Erie Indemnity Co
NASDAQ:ERIE
Income Statement
Earnings Waterfall
Erie Indemnity Co
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
548.6m
USD
|
Operating Expenses
|
0
USD
|
Operating Income
|
548.6m
USD
|
Other Expenses
|
-64.2m
USD
|
Net Income
|
484.4m
USD
|
Income Statement
Erie Indemnity Co
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 078
N/A
|
1 111
+3%
|
(628)
N/A
|
1 407
N/A
|
406
-71%
|
(652)
N/A
|
(1 534)
-135%
|
1 506
N/A
|
1 529
+2%
|
1 552
+1%
|
1 573
+1%
|
1 597
+1%
|
1 621
+2%
|
1 646
+2%
|
1 670
+1%
|
1 692
+1%
|
1 865
+10%
|
2 038
+9%
|
2 207
+8%
|
2 382
+8%
|
2 404
+1%
|
2 430
+1%
|
2 457
+1%
|
2 477
+1%
|
2 500
+1%
|
2 509
+0%
|
2 524
+1%
|
2 537
+0%
|
2 550
+1%
|
2 573
+1%
|
2 607
+1%
|
2 634
+1%
|
2 676
+2%
|
2 722
+2%
|
2 775
+2%
|
2 840
+2%
|
2 920
+3%
|
3 034
+4%
|
3 152
+4%
|
3 269
+4%
|
3 397
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(365)
|
(726)
|
(1 402)
|
(1 564)
|
(1 725)
|
(1 879)
|
(2 038)
|
(2 051)
|
(2 076)
|
(2 094)
|
(2 120)
|
(2 143)
|
(2 158)
|
(2 182)
|
(2 198)
|
(2 221)
|
(2 251)
|
(2 286)
|
(2 316)
|
(2 350)
|
(2 377)
|
(2 419)
|
(2 464)
|
(2 518)
|
(2 602)
|
(2 677)
|
(2 749)
|
(2 849)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
83
N/A
|
165
+97%
|
290
+76%
|
301
+4%
|
313
+4%
|
328
+5%
|
344
+5%
|
353
+2%
|
354
+0%
|
363
+3%
|
357
-2%
|
357
0%
|
352
-2%
|
342
-3%
|
338
-1%
|
329
-3%
|
323
-2%
|
321
0%
|
318
-1%
|
326
+3%
|
345
+6%
|
357
+3%
|
376
+5%
|
402
+7%
|
433
+8%
|
475
+10%
|
520
+10%
|
549
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 308)
|
(1 596)
|
(514)
|
(1 184)
|
(128)
|
992
|
1 939
|
(1 273)
|
(1 282)
|
(1 288)
|
(1 296)
|
(1 304)
|
(1 330)
|
(992)
|
(656)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Selling, General & Administrative |
(236)
|
(259)
|
(289)
|
(207)
|
59
|
327
|
610
|
(227)
|
(225)
|
(223)
|
(218)
|
(213)
|
(220)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1 072)
|
(1 337)
|
(225)
|
(978)
|
(187)
|
665
|
1 330
|
(1 046)
|
(1 057)
|
(1 065)
|
(1 078)
|
(1 091)
|
(1 110)
|
(992)
|
(656)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(230)
N/A
|
(485)
-111%
|
(1 142)
-136%
|
223
N/A
|
278
+25%
|
339
+22%
|
405
+20%
|
233
-43%
|
248
+6%
|
264
+6%
|
278
+5%
|
292
+5%
|
291
0%
|
289
-1%
|
288
0%
|
290
+1%
|
301
+4%
|
313
+4%
|
328
+5%
|
344
+5%
|
353
+2%
|
354
+0%
|
363
+3%
|
357
-2%
|
357
0%
|
352
-2%
|
342
-3%
|
338
-1%
|
329
-3%
|
323
-2%
|
321
0%
|
318
-1%
|
326
+3%
|
345
+6%
|
357
+3%
|
376
+5%
|
402
+7%
|
433
+8%
|
475
+10%
|
520
+10%
|
549
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
305
|
443
|
446
|
29
|
(124)
|
(246)
|
(387)
|
35
|
32
|
23
|
20
|
28
|
32
|
31
|
34
|
28
|
27
|
27
|
26
|
25
|
29
|
32
|
38
|
39
|
24
|
26
|
29
|
35
|
59
|
62
|
65
|
63
|
48
|
30
|
10
|
(1)
|
(6)
|
9
|
22
|
39
|
60
|
|
Non-Reccuring Items |
(0)
|
1
|
9
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(10)
|
(11)
|
|
Total Other Income |
(108)
|
(108)
|
(108)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(3)
|
(2)
|
2
|
4
|
7
|
10
|
13
|
13
|
|
Pre-Tax Income |
(33)
N/A
|
(149)
-347%
|
(795)
-432%
|
251
N/A
|
154
-39%
|
93
-40%
|
19
-80%
|
266
+1 339%
|
278
+4%
|
285
+3%
|
296
+4%
|
320
+8%
|
323
+1%
|
319
-1%
|
321
+1%
|
316
-2%
|
326
+3%
|
338
+4%
|
353
+5%
|
371
+5%
|
384
+3%
|
389
+1%
|
404
+4%
|
397
-2%
|
377
-5%
|
374
-1%
|
366
-2%
|
369
+1%
|
385
+4%
|
382
-1%
|
385
+1%
|
376
-2%
|
371
-2%
|
372
+0%
|
364
-2%
|
377
+3%
|
399
+6%
|
447
+12%
|
504
+13%
|
562
+11%
|
610
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
15
|
57
|
146
|
(84)
|
(57)
|
(42)
|
(26)
|
(92)
|
(96)
|
(98)
|
(101)
|
(110)
|
(111)
|
(109)
|
(110)
|
(109)
|
(101)
|
(92)
|
(85)
|
(83)
|
(86)
|
(83)
|
(84)
|
(80)
|
(77)
|
(79)
|
(76)
|
(75)
|
(77)
|
(78)
|
(79)
|
(79)
|
(78)
|
(78)
|
(76)
|
(78)
|
(83)
|
(93)
|
(103)
|
(116)
|
(126)
|
|
Income from Continuing Operations |
(18)
|
(92)
|
(649)
|
168
|
97
|
51
|
(8)
|
175
|
182
|
187
|
195
|
210
|
212
|
210
|
211
|
207
|
225
|
246
|
268
|
288
|
298
|
306
|
320
|
317
|
301
|
295
|
290
|
293
|
308
|
305
|
306
|
298
|
293
|
294
|
288
|
299
|
316
|
354
|
401
|
446
|
484
|
|
Income to Minority Interest |
(417)
|
(338)
|
(178)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
172
N/A
|
177
+3%
|
(220)
N/A
|
168
N/A
|
160
-4%
|
168
+4%
|
170
+2%
|
175
+3%
|
182
+4%
|
187
+3%
|
195
+4%
|
210
+8%
|
212
+1%
|
210
-1%
|
211
+1%
|
197
-7%
|
215
+9%
|
236
+10%
|
258
+9%
|
288
+12%
|
298
+3%
|
306
+3%
|
320
+5%
|
317
-1%
|
301
-5%
|
295
-2%
|
290
-2%
|
293
+1%
|
308
+5%
|
305
-1%
|
306
+0%
|
298
-3%
|
293
-2%
|
294
+0%
|
288
-2%
|
299
+4%
|
316
+6%
|
354
+12%
|
401
+13%
|
446
+11%
|
484
+9%
|
|
EPS (Diluted) |
2.92
N/A
|
3.01
+3%
|
-3.76
N/A
|
2.85
N/A
|
3.04
+7%
|
3.18
+5%
|
3.23
+2%
|
2.98
-8%
|
3.46
+16%
|
3.56
+3%
|
3.71
+4%
|
3.59
-3%
|
3.63
+1%
|
4
+10%
|
3.6
-10%
|
3.37
-6%
|
3.67
+9%
|
4.04
+10%
|
4.41
+9%
|
4.93
+12%
|
5.1
+3%
|
5.24
+3%
|
5.47
+4%
|
5.42
-1%
|
5.15
-5%
|
5.05
-2%
|
4.97
-2%
|
5.02
+1%
|
5.26
+5%
|
5.21
-1%
|
5.22
+0%
|
5.1
-2%
|
5
-2%
|
5.02
+0%
|
4.92
-2%
|
5.11
+4%
|
5.41
+6%
|
6.06
+12%
|
6.86
+13%
|
7.64
+11%
|
8.29
+9%
|