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,
						2026						2025						2026						2025
						(Unaudited)												(Unaudited)
Operating revenue
Management fee revenue - policy issuance and renewal services						$	862,879					$	823,853					$	1,649,278					$	1,578,902
Management fee revenue - administrative services						19,619						18,296						39,094						35,941
Administrative services reimbursement revenue						201,554						212,644						401,650						422,917
Service agreement revenue						5,744						5,304						11,685						11,736
Total operating revenue						1,089,796						1,060,097						2,101,707						2,049,496
Operating expenses
Cost of operations - policy issuance and renewal services						684,119						648,280						1,329,147						1,276,030
Cost of operations - administrative services						201,554						212,644						401,650						422,917
Total operating expenses						885,673						860,924						1,730,797						1,698,947
Operating income						204,123						199,173						370,910						350,549
Investment income
Net investment income						22,587						20,030						46,147						39,978
Net realized and unrealized investment gains (losses)						557						479						(208)						981
Net impairment losses recognized in earnings						(591)						(909)						(1,267)						(1,823)
Total investment income						22,553						19,600						44,672						39,136
Other income						1,401						1,974						2,821						5,808
Income before income taxes						228,077						220,747						418,403						395,493
Income tax expense						47,783						46,062						87,635						82,391
Net income						$	180,294					$	174,685					$	330,768					$	313,102
Net income per share
Class A common stock – basic						$	3.87					$	3.75					$	7.10					$	6.72
Class A common stock – diluted						$	3.45					$	3.34					$	6.32					$	5.99
Class B common stock – basic and diluted						$	581					$	563					$	1,065					$	1,008
Weighted average shares outstanding – Basic
Class A common stock						46,189,033						46,189,063						46,188,942						46,188,984
Class B common stock						2,542						2,542						2,542						2,542
Weighted average shares outstanding – Diluted
Class A common stock						52,298,697						52,304,407						52,299,440						52,304,397
Class B common stock						2,542						2,542						2,542						2,542
Dividends declared per share
Class A common stock						$	1.4625					$	1.365					$	2.925					$	2.73
Class B common stock						$	219.375					$	204.75					$	438.75					$	409.50

1

---

Erie Indemnity Company

Consolidated Statements of Financial Position

(in thousands)

						June 30, 2026						December 31, 2025
						(Unaudited)
Assets
Current assets:
Cash and cash equivalents (includes restricted cash of $39,608 and $30,189, respectively)						$	282,902					$	345,874
Available-for-sale securities						61,715						33,902
Available-for-sale securities lent						1,973						3,436
Receivables from Erie Insurance Exchange and affiliates, net						753,245						735,589
Prepaid expenses and other current assets, net						92,533						66,061
Accrued investment income						14,194						14,311
Total current assets						1,206,562						1,199,173
Available-for-sale securities, net						1,327,084						1,286,566
Equity securities						150,516						70,624
Available-for-sale and equity securities lent						67,939						61,063
Fixed assets, net						593,365						571,476
Agent loans, net						100,680						93,953
Defined benefit pension plan						62,096						24,137
Other assets, net						48,774						48,489
Total assets						$	3,557,016					$	3,355,481
Liabilities and shareholders' equity
Current liabilities:
Commissions payable						$	457,211					$	425,320
Agent incentive compensation						116,570						132,560
Accounts payable and accrued liabilities						205,760						200,701
Dividends payable						68,109						68,109
Contract liability						48,457						47,561
Deferred executive compensation						9,154						9,400
Securities lending payable						63,157						61,936
Total current liabilities						968,418						945,587
Defined benefit pension plan						34,703						33,410
Contract liability						23,148						23,274
Deferred executive compensation						21,018						22,050
Deferred income taxes, net						19,085						24,788
Other long-term liabilities						23,538						22,998
Total liabilities						1,089,910						1,072,107
Shareholders’ equity						2,467,106						2,283,374
Total liabilities and shareholders’ equity						$	3,557,016					$	3,355,481

2