Exhibit 99.2

Erie Indemnity Company

Statements of Operations

(dollars in thousands, except per share data)

						Three months ended September 30,												Nine months ended September 30,
						2024						2023						2024						2023
						(Unaudited)												(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services						$	769,162					$	649,049					$	2,195,734					$	1,840,478
Management fee revenue - administrative services						17,154						16,151						51,139						46,976
Administrative services reimbursement revenue						206,754						187,118						604,349						544,411
Service agreement revenue						6,816						6,620						19,803						19,408
Total operating revenue						999,886						858,938						2,871,025						2,451,273
Operating expenses
Cost of operations - policy issuance and renewal services						613,007						523,349						1,757,531						1,513,690
Cost of operations - administrative services						206,754						187,118						604,349						544,411
Total operating expenses						819,761						710,467						2,361,880						2,058,101
Operating income						180,125						148,471						509,145						393,172
Investment income
Net investment income						17,322						14,642						49,235						30,360
Net realized and unrealized investment gains (losses)						2,925						(2,227)						2,983						(9,246)
Net impairment losses recognized in earnings						(698)						(113)						(3,763)						(1,917)
Total investment income						19,549						12,302						48,455						19,197
Other income						1,168						3,001						7,871						9,643
Income before income taxes						200,842						163,774						565,471						422,012
Income tax expense						41,012						32,734						117,186						86,879
Net income						$	159,830					$	131,040					$	448,285					$	335,133
Net income per share
Class A common stock – basic						$	3.43					$	2.81					$	9.63					$	7.20
Class A common stock – diluted						$	3.06					$	2.51					$	8.57					$	6.41
Class B common stock – basic and diluted						$	515					$	422					$	1,444					$	1,079
Weighted average shares outstanding – Basic
Class A common stock						46,189,059						46,189,037						46,189,038						46,188,962
Class B common stock						2,542						2,542						2,542						2,542
Weighted average shares outstanding – Diluted
Class A common stock						52,306,514						52,299,369						52,301,001						52,298,655
Class B common stock						2,542						2,542						2,542						2,542
Dividends declared per share
Class A common stock						$	1.275					$	1.19					$	3.825					$	3.57
Class B common stock						$	191.25					$	178.50					$	573.75					$	535.50

1

Erie Indemnity Company

Statements of Financial Position

(in thousands)

						September 30, 2024						December 31, 2023
						(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $23,547 and $12,542, respectively)						$	221,213					$	144,055
Available-for-sale securities						48,575						82,017
Receivables from Erie Insurance Exchange and affiliates, net						736,973						625,338
Prepaid expenses and other current assets, net						80,141						69,321
Accrued investment income						10,456						9,458
Total current assets						1,097,358						930,189
Available-for-sale securities, net						1,000,282						879,224
Available-for-sale securities lent						8,135						0
Equity securities						85,346						84,253
Fixed assets, net						480,707						442,610
Agent loans, net						79,829						58,434
Defined benefit pension plan						64,172						34,320
Other assets, net						48,318						42,934
Total assets						$	2,864,147					$	2,471,964
Liabilities and shareholders' equity
Current liabilities:
Commissions payable						$	426,341					$	353,709
Agent incentive compensation						60,073						68,077
Accounts payable and accrued liabilities						194,649						175,622
Dividends payable						59,377						59,377
Contract liability						42,754						41,210
Deferred executive compensation						15,836						10,982
Securities lending payable						7,905						0
Total current liabilities						806,935						708,977
Defined benefit pension plan						27,757						26,260
Contract liability						21,220						19,910
Deferred executive compensation						24,010						20,936
Deferred income taxes, net						12,777						11,481
Other long-term liabilities						23,493						21,565
Total liabilities						916,192						809,129
Shareholders’ equity						1,947,955						1,662,835
Total liabilities and shareholders’ equity						$	2,864,147					$	2,471,964

2