Exhibit 99.2

Erie Indemnity Company

Consolidated Statements of Operations

(dollars in thousands, except per share data)

						Three months ended September 30,												Nine months ended September 30,
						2025						2024						2025						2024
						(Unaudited)												(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services						$	825,275					$	769,162					$	2,404,177					$	2,195,734
Management fee revenue - administrative services						18,831						17,154						54,772						51,139
Administrative services reimbursement revenue						215,694						206,754						638,611						604,349
Service agreement revenue						6,939						6,816						18,675						19,803
Total operating revenue						1,066,739						999,886						3,116,235						2,871,025
Operating expenses
Cost of operations - policy issuance and renewal services						642,124						613,007						1,918,154						1,757,531
Cost of operations - administrative services						215,694						206,754						638,611						604,349
Total operating expenses						857,818						819,761						2,556,765						2,361,880
Operating income						208,921						180,125						559,470						509,145
Investment income
Net investment income						21,033						17,322						61,011						49,235
Net realized and unrealized investment gains						1,331						2,925						2,312						2,983
Net impairment losses recognized in earnings						(810)						(698)						(2,633)						(3,763)
Total investment income						21,554						19,549						60,690						48,455
Other income						2,286						1,168						8,094						7,871
Income before income taxes						232,761						200,842						628,254						565,471
Income tax expense						49,908						41,012						132,299						117,186
Net income						$	182,853					$	159,830					$	495,955					$	448,285
Net income per share
Class A common stock – basic						$	3.93					$	3.43					$	10.65					$	9.63
Class A common stock – diluted						$	3.50					$	3.06					$	9.48					$	8.57
Class B common stock – basic and diluted						$	589					$	515					$	1,597					$	1,444
Weighted average shares outstanding – Basic
Class A common stock						46,189,068						46,189,059						46,189,012						46,189,038
Class B common stock						2,542						2,542						2,542						2,542
Weighted average shares outstanding – Diluted
Class A common stock						52,305,599						52,306,514						52,304,797						52,301,001
Class B common stock						2,542						2,542						2,542						2,542
Dividends declared per share
Class A common stock						$	1.365					$	1.275					$	4.095					$	3.825
Class B common stock						$	204.75					$	191.25					$	614.25					$	573.75

1

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

						September 30, 2025						December 31, 2024
						(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $28,000 and $23,559, respectively)						$	568,551					$	298,397
Available-for-sale securities						59,833						44,604
Available-for-sale securities lent						4,318						0
Receivables from Erie Insurance Exchange and affiliates, net						780,473						707,060
Prepaid expenses and other current assets, net						73,779						83,902
Accrued investment income						10,937						11,069
Total current assets						1,497,891						1,145,032
Available-for-sale securities, net						970,160						991,726
Equity securities						54,378						85,891
Available-for-sale and equity securities lent						51,836						7,285
Fixed assets, net						557,607						513,494
Agent loans, net						94,740						80,597
Defined benefit pension plan						51,819						21,311
Other assets, net						45,897						43,278
Total assets						$	3,324,328					$	2,888,614
Liabilities and shareholders' equity
Current liabilities:
Commissions payable						$	425,310					$	408,309
Agent incentive compensation						99,717						75,458
Accounts payable and accrued liabilities						199,995						190,028
Dividends payable						63,569						63,569
Contract liability						47,949						42,761
Deferred executive compensation						6,700						14,874
Securities lending payable						54,325						7,513
Total current liabilities						897,565						802,512
Defined benefit pension plan						31,065						28,070
Contract liability						23,361						21,170
Deferred executive compensation						20,798						19,721
Deferred income taxes, net						19,776						6,418
Other long-term liabilities						22,885						23,465
Total liabilities						1,015,450						901,356
Shareholders’ equity						2,308,878						1,987,258
Total liabilities and shareholders’ equity						$	3,324,328					$	2,888,614

2