
Net investment and interest income
27,295
6,792
31,511
(1,006)
(b)
64,592
Other revenue
123,129
–
1,039
(121)
(b)
124,047
Total revenues
1,459,513
27,839
55,681
(2,725)
1,540,308
Costs and expenses:
Operating expenses
748,283
11,307
5,366
(1,715)
(b,c)
763,241
Commission expenses
106,927
–
–
–
106,927
Cost of sales
70,675
–
–
–
70,675
Benefits and losses
–
4,458
40,886
–
45,344
Amortization of deferred policy acquisition costs
–
–
8,045
–
8,045
Lease expense
8,102
92
28
(639)
(b)
7,583
Depreciation, net of gains on disposals
137,814
–
–
–
137,814
Net losses on disposal of real estate
1,021
–
–
–
1,021
Total costs and expenses
1,072,822
15,857
54,325
(2,354)
1,140,650
Earnings from operations before equity in earnings of subsidiaries
386,691
11,982
1,356
(371)
399,658
Equity in earnings of subsidiaries
10,230
–
–
(10,230)
(d)
–
Earnings from operations
396,921
11,982
1,356
(10,601)
399,658
Other components of net periodic benefit costs
(365)
–
–
–
(365)
Interest expense
(60,849)
–
(120)
371
(b)
(60,598)
Pretax earnings
335,707
11,982
1,236
(10,230)
338,695
Income tax expense
(78,869)
(2,472)
(516)
–
(81,857)
Net earnings available to common stockholders
$
256,838
$
9,510
$
720
$
(10,230)
$
256,838
(a) Balances for the quarter ended March 31, 2023
(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, 2022 are as follows:
Moving & Storage
Property & Casualty Insurance (a)
Life
Eliminations
U-Haul Holding Company
(Unaudited)
(In thousands)
Revenues:
Self-moving equipment rentals
$
1,091,710
$
–
$
–
$
(935)
(c)
$
1,090,775
Self-storage revenues
173,177
–
–
–
173,177
Self-moving and self-storage products and service sales
109,351
–
–
–
109,351
Property management fees
9,139
–
–
–
9,139
Life insurance premiums
–
–
25,781
–
25,781
Property and casualty insurance premiums
–
20,830
–
(858)
(c)
19,972
Net investment and interest income
4,940
2,252
27,388
(1,007)
(b)
33,573
Other revenue
135,281
–
934
(143)
(b)
136,072
Total revenues
1,523,598
23,082
54,103
(2,943)
1,597,840
Costs and expenses:
Operating expenses
719,794
10,194
5,109
(1,930)
(b,c)
733,167
Commission expenses
118,493
–
–
–
118,493
Cost of sales
79,671
–
–
–
79,671
Benefits and losses
–
4,379
35,378
–
39,757
Amortization of deferred policy acquisition costs
–
–
7,672
–
7,672
Lease expense
7,920
158
28
(631)
(b)
7,475
Depreciation, net of gains on disposals
113,796
–
–
–
113,796
Net losses on disposal of real estate
2,307
–
–
–
2,307
Total costs and expenses
1,041,981
14,731
48,187
(2,561)
1,102,338
Earnings from operations before equity in earnings of subsidiaries
481,617
8,351
5,916
(382)
495,502
Equity in earnings of subsidiaries
12,009
–
–
(12,009)
(d)
–
Earnings from operations
493,626
8,351
5,916
(12,391)
495,502
Other components of net periodic benefit costs
(304)
–
–
–
(304)
Interest expense
(50,061)
–
(120)
382
(b)
(49,799)
Pretax earnings
443,261
8,351
5,796
(12,009)
445,399
Income tax expense
(104,916)
(1,755)
(383)
–
(107,054)
Net earnings available to common stockholders
$
338,345
$
6,596
$
5,413
$
(12,009)
$
338,345
(a) Balances for the quarter ended March 31, 2022
(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, 2023 are as follows:
Moving & Storage
Consolidated
Property &
Casualty
Insurance (a)
Life
Insurance (a)
Elimination
U-Haul Holding Company
Consolidated
(Unaudited)
Cash flows from operating activities:
(In thousands)
Net earnings
$
256,838
$
9,510
$
720
$
(10,230)
$
256,838
Earnings from consolidated entities
(10,230)
–
–
10,230
–
Adjustments to reconcile net earnings to the cash provided by operations:
Depreciation
193,475
–
–
–
193,475
Amortization of deferred policy acquisition costs
–
–
8,045
–
8,045
Amortization of premiums and accretion of discounts related to investments, net
–
383
4,011
–
4,394
Amortization of debt issuance costs
1,456
–
–
–
1,456
Interest credited to policyholders
–
–
17,538
–
17,538
Provision for allowance (recoveries) for losses on trade receivables, net
631
(39)
–
–
592
Provision for allowance for inventories and parts reserve
(327)
–
–
–
(327)
Net gains on disposal of personal property
(55,661)
–
–
–
(55,661)
Net losses on disposal of real estate
1,021
–
–
–
1,021
Net gains on sales of investments
–
(34)
(1,880)
–
(1,914)
Net gains on equity investments
–
(2,429)
–
–
(2,429)
Deferred income taxes, net
32,087
2,085
(64)
–
34,108
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
(17,964)
(411)
940
–
(17,435)
Inventories and parts
(13,068)
–
–
–
(13,068)
Prepaid expenses
9,870
–
–
–
9,870
Capitalization of deferred policy acquisition costs
–
–
(3,177)
–
(3,177)
Other assets and right-of-use assets - operating, net
(8,769)
(231)
(957)
–
(9,957)
Related party assets
3,645
(513)
–
–
3,132
Accounts payable and accrued expenses and operating lease liabilities
52,573
(1,166)
(18,295)
–
33,112
Policy benefits and losses, claims and loss expenses payable
(7,590)
(4,047)
(461)
–
(12,098)
Other policyholders' funds and liabilities
–
(267)
4,253
–
3,986
Deferred income
12,441
–
(442)
–
11,999
Related party liabilities
1,547
655
(5)
–
2,197
Net cash provided by operating activities
451,975
3,496
10,226
–
465,697
Cash flows from investing activities:
Escrow deposits
(361)
–
–
–
(361)
Purchases of:
Property, plant and equipment
(773,577)
–
–
–
(773,577)
Short term investments
–
(9,216)
(741)
–
(9,957)
Fixed maturities investments
–
(495)
(2,756)
–
(3,251)
Equity securities
–
(242)
–
–
(242)
Real estate
(16)
–
(399)
–
(415)
Mortgage loans
–
(7,300)
(45,150)
–
(52,450)
Proceeds from sales and paydowns of:
Property, plant and equipment
193,455
–
–
–
193,455
Short term investments
–
11,676
69
–
11,745
Fixed maturities investments
224,999
3,490
108,370
–
336,859
Equity securities
–
236
–
–
236
Preferred stock
–
913
–
–
913
Mortgage loans
–
204
8,173
–
8,377
Net cash (used) provided by investing activities
(355,500)
(734)
67,566
–
(288,668)
(page 1 of 2)
(a) Balance for the period ended March 31, 2023
Consolidating cash flow statements by industry segment for the quarter ended June 30, 2023, continued
Moving & Storage
Property &
Life
Elimination
U-Haul Holding Company
(Unaudited)
Cash flows from financing activities:
(In thousands)
Borrowings from credit facilities
445,493
–
–
–
445,493
Principal repayments on credit facilities
(232,824)
–
–
–
(232,824)
Payments of debt issuance costs
(2,688)
–
–
–
(2,688)
Finance lease payments
(34,168)
–
–
–
(34,168)
Securitization deposits
79
–
–
–
79
Series N Non-Voting Common Stock dividends paid
(7,059)
–
–
–
(7,059)
Investment contract deposits
–
–
51,239
–
51,239
Investment contract withdrawals
–
–
(83,331)
–
(83,331)
Net cash provided (used) by financing activities
168,833
–
(32,092)
–
136,741
Effects of exchange rate on cash
2,830
–
–
–
2,830
Increase (decrease) in cash and cash equivalents
268,138
2,762
45,700
–
316,600
Cash and cash equivalents at beginning of period
2,034,242
11,276
15,006
–
2,060,524
Cash and cash equivalents at end of period
$
2,302,380
$
14,038
$
60,706
$
–
$
2,377,124
(page 2 of 2)
(a) Balance for the period ended March 31, 2023
|
Consolidating cash flow statements by industry segment for the quarter ended June 30, 2022 are as follows:
Moving & Storage
Consolidated
Property &
Casualty
Insurance (a)
Life
Insurance (a)
Elimination
U-Haul Holding Company
Consolidated
(Unaudited)
Cash flows from operating activities:
(In thousands)
Net earnings
$
338,345
$
6,596
$
5,413
$
(12,009)
$
338,345
Earnings from consolidated entities
(12,009)
–
–
12,009
–
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation
178,144
–
–
–
178,144
Amortization of deferred policy acquisition costs
–
–
7,672
–
7,672
Amortization of premiums and accretion of discounts related to investments, net
–
421
4,508
–
4,929
Amortization of debt issuance costs
1,473
–
–
–
1,473
Interest credited to policyholders
–
–
15,157
–
15,157
Provision for allowance (recoveries) for losses on trade receivables, net
(6,075)
(76)
–
–
(6,151)
Provision for allowance for inventories and parts reserve
4,646
–
–
–
4,646
Net gains on disposal of personal property
(64,348)
–
–
–
(64,348)
Net gains on disposal of real estate
2,307
–
–
–
2,307
Net gains on sales of investments
–
(31)
299
–
268
Net gains on equity investments
–
1,551
–
–
1,551
Deferred income taxes
61,948
127
1,418
–
63,493
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables
18,458
(2,107)
(457)
–
15,894
Inventories and parts
(10,347)
–
–
–
(10,347)
Prepaid expenses
4,935
–
–
–
4,935
Capitalization of deferred policy acquisition costs
–
–
(7,398)
–
(7,398)
Other assets and right-of-use assets - operating, net
2,177
(40)
(202)
–
1,935
Related party assets
747
(263)
–
–
484
Accounts payable and accrued expenses and operating lease liabilities
78,549
(549)
(3,324)
–
74,676
Policy benefits and losses, claims and loss expenses payable
8,875
(1,237)
(1,595)
–
6,043
Other policyholders' funds and liabilities
–
(159)
1,346
–
1,187
Deferred income
14,501
–
(53)
–
14,448
Related party liabilities
1,251
517
260
–
2,028
Net cash provided by operating activities
623,577
4,750
23,044
–
651,371
Cash flows from investing activities:
Escrow deposits
4,789
–
–
–
4,789
Purchases of:
Property, plant and equipment
(646,137)
–
–
–
(646,137)
Short term investments
–
(21,966)
(51)
–
(22,017)
Fixed maturities investments
–
(9,839)
(26,649)
–
(36,488)
Equity securities
–
(1,366)
–
–
(1,366)
Mortgage loans
–
(6,975)
(35,586)
–
(42,561)
Proceeds from sales and paydowns of:
Property, plant and equipment
159,180
–
–
–
159,180
Short term investments
–
18,073
–
–
18,073
Fixed maturities investments
–
6,852
48,956
–
55,808
Equity securities
–
362
–
–
362
Mortgage loans
–
8,374
23,971
–
32,345
Net cash (used) provided by investing activities
(482,168)
(6,485)
10,641
–
(478,012)
(page 1 of 2)
(a) Balance for the period ended March 31, 2022
Consolidating cash flow statements by industry segment for the quarter ended June 30, 2022, continued
Moving & Storage
Property &
Life
Elimination
U-Haul Holding Company
(Unaudited)
Cash flows from financing activities:
(In thousands)
Borrowings from credit facilities
393,264
–
–
–
393,264
Principal repayments on credit facilities
(145,369)
–
–
–
(145,369)
Payment of debt issuance costs
(1,069)
–
–
–
(1,069)
Finance lease payments
(34,982)
–
–
–
(34,982)
Voting Common Stock dividends paid
(9,804)
–
–
–
(9,804)
Investment contract deposits
–
–
85,767
–
85,767
Investment contract withdrawals
–
–
(62,911)
–
(62,911)
Net cash provided by financing activities
202,040
–
22,856
–
224,896
Effects of exchange rate on cash
(4,121)
–
–
–
(4,121)
Increase (decrease) in cash and cash equivalents
339,328
(1,735)
56,541
–
394,134
Cash and cash equivalents at beginning of period
2,643,213
10,800
50,124
–
2,704,137
Cash and cash equivalents at end of period
$
2,982,541
$
9,065
$
106,665
$
–
$
3,098,271
(page 2 of 2)
(a) Balance for the period ended March 31, 2022
|