Exhibit 99.2

Erie Indemnity Company

Consolidated Statements of Operations

(dollars in thousands, except per share data)

						Three months ended June 30,												Six months ended June 30,
						2025						2024						2025						2024
						(Unaudited)												(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services						$	823,853					$	760,886					$	1,578,902					$	1,426,572
Management fee revenue - administrative services						18,296						17,051						35,941						33,985
Administrative services reimbursement revenue						212,644						206,028						422,917						397,595
Service agreement revenue						5,304						6,473						11,736						12,987
Total operating revenue						1,060,097						990,438						2,049,496						1,871,139
Operating expenses
Cost of operations - policy issuance and renewal services						648,280						594,202						1,276,030						1,144,524
Cost of operations - administrative services						212,644						206,028						422,917						397,595
Total operating expenses						860,924						800,230						1,698,947						1,542,119
Operating income						199,173						190,208						350,549						329,020
Investment income
Net investment income						20,030						16,010						39,978						31,913
Net realized and unrealized investment gains (losses)						479						(1,795)						981						58
Net impairment losses recognized in earnings						(909)						(388)						(1,823)						(3,065)
Total investment income						19,600						13,827						39,136						28,906
Other income						1,974						3,292						5,808						6,703
Income before income taxes						220,747						207,327						395,493						364,629
Income tax expense						46,062						43,424						82,391						76,174
Net income						$	174,685					$	163,903					$	313,102					$	288,455
Net income per share
Class A common stock – basic						$	3.75					$	3.52					$	6.72					$	6.19
Class A common stock – diluted						$	3.34					$	3.13					$	5.99					$	5.52
Class B common stock – basic and diluted						$	563					$	528					$	1,008					$	929
Weighted average shares outstanding – Basic
Class A common stock						46,189,063						46,189,042						46,188,984						46,189,028
Class B common stock						2,542						2,542						2,542						2,542
Weighted average shares outstanding – Diluted
Class A common stock						52,304,407						52,305,299						52,304,397						52,303,551
Class B common stock						2,542						2,542						2,542						2,542
Dividends declared per share
Class A common stock						$	1.365					$	1.275					$	2.73					$	2.55
Class B common stock						$	204.75					$	191.25					$	409.50					$	382.50

1

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

						June 30, 2025						December 31, 2024
						(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $25,923 and $23,559, respectively)						$	358,027					$	298,397
Available-for-sale securities						59,162						44,604
Receivables from Erie Insurance Exchange and affiliates, net						769,148						707,060
Prepaid expenses and other current assets, net						71,133						83,902
Accrued investment income						11,998						11,069
Total current assets						1,269,468						1,145,032
Available-for-sale securities, net						1,048,584						991,726
Equity securities						68,095						85,891
Available-for-sale and equity securities lent						35,535						7,285
Fixed assets, net						519,834						513,494
Agent loans, net						85,027						80,597
Defined benefit pension plan						54,650						21,311
Other assets, net						47,021						43,278
Total assets						$	3,128,214					$	2,888,614
Liabilities and shareholders' equity
Current liabilities:
Commissions payable						$	446,424					$	408,309
Agent incentive compensation						70,101						75,458
Accounts payable and accrued liabilities						193,032						190,028
Dividends payable						63,569						63,569
Contract liability						46,213						42,761
Deferred executive compensation						7,181						14,874
Securities lending payable						35,159						7,513
Total current liabilities						861,679						802,512
Defined benefit pension plan						26,820						28,070
Contract liability						22,594						21,170
Deferred executive compensation						18,471						19,721
Deferred income taxes, net						476						6,418
Other long-term liabilities						13,629						23,465
Total liabilities						943,669						901,356
Shareholders’ equity						2,184,545						1,987,258
Total liabilities and shareholders’ equity						$	3,128,214					$	2,888,614

2