Exhibit 99.2

Erie Indemnity Company

Consolidated Statements of Operations

(dollars in thousands, except per share data)

						Three months ended December 31,												Twelve months ended December 31,
						2024						2023						2024						2023
						(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services						$	698,340					$	601,595					$	2,894,074					$	2,442,073
Management fee revenue - administrative services						17,216						16,693						68,355						63,669
Administrative services reimbursement revenue						201,987						192,728						806,336						737,139
Service agreement revenue						6,547						6,651						26,350						26,059
Total operating revenue						924,090						817,667						3,795,115						3,268,940
Operating expenses
Cost of operations - policy issuance and renewal services						554,793						497,855						2,312,324						2,011,545
Cost of operations - administrative services						201,987						192,728						806,336						737,139
Total operating expenses						756,780						690,583						3,118,660						2,748,684
Operating income						167,310						127,084						676,455						520,256
Investment income
Net investment income						20,920						14,212						70,155						44,572
Net realized and unrealized investment gains (losses)						246						3,408						3,229						(5,838)
Net impairment losses recognized in earnings						(361)						(7,849)						(4,124)						(9,766)
Total investment income						20,805						9,771						69,260						28,968
Other income						3,693						3,069						11,564						12,712
Income before income taxes						191,808						139,924						757,279						561,936
Income tax expense						39,779						28,996						156,965						115,875
Net income						$	152,029					$	110,928					$	600,314					$	446,061
Net income per share
Class A common stock – basic						$	3.26					$	2.38					$	12.89					$	9.58
Class A common stock – diluted						$	2.91					$	2.12					$	11.48					$	8.53
Class B common stock – basic						$	490					$	357					$	1,934					$	1,437
Class B common stock – diluted						$	490					$	357					$	1,933					$	1,437
Weighted average shares outstanding – Basic
Class A common stock						46,189,060						46,189,041						46,189,044						46,188,981
Class B common stock						2,542						2,542						2,542						2,542
Weighted average shares outstanding – Diluted
Class A common stock						52,310,894						52,301,676						52,306,266						52,299,411
Class B common stock						2,542						2,542						2,542						2,542
Dividends declared per share
Class A common stock						$	1.365					$	1.275					$	5.190					$	4.845
Class B common stock						$	204.75					$	191.25					$	778.50					$	726.75

1

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

						December 31, 2024						December 31, 2023
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $23,559 and $12,542, respectively)						$	298,397					$	144,055
Available-for-sale securities						44,604						82,017
Receivables from Erie Insurance Exchange and affiliates, net						707,060						625,338
Prepaid expenses and other current assets, net						83,902						69,321
Accrued investment income						11,069						9,458
Total current assets						1,145,032						930,189
Available-for-sale securities, net						991,726						879,224
Available-for-sale securities lent						7,285						—
Equity securities						85,891						84,253
Fixed assets, net						513,494						442,610
Agent loans, net						80,597						58,434
Defined benefit pension plan						21,311						34,320
Other assets, net						43,278						42,934
Total assets						$	2,888,614					$	2,471,964
Liabilities and shareholders' equity
Current liabilities:
Commissions payable						$	408,309					$	353,709
Agent incentive compensation						75,458						68,077
Accounts payable and accrued liabilities						190,028						175,622
Dividends payable						63,569						59,377
Contract liability						42,761						41,210
Deferred executive compensation						14,874						10,982
Securities lending payable						7,513						—
Total current liabilities						802,512						708,977
Defined benefit pension plan						28,070						26,260
Contract liability						21,170						19,910
Deferred executive compensation						19,721						20,936
Deferred income taxes, net						6,418						11,481
Other long-term liabilities						23,465						21,565
Total liabilities						901,356						809,129
Shareholders' equity						1,987,258						1,662,835
Total liabilities and shareholders' equity						$	2,888,614					$	2,471,964

2