Exhibit 99.2

Erie Indemnity Company

Consolidated Statements of Operations

(dollars in thousands, except per share data)

												Three months ended March 31,
																		2025						2024
												(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services																		$	755,049					$	665,686
Management fee revenue - administrative services																		17,645						16,934
Administrative services reimbursement revenue																		210,273						191,567
Service agreement revenue																		6,432						6,514
Total operating revenue																		989,399						880,701
Operating expenses
Cost of operations - policy issuance and renewal services																		627,750						550,322
Cost of operations - administrative services																		210,273						191,567
Total operating expenses																		838,023						741,889
Operating income																		151,376						138,812
Investment income
Net investment income																		19,948						15,903
Net realized and unrealized investment gains																		502						1,853
Net impairment losses recognized in earnings																		(914)						(2,677)
Total investment income																		19,536						15,079
Other income																		3,834						3,411
Income before income taxes																		174,746						157,302
Income tax expense																		36,329						32,750
Net income																		$	138,417					$	124,552
Net income per share
Class A common stock – basic																		$	2.97					$	2.67
Class A common stock – diluted																		$	2.65					$	2.38
Class B common stock – basic and diluted																		$	446					$	401
Weighted average shares outstanding – Basic
Class A common stock																		46,188,903						46,189,014
Class B common stock																		2,542						2,542
Weighted average shares outstanding – Diluted
Class A common stock																		52,304,384						52,301,803
Class B common stock																		2,542						2,542
Dividends declared per share
Class A common stock																		$	1.365					$	1.275
Class B common stock																		$	204.75					$	191.25

1

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

						March 31, 2025						December 31, 2024
						(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $25,164 and $23,559, respectively)						$	260,379					$	298,397
Available-for-sale securities						52,976						44,604
Receivables from Erie Insurance Exchange and affiliates, net						719,898						707,060
Prepaid expenses and other current assets, net						78,387						83,902
Accrued investment income						10,849						11,069
Total current assets						1,122,489						1,145,032
Available-for-sale securities, net						1,047,540						991,726
Equity securities						81,814						85,891
Available-for-sale and equity securities lent						12,289						7,285
Fixed assets, net						513,088						513,494
Agent loans, net						85,723						80,597
Defined benefit pension plan						57,480						21,311
Other assets, net						47,805						43,278
Total assets						$	2,968,228					$	2,888,614
Liabilities and shareholders' equity
Current liabilities:
Commissions payable						$	429,380					$	408,309
Agent incentive compensation						42,190						75,458
Accounts payable and accrued liabilities						210,708						190,028
Dividends payable						63,569						63,569
Contract liability						44,102						42,761
Deferred executive compensation						9,636						14,874
Securities lending payable						12,706						7,513
Total current liabilities						812,291						802,512
Defined benefit pension plan						26,197						28,070
Contract liability						21,703						21,170
Deferred executive compensation						22,944						19,721
Deferred income taxes, net						3,704						6,418
Other long-term liabilities						14,038						23,465
Total liabilities						900,877						901,356
Shareholders’ equity						2,067,351						1,987,258
Total liabilities and shareholders’ equity						$	2,968,228					$	2,888,614

2