Commission
File Number
|
Registrant, State of Incorporation
Address and Telephone Number
|
I.R.S. Employer
Identification No.
|
|
|
|
1-11255
|
AMERCO
|
88-0106815
|
|
(A Nevada Corporation)
|
|
|
1325 Airmotive Way, Ste. 100
|
|
|
Reno, Nevada 89502-3239
|
|
|
Telephone (775) 688-6300
|
|
|
|
|
2-38498
|
U-Haul International, Inc.
|
86-0663060
|
|
(A Nevada Corporation)
|
|
|
2727 N. Central Avenue
|
|
|
Phoenix, Arizona 85004
|
|
|
Telephone (602) 263-6645
|
|
|
||
|
|
Page No.
|
|
||
|
PART I FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements
|
|
a)
|
1
|
|
b)
|
2
|
|
c)
|
3
|
|
d)
|
4
|
|
e)
|
5
|
|
Item 2.
|
32
|
|
Item 3.
|
47
|
|
Item 4.
|
48
|
|
|
|
|
|
PART II OTHER INFORMATION
|
|
Item 1.
|
50
|
|
Item 2.
|
50
|
|
Item 3.
|
50
|
|
Item 4.
|
50
|
|
Item 5.
|
50
|
|
Item 6.
|
51
|
|
||
|
June 30,
|
March 31,
|
|||||
|
2004
|
2004
|
|||||
|
|
||||||
|
(Unaudited)
|
|
|||||
|
(In thousands)
|
||||||
ASSETS
|
|||||||
Cash and cash equivalents
|
$
|
53,171
|
$
|
81,557
|
|||
Trade receivables, net
|
248,893
|
268,386
|
|||||
Notes and mortgage receivables, net
|
4,763
|
4,537
|
|||||
Inventories, net
|
54,018
|
52,802
|
|||||
Prepaid expenses
|
21,875
|
13,172
|
|||||
Investments, fixed maturities
|
709,417
|
709,353
|
|||||
Investments, other
|
346,652
|
347,537
|
|||||
Deferred policy acquisition costs, net
|
69,792
|
76,939
|
|||||
Other assets
|
101,580
|
65,071
|
|||||
Related party assets
|
316,814
|
304,446
|
|||||
$
|
1,926,975
|
$
|
1,923,800
|
||||
|
|
||||||
Property, plant and equipment, at cost:
|
|
|
|||||
Land
|
158,618
|
158,594
|
|||||
Buildings and improvements
|
683,316
|
874,985
|
|||||
Furniture and equipment
|
294,210
|
293,115
|
|||||
Rental trailers and other rental equipment
|
167,526
|
159,586
|
|||||
Rental trucks
|
1,244,346
|
1,219,002
|
|||||
SAC Holdings - property, plant and equipment *
|
78,457
|
78,363
|
|||||
|
|
||||||
|
2,626,473
|
2,783,645
|
|||||
Less: Accumulated depreciation
|
(1,324,614
|
)
|
(1,331,840
|
)
|
|||
|
|
||||||
Property, plant and equipment, net
|
1,301,859
|
1,451,805
|
|||||
|
|
||||||
Total assets
|
$
|
3,228,834
|
$
|
3,375,605
|
|||
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||
Liabilities:
|
|
|
|||||
Accounts payables and accrued expenses
|
$
|
323,116
|
$
|
280,596
|
|||
Capital leases
|
-
|
99,609
|
|||||
AMERCO's notes and loans payable
|
779,403
|
880,519
|
|||||
SAC Holdings' notes and loans payable, non-recourse to AMERCO
|
78,372
|
78,637
|
|||||
Policy benefits and losses, claims and loss expenses payable
|
788,340
|
813,738
|
|||||
Liabilities from investment contracts
|
548,595
|
574,745
|
|||||
Other policyholders' funds and liabilities
|
23,735
|
28,732
|
|||||
Deferred income
|
54,479
|
51,383
|
|||||
Deferred income taxes
|
86,626
|
63,800
|
|||||
Total liabilities
|
$
|
2,682,666
|
$
|
2,871,759
|
|||
|
|
||||||
Commitments and contingent liabilities (Notes 5 and 9)
|
|
|
|||||
Stockholders' equity:
|
|
|
|||||
Series preferred stock, with or without par value:
|
|
|
|||||
Series A preferred stock, with no par value
|
$
|
-
|
$
|
-
|
|||
Series B preferred stock, with no par value
|
-
|
-
|
|||||
Series common stock, with or without par value:
|
|
|
|||||
Series A common stock of $0.25 par value
|
1,416
|
1,416
|
|||||
Common stock of $0.25 par value
|
9,081
|
9,081
|
|||||
Additional paid in-capital
|
349,732
|
349,732
|
|||||
Accumulated other comprehensive loss
|
(20,730
|
)
|
(21,446
|
)
|
|||
Retained earnings
|
636,359
|
595,181
|
|||||
Cost of common shares in treasury, net
|
(418,092
|
)
|
(418,092
|
)
|
|||
Unearned employee stockownership plan shares
|
(11,598
|
)
|
(12,026
|
)
|
|||
|
|
||||||
Total stockholders' equity
|
546,168
|
503,846
|
|||||
|
|
||||||
Total liabilities and stockholders' equity
|
$
|
3,228,834
|
$
|
3,375,605
|
|||
|
|
||||||
* SAC Holding II Corporation
|
|
|
|
||
|
Quarter Ended June 30,
|
||||||
|
2004
|
2003
|
|||||
|
|
||||||
|
(Unaudited)
|
||||||
|
(In thousands except per share amounts)
|
||||||
Revenues:
|
|
|
|||||
Rental revenue
|
$
|
426,632
|
$
|
435,042
|
|||
Net sales
|
61,246
|
69,209
|
|||||
Premiums
|
43,062
|
64,456
|
|||||
Net investment and interest income
|
19,771
|
11,409
|
|||||
|
|
||||||
Total revenues
|
550,711
|
580,116
|
|||||
|
|
||||||
Costs and expenses:
|
|
|
|||||
Operating expenses
|
272,212
|
294,993
|
|||||
Restructuring expenses
|
-
|
2,290
|
|||||
Commission expenses
|
46,913
|
40,194
|
|||||
Cost of sales
|
27,740
|
32,219
|
|||||
Benefits and losses
|
34,137
|
53,399
|
|||||
Amortization of deferred policy acquisition costs
|
9,958
|
9,100
|
|||||
Lease expense
|
40,535
|
34,323
|
|||||
Depreciation, net
|
28,028
|
38,038
|
|||||
|
|
||||||
Total costs and expenses
|
459,523
|
504,556
|
|||||
|
|
||||||
Earnings from operations
|
91,188
|
75,560
|
|||||
Interest expense
|
19,004
|
30,898
|
|||||
|
|
||||||
Pretax earnings
|
72,184
|
44,662
|
|||||
Income tax expense
|
27,765
|
16,926
|
|||||
|
|
||||||
Net earnings
|
$
|
44,419
|
$
|
27,736
|
|||
Less: Preferred stock dividends
|
3,241
|
3,241
|
|||||
|
|
||||||
Earnings available to common shareholders
|
$
|
41,178
|
$
|
24,495
|
|||
|
|
||||||
Weighted average common share outstanding:
|
|
|
|||||
Basic and diluted
|
20,788,074
|
20,732,086
|
|||||
|
|
||||||
Basic and diluted earnings per common share
|
$
|
1.98
|
$
|
1.18
|
|||
|
|
|
||
|
Quarter Ended June 30,
|
||||||
|
2004
|
2003
|
|||||
|
|
||||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
Comprehensive income:
|
|
|
|||||
Net earnings
|
$
|
44,419
|
$
|
27,736
|
|||
Changes in other comprehensive income, net of taxes:
|
|
|
|||||
Foreign currency translation
|
(2,227
|
)
|
5,751
|
||||
Unrealized gain/(loss) on investments
|
2,943
|
10,087
|
|||||
|
|
||||||
|
|
|
|||||
Total comprehensive income
|
$
|
45,135
|
$
|
43,574
|
|||
|
|
||||||
|
|
|
|
||
|
|
Quarter Ended June 30,
|
||||||
|
2004
|
2003
|
|||||
|
|
||||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
Cash flow from operating activities:
|
|
|
|||||
Earnings available to common shareholders
|
$
|
41,178
|
24,495
|
||||
Depreciation
|
28,382
|
28,189
|
|||||
Amortization of deferred policy acquisition costs
|
10,686
|
9,945
|
|||||
Provision for losses on accounts receivable
|
44
|
686
|
|||||
Net (gain) loss on sale of real and personal property
|
(354
|
)
|
1,464
|
||||
(Gain) on sale of investments
|
(218
|
)
|
(517
|
)
|
|||
Changes in policy liabilities and accruals
|
(5,137
|
)
|
(7,431
|
)
|
|||
Additions to deferred policy acquisition costs
|
(3,603
|
)
|
(7,535
|
)
|
|||
Net change in other operating assets and liabilities
|
(10,455
|
)
|
(6,668
|
)
|
|||
|
|
||||||
Net cash provided by operating activities
|
$
|
60,523
|
42,628
|
||||
|
|
||||||
Cash flows from investing activities:
|
|
|
|||||
Purchases of investments:
|
|
|
|||||
Property, plant and equipment
|
(65,587
|
)
|
(48,137
|
)
|
|||
Fixed maturities
|
(35,655
|
)
|
(13,917
|
)
|
|||
Other asset investments
|
-
|
(25,474
|
)
|
||||
Proceeds from sale of investments:
|
|
|
|||||
Property, plant and equipment
|
187,537
|
3,157
|
|||||
Fixed maturities
|
38,764
|
53,150
|
|||||
Preferred stock
|
1,497
|
-
|
|||||
Real estate
|
1,504
|
6,344
|
|||||
Mortgage loans
|
1,169
|
203
|
|||||
Changes in other investments
|
16,003
|
1,114
|
|||||
|
|
||||||
Net cash provided by (used in) investing activities
|
$
|
145,232
|
(23,560
|
)
|
|||
|
|
||||||
Cash flows from financing activities:
|
|
|
|||||
Proceeds from notes
|
$
|
14,280
|
-
|
||||
Leveraged Employee Stock Ownership Plan:
|
|
|
|||||
Purchase of shares
|
428
|
375
|
|||||
Principal payments on notes, net of draws
|
(115,738
|
)
|
(1,595
|
)
|
|||
Pay off of capital leases
|
(99,609
|
)
|
-
|
||||
Dividends paid
|
(6,482
|
)
|
-
|
||||
Investment contract deposits
|
6,923
|
20,334
|
|||||
Investment contract withdrawals
|
(33,943
|
)
|
(19,556
|
)
|
|||
|
|
||||||
Net cash used in financing activities
|
$
|
(234,141
|
)
|
(442
|
)
|
||
|
|
||||||
Increase (decrease) in cash equivalents
|
$
|
(28,386
|
)
|
$
|
18,626
|
||
Cash and cash equivalents at the beginning of period
|
81,557
|
66,834
|
|||||
|
|
||||||
Cash and cash equivalents at the end of period
|
$
|
53,171
|
$
|
85,460
|
|||
|
|
|
||
|
||
|
||
|
||
|
June 30,
|
March 31,
|
|||||
|
2004
|
2004
|
|||||
|
|
||||||
|
(Unaudited)
|
|
|||||
|
(In thousands)
|
||||||
Truck and trailer parts and accessories
|
$
|
38,654
|
$
|
32,788
|
|||
Hitches and towing components
|
9,607
|
10,389
|
|||||
Moving supplies and promotional items
|
5,757
|
9,625
|
|||||
|
|
||||||
Total
|
$
|
54,018
|
$
|
52,802
|
|||
|
|
|
||
|
||
|
Quarter ended June 30,
|
||||||
|
|||||||
|
2004
|
2003
|
|||||
|
|
||||||
Basic and diluted earnings per common share
|
$
|
1.98
|
$
|
1.18
|
|||
Weighted average common shares outstanding:
|
|
|
|||||
Basic and diluted
|
20,788,074
|
20,732,086
|
|
June 30,
|
March 31,
|
|||||
|
2004
|
2004
|
|||||
|
|
||||||
|
(Unaudited)
|
|
|||||
|
(In thousands)
|
||||||
Revolving credit facility, senior secured first lien
|
$
|
64,007
|
$
|
164,051
|
|||
Senior amortizing notes, secured, first lien, due 2009
|
349,125
|
350,000
|
|||||
Senior notes, secured second lien, 9.0% interest rate, due 2009
|
200,000
|
200,000
|
|||||
Senior subordinated notes, secured, 12.0% interest rate, due 2011
|
148,646
|
148,646
|
|||||
Loan against cash surrender value of life insurance policies
|
17,625
|
17,822
|
|||||
Total AMERCO notes and loans payable
|
$
|
779,403
|
$
|
880,519
|
|||
|
|
||||||
|
|
|
|
||
|
||
|
||
|
Fiscal Years Ending
|
||||||||||||||||||
|
|||||||||||||||||||
|
2005
|
2006
|
2007
|
2008
|
2009
|
Thereafter
|
|||||||||||||
|
|
|
|
|
|
||||||||||||||
|
(In thousands)
|
||||||||||||||||||
Notes payable, secured
|
$
|
3,500
|
$
|
3,500
|
$
|
3,500
|
$
|
3,500
|
$
|
599,132
|
$
|
166,271
|
|||||||
|
|
|
|
|
|
|
June 30,
|
March 31,
|
|||||
|
|
||||||
|
2004
|
2004
|
|||||
|
|
||||||
|
(Unaudited)
|
|
|||||
|
(In thousands)
|
||||||
Notes payable, secured, bearing interest rates ranging from 7.87% to 9.00% due 2027
|
$
|
78,372
|
$
|
78,637
|
|
June 30,
|
||||||
|
|||||||
|
2004
|
2003
|
|||||
|
|
||||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
Interest expense
|
$
|
16,564
|
$
|
19,183
|
|||
Amortization of transaction costs
|
733
|
205
|
|||||
Interest expense resulting from SWAP/CAP agreements
|
147
|
-
|
|||||
Default interest
|
-
|
715
|
|||||
|
|
||||||
Total AMERCO interest expense
|
$
|
17,444
|
$
|
20,103
|
|||
|
|
||||||
SAC Holding II Corporation interest expense
|
3,263
|
20,807
|
|||||
Less: Intercompany transactions
|
1,703
|
10,012
|
|||||
|
|
||||||
Total SAC Holding II Corporation interest expense
|
$
|
1,560
|
$
|
10,795
|
|||
|
|
||||||
Consolidated interest expense
|
$
|
19,004
|
$
|
30,898
|
|||
|
|
|
||
|
Revolving Credit Facility
|
|||
|
|
June 30,
|
|
March 31,
|
|
|
2004
|
|
2004
|
|
|
|||
|
(In thousands, except interest rates)
|
|||
Weighted average interest rate during the quarter/year
|
|
5.37%
|
|
6.75%
|
Interest rate at the end of the first fiscal quarter/year
|
|
5.33%
|
|
5.50%
|
Maximum amount outstanding during the quarter/year
|
$
|
164,574
|
$
|
205,000
|
|
|
|
|
|
Average amount outstanding during the quarter/year
|
$
|
111,407
|
$
|
174,267
|
Facility fees
|
$
|
-
|
$
|
1,333
|
|
|
|
|
|
|
June 30,
|
March 31,
|
|||||
|
|
||||||
|
2004
|
2004
|
|||||
|
|
||||||
|
(In thousands)
|
||||||
Accumulated foreign currency translation (loss)
|
$
|
(37,141
|
)
|
$
|
(34,914
|
)
|
|
Accumulated unrealized gain on investments
|
16,411
|
13,468
|
|||||
$
|
(20,730
|
)
|
$
|
(21,446
|
)
|
||
|
|
||||||
|
|
|
Foreign
Currency
Translation
|
Unrealized
Gain
on Investments
|
Accumulated Other
Comprehensive
Income/(Loss)
|
||||||||
|
|
|
||||||||
|
(Unaudited)
|
|||||||||
|
(In thousands)
|
|||||||||
Balance at March 31, 2004
|
$
|
(34,914
|
)
|
13,468
|
(21,446
|
)
|
||||
Foreign currency translation
|
(2,227
|
)
|
-
|
(2,227
|
)
|
|||||
Unrealized gain on investments
|
-
|
2,943
|
2,943
|
|||||||
|
|
|
||||||||
Balance at June 30, 2004
|
$
|
(37,141
|
)
|
16,411
|
(20,730
|
)
|
||||
|
|
|
||||||||
|
|
|
|
|
||
|
|
Direct
Amount (a)
|
|
Ceded to
Other
Companies
|
|
Assumed
from Other
Companies
|
|
Net
Amount (a)
|
|
Percentage of
Amount
Assumed
to Net
|
|
|
|
|
|
||||||
|
|
(Unaudited)
|
||||||||
|
|
(In thousands)
|
||||||||
March 31, 2004 Life insurance in force
|
$
|
1,516,683
|
|
557,698
|
|
2,048,938
|
|
3,007,923
|
|
68%
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|
Life
|
$
|
3,076
|
|
2,112
|
|
3,286
|
|
4,250
|
|
77%
|
Accident and health
|
|
25,171
|
|
2,066
|
|
4,364
|
|
27,469
|
|
16%
|
Annuity
|
|
777
|
|
-
|
|
764
|
|
1,541
|
|
50%
|
Property and casualty
|
|
9,939
|
|
1,963
|
|
1,826
|
|
9,802
|
|
19%
|
|
|
|
|
|||||||
Total
|
$
|
38,963
|
|
6,141
|
|
10,240
|
|
43,062
|
|
24%
|
|
|
|
|
|
|
Direct
Amount (a)
|
|
Ceded to
Other
Companies
|
|
Assumed
from Other
Companies
|
|
Net
Amount (a)
|
|
Percentage of
Amount
Assumed
to Net
|
|
|
|
|
|
||||||
|
|
(Unaudited)
|
||||||||
|
|
(In thousands)
|
||||||||
March 31, 2003
Life insurance in force
|
$
|
1,719,979
|
|
752,501
|
|
2,343,287
|
|
3,310,765
|
|
71%
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|
Life
|
$
|
4,918
|
|
2,749
|
|
3,914
|
|
6,083
|
|
64%
|
Accident and health
|
|
27,927
|
|
3,063
|
|
5,559
|
|
30,423
|
|
18%
|
Annuity
|
|
885
|
|
-
|
|
325
|
|
1,210
|
|
27%
|
Property and casualty
|
|
33,660
|
|
13,593
|
|
6,981
|
|
27,048
|
|
26%
|
|
|
|
|
|||||||
Total
|
$
|
67,390
|
|
19,405
|
|
16,779
|
|
64,764
|
|
26%
|
|
|
|
|
|
RepWest
|
Oxford
|
|||||
|
|
||||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
First quarter ended March 31, 2004
|
$
|
-
|
$
|
372
|
|||
First quarter ended March 31, 2003
|
1,518
|
677
|
|
||
|
Property Plant and Equipment
|
Rental
Equipment
|
Total
|
|||||||
|
|
|
||||||||
|
(In thousands)
|
|||||||||
Year-ending:
|
|
|
|
|||||||
2005
|
$
|
11,208
|
$
|
114,083
|
$
|
125,291
|
||||
2006
|
10,951
|
89,880
|
100,831
|
|||||||
2007
|
10,781
|
71,238
|
82,019
|
|||||||
2008
|
10,526
|
26,757
|
37,283
|
|||||||
2009
|
10,310
|
8,918
|
19,228
|
|||||||
Thereafter
|
50,927
|
5,768
|
56,695
|
|||||||
|
|
|
||||||||
Total
|
$
|
104,703
|
$
|
316,644
|
$
|
421,347
|
||||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
Obligated Group
|
|
|
||||||||||||||||
|
|||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real Estate
|
Eliminations
|
|
Obligated Group Consolidated
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
(Unaudited)
|
||||||||||||||||||
Assets:
|
(In thousands)
|
||||||||||||||||||
Cash and cash equivalents
|
$
|
27
|
$
|
48,904
|
$
|
1,858
|
$
|
-
|
|
$
|
50,789
|
||||||||
Trade receivables, net
|
-
|
11,091
|
16,322
|
-
|
|
27,413
|
|||||||||||||
Notes and mortgage receivables, net
|
-
|
3,218
|
1,545
|
-
|
|
4,763
|
|||||||||||||
Inventories, net
|
-
|
53,578
|
-
|
-
|
|
53,578
|
|||||||||||||
Prepaid expenses
|
4,956
|
16,866
|
-
|
-
|
|
21,822
|
|||||||||||||
Investments, fixed maturities
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Investments, other
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Deferred policy acquisition costs, net
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Other assets
|
22,335
|
67,791
|
3,070
|
-
|
|
93,196
|
|||||||||||||
Related party assets
|
516,739
|
519,864
|
12,626
|
(646,330
|
)
|
(d
|
)
|
402,899
|
|||||||||||
|
|
|
|
|
|
||||||||||||||
|
544,057
|
721,312
|
35,421
|
(646,330
|
)
|
|
654,460
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Investment in Subsidiaries
|
1,193,319
|
-
|
-
|
(897,732
|
)
|
(c
|
)
|
295,587
|
|||||||||||
Investment in SAC
|
(12,550
|
)
|
-
|
-
|
-
|
|
(12,550
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total investment in subsidiaries
|
1,180,769
|
-
|
-
|
(897,732
|
)
|
|
283,037
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Property, plant and equipment, at cost:
|
|
|
|
|
|
|
|||||||||||||
Land
|
-
|
21,111
|
137,507
|
-
|
|
158,618
|
|||||||||||||
Buildings and improvements
|
-
|
79,816
|
603,500
|
-
|
|
683,316
|
|||||||||||||
Furniture and equipment
|
413
|
275,652
|
18,145
|
-
|
|
294,210
|
|||||||||||||
Rental trailers and other rental equipment
|
-
|
167,526
|
-
|
-
|
|
167,526
|
|||||||||||||
Rental trucks
|
-
|
1,244,346
|
-
|
-
|
|
1,244,346
|
|||||||||||||
SAC Holdings - property, plant and equipment
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
413
|
1,788,451
|
759,152
|
-
|
|
2,548,016
|
|||||||||||||
Less: Accumulated depreciation
|
(355
|
)
|
(1,060,139
|
)
|
(267,066
|
)
|
-
|
|
(1,327,560
|
)
|
|||||||||
|
|
|
|
|
|||||||||||||||
Total property, plant and equipment
|
58
|
728,312
|
492,086
|
-
|
|
1,220,456
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Total assets
|
$
|
1,724,884
|
$
|
1,449,624
|
$
|
527,507
|
$
|
(1,544,062
|
)
|
|
$
|
2,157,953
|
|||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
|
AMERCO as Consolidated
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life
Insurance(a)
|
Eliminations
|
|
AMERCO
Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
|
Total Consolidated
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
Assets:
|
(Unaudited)
|
|||||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
-
|
$
|
1,699
|
$
|
-
|
|
$
|
52,488
|
$
|
683
|
$
|
-
|
|
$
|
53,171
|
||||||||||||
Trade receivables, net
|
204,481
|
16,999
|
-
|
|
248,893
|
-
|
-
|
|
248,893
|
|||||||||||||||||||
Notes and mortgage receivables, net
|
-
|
-
|
-
|
|
4,763
|
-
|
-
|
|
4,763
|
|||||||||||||||||||
Inventories, net
|
-
|
-
|
-
|
|
53,578
|
440
|
-
|
|
54,018
|
|||||||||||||||||||
Prepaid expenses
|
-
|
-
|
-
|
|
21,822
|
53
|
-
|
|
21,875
|
|||||||||||||||||||
Investments, fixed maturities
|
129,370
|
580,047
|
-
|
|
709,417
|
-
|
-
|
|
709,417
|
|||||||||||||||||||
Investments, other
|
143,345
|
203,307
|
-
|
|
346,652
|
-
|
-
|
|
346,652
|
|||||||||||||||||||
Deferred policy acquisition costs, net
|
2,557
|
67,235
|
-
|
|
69,792
|
-
|
-
|
|
69,792
|
|||||||||||||||||||
Other assets
|
2,507
|
905
|
-
|
|
96,608
|
4,972
|
-
|
|
101,580
|
|||||||||||||||||||
Related party assets
|
102,561
|
32,619
|
(136,217
|
)
|
(d
|
)
|
401,862
|
-
|
(85,048
|
)
|
(d
|
)
|
316,814
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
584,821
|
902,811
|
(136,217
|
)
|
|
2,005,875
|
6,148
|
(85,048
|
)
|
|
1,926,975
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Investment in Subsidiaries
|
-
|
-
|
(295,587
|
)
|
(c
|
)
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||
Investment in SAC
|
-
|
-
|
-
|
|
(12,550
|
)
|
-
|
12,550
|
(c
|
)
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total investment in subsidiaries
|
-
|
-
|
(295,587
|
)
|
|
(12,550
|
)
|
-
|
12,550
|
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Property, plant and equipment, at cost:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Land
|
-
|
-
|
-
|
|
158,618
|
-
|
-
|
|
158,618
|
|||||||||||||||||||
Buildings and improvements
|
-
|
-
|
-
|
|
683,316
|
-
|
-
|
|
683,316
|
|||||||||||||||||||
Furniture and equipment
|
-
|
-
|
-
|
|
294,210
|
-
|
-
|
|
294,210
|
|||||||||||||||||||
Rental trailers and other rental equipment
|
-
|
-
|
-
|
|
167,526
|
-
|
-
|
|
167,526
|
|||||||||||||||||||
Rental trucks
|
-
|
-
|
-
|
|
1,244,346
|
-
|
-
|
|
1,244,346
|
|||||||||||||||||||
SAC Holdings - property, plant and equipment (b)
|
-
|
-
|
-
|
|
-
|
152,669
|
(74,212
|
)
|
(e
|
)
|
78,457
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
-
|
-
|
-
|
|
2,548,016
|
152,669
|
(74,212
|
)
|
|
2,626,473
|
|||||||||||||||||||
Less: Accumulated depreciation
|
-
|
-
|
-
|
|
(1,327,560
|
)
|
(5,738
|
)
|
8,684
|
(e
|
)
|
(1,324,614
|
)
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total property, plant and equipment
|
-
|
-
|
-
|
|
1,220,456
|
146,931
|
(65,528
|
)
|
|
1,301,859
|
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total assets
|
$
|
584,821
|
$
|
902,811
|
$
|
(431,804
|
)
|
|
$
|
3,213,781
|
$
|
153,079
|
$
|
(138,026
|
)
|
|
$
|
3,228,834
|
||||||||||
|
|
|
|
|
|
|
|
||
|
Obligated Group
|
|
|
||||||||||||||||
|
|||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real Estate
|
Eliminations
|
|
Obligated Group Consolidated
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
(Unaudited)
|
||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||
Liabilities:
|
|
|
|
|
|
|
|||||||||||||
Accounts payable and accrued expenses
|
$
|
192,819
|
$
|
295,783
|
$
|
2,340
|
$
|
(116,634
|
)
|
|
$
|
374,308
|
|||||||
Capital leases
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
AMERCO's notes and loans payable
|
783,216
|
17,677
|
2
|
-
|
|
800,895
|
|||||||||||||
SAC Holdings' notes and loans payable
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Policy benefits and losses, claims and loss expenses payable
|
-
|
221,117
|
-
|
-
|
|
221,117
|
|||||||||||||
Liabilities from investment contracts
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Other policyholders' funds and liabilities
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Deferred income
|
-
|
24,382
|
-
|
-
|
|
24,382
|
|||||||||||||
Deferred income taxes
|
152,910
|
244,628
|
94,914
|
(339,542
|
)
|
(d
|
)
|
152,910
|
|||||||||||
Other liabilities
|
-
|
-
|
190,154
|
(190,154
|
)
|
(d
|
)
|
-
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total liabilities
|
1,128,945
|
803,587
|
287,410
|
(646,330
|
)
|
|
1,573,612
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Stockholders' equity:
|
|
|
|
|
|
|
|||||||||||||
Series preferred stock:
|
|
|
|
|
|
|
|||||||||||||
Series A preferred stock
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Series B preferred stock
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Series A common stock
|
1,416
|
-
|
-
|
-
|
|
1,416
|
|||||||||||||
Common Stock
|
9,081
|
540
|
-
|
(540
|
)
|
(c
|
)
|
9,081
|
|||||||||||
Additional paid in-capital
|
395,803
|
121,230
|
147,481
|
(268,711
|
)
|
(c
|
)
|
395,803
|
|||||||||||
Accumulated other comprehensive income/(loss)
|
(20,730
|
)
|
(37,141
|
)
|
-
|
37,141
|
(c
|
)
|
(20,730
|
)
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Retained earnings
|
628,461
|
573,006
|
92,616
|
(665,622
|
)
|
(c
|
)
|
628,461
|
|||||||||||
Cost of common shares in treasury, net
|
(418,092
|
)
|
-
|
-
|
-
|
|
(418,092
|
)
|
|||||||||||
Unearned employee stock ownership plan shares
|
-
|
(11,598
|
)
|
-
|
-
|
|
(11,598
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total stockholders' equity
|
595,939
|
646,037
|
240,097
|
(897,732
|
)
|
|
584,341
|
||||||||||||
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and stockholders' equity
|
$
|
1,724,884
|
$
|
1,449,624
|
$
|
527,507
|
$
|
(1,544,062
|
)
|
|
$
|
2,157,953
|
|||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
|
AMERCO as Consolidated
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life Insurance(a)
|
Eliminations
|
|
AMERCO
Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
|
Total Consolidated
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Accounts payable and accrued expenses
|
$
|
1,926
|
$
|
6,981
|
$
|
(65,272
|
)
|
(d
|
)
|
$
|
317,943
|
$
|
15,133
|
$
|
(9,960
|
)
|
(d
|
)
|
$
|
323,116
|
||||||||
Capital leases
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||||
AMERCO's notes and loans payable
|
-
|
-
|
(21,492
|
)
|
(d
|
)
|
779,403
|
-
|
-
|
|
779,403
|
|||||||||||||||||
SAC Holdings' notes and loans payable
|
-
|
-
|
-
|
|
-
|
153,460
|
(75,088
|
)
|
(d
|
)
|
78,372
|
|||||||||||||||||
Policy benefits and losses, claims and loss expenses payable
|
393,559
|
173,664
|
-
|
|
788,340
|
-
|
-
|
|
788,340
|
|||||||||||||||||||
Liabilities from investment contracts
|
-
|
548,595
|
-
|
|
548,595
|
-
|
-
|
|
548,595
|
|||||||||||||||||||
Other policyholders' funds and liabilities
|
15,987
|
14,748
|
(7,000
|
)
|
(d
|
)
|
23,735
|
-
|
-
|
|
23,735
|
|||||||||||||||||
Deferred income
|
15,229
|
14,279
|
-
|
|
53,890
|
589
|
-
|
|
54,479
|
|||||||||||||||||||
Deferred income taxes
|
(10,607
|
)
|
6,303
|
(31,072
|
)
|
(d
|
)
|
117,534
|
(3,553
|
)
|
(27,355
|
)
|
(d
|
)
|
86,626
|
|||||||||||||
Other liabilities
|
-
|
11,381
|
(11,381
|
)
|
(d
|
)
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total liabilities
|
416,094
|
775,951
|
(136,217
|
)
|
|
2,629,440
|
165,629
|
(112,403
|
)
|
|
2,682,666
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Series preferred stock:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Series A preferred stock
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||||
Series B preferred stock
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||||
Series A common stock
|
-
|
-
|
-
|
|
1,416
|
-
|
-
|
|
1,416
|
|||||||||||||||||||
Common Stock
|
3,300
|
2,500
|
(5,800
|
)
|
(c
|
)
|
9,081
|
-
|
-
|
|
9,081
|
|||||||||||||||||
Additional paid in-capital
|
70,023
|
16,435
|
(86,458
|
)
|
(c
|
)
|
395,803
|
-
|
(46,071
|
)
|
(c
|
)
|
349,732
|
|||||||||||||||
Accumulated other comprehensive income/(loss)
|
6,424
|
10,795
|
(17,219
|
)
|
(c
|
)
|
(20,730
|
)
|
-
|
-
|
|
(20,730
|
)
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Retained earnings
|
88,980
|
97,130
|
(186,110
|
)
|
(c
|
)
|
628,461
|
(12,550
|
)
|
20,448
|
(c
|
)
|
636,359
|
|||||||||||||||
Cost of common shares in treasury, net
|
-
|
-
|
-
|
|
(418,092
|
)
|
-
|
-
|
|
(418,092
|
)
|
|||||||||||||||||
Unearned employee stock ownership plan shares
|
-
|
-
|
-
|
|
(11,598
|
)
|
-
|
-
|
|
(11,598
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total stockholders' equity
|
168,727
|
126,860
|
(295,587
|
)
|
|
584,341
|
(12,550
|
)
|
(25,623
|
)
|
|
546,168
|
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
584,821
|
$
|
902,811
|
$
|
(431,804
|
)
|
|
$
|
3,213,781
|
$
|
153,079
|
$
|
(138,026
|
)
|
|
$
|
3,228,834
|
||||||||||
|
|
|
|
|
|
|
|
||
|
Obligated Group
|
|
|
||||||||||||||||
|
|||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real Estate
|
Eliminations
|
|
Obligated Group Consolidated
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Assets:
|
(In thousands)
|
||||||||||||||||||
Cash and cash equivalents
|
$
|
-
|
$
|
64,717
|
$
|
661
|
$
|
-
|
|
$
|
65,378
|
||||||||
Trade receivables, net
|
-
|
13,404
|
14,856
|
-
|
|
28,260
|
|||||||||||||
Notes and mortgage receivables, net
|
-
|
2,973
|
1,564
|
-
|
|
4,537
|
|||||||||||||
Inventories, net
|
-
|
51,922
|
-
|
-
|
|
51,922
|
|||||||||||||
Prepaid expenses
|
81
|
12,947
|
2
|
-
|
|
13,030
|
|||||||||||||
Investments, fixed maturities
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Investments, other
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Deferred policy acquisition costs, net
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Other assets
|
26,001
|
26,762
|
2,989
|
-
|
|
55,752
|
|||||||||||||
Related party assets
|
531,458
|
397,406
|
13,300
|
(551,450
|
)
|
(d
|
)
|
390,714
|
|||||||||||
|
|
|
|
|
|||||||||||||||
|
557,540
|
570,131
|
33,372
|
(551,450
|
)
|
|
609,593
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Investment in subsidiaries
|
1,137,579
|
-
|
-
|
(847,545
|
)
|
(c
|
)
|
290,034
|
|||||||||||
Investment in SAC
|
(12,427
|
)
|
-
|
-
|
-
|
|
(12,427
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total investment in subsidiaries
|
1,125,152
|
-
|
-
|
(847,545
|
)
|
|
277,607
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Property, plant and equipment, at cost:
|
|
|
|
|
|
|
|||||||||||||
Land
|
-
|
20,923
|
137,671
|
-
|
|
158,594
|
|||||||||||||
Buildings and improvements
|
-
|
271,223
|
603,762
|
-
|
|
874,985
|
|||||||||||||
Furniture and equipment
|
413
|
274,600
|
18,102
|
-
|
|
293,115
|
|||||||||||||
Rental trailers and other rental equipment
|
-
|
159,586
|
-
|
-
|
|
159,586
|
|||||||||||||
Rental trucks
|
-
|
1,219,002
|
-
|
-
|
|
1,219,002
|
|||||||||||||
SAC Holdings - property, plant and equipment
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
413
|
1,945,334
|
759,535
|
-
|
|
2,705,282
|
|||||||||||||
Less: Accumulated depreciation
|
(353
|
)
|
(1,069,605
|
)
|
(265,279
|
)
|
-
|
|
(1,335,237
|
)
|
|||||||||
|
|
|
|
|
|||||||||||||||
Total property, plant and equipment
|
60
|
875,729
|
494,256
|
-
|
|
1,370,045
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Total assets
|
$
|
1,682,752
|
$
|
1,445,860
|
$
|
527,628
|
$
|
(1,398,995
|
)
|
|
$
|
2,257,245
|
|||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
|
AMERCO as Consolidated
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life Insurance(a)
|
Eliminations
|
|
AMERCO
Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
|
Total Consolidated
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Assets:
|
(In thousands)
|
|||||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
-
|
$
|
15,168
|
$
|
-
|
|
$
|
80,546
|
$
|
1,011
|
$
|
-
|
|
$
|
81,557
|
||||||||||||
Trade receivables, net
|
223,747
|
16,379
|
-
|
|
268,386
|
-
|
-
|
|
268,386
|
|||||||||||||||||||
Notes and mortgage receivables, net
|
-
|
-
|
-
|
|
4,537
|
-
|
-
|
|
4,537
|
|||||||||||||||||||
Inventories, net
|
-
|
-
|
-
|
|
51,922
|
880
|
-
|
|
52,802
|
|||||||||||||||||||
Prepaid expenses
|
-
|
-
|
-
|
|
13,030
|
142
|
-
|
|
13,172
|
|||||||||||||||||||
Investments, fixed maturities
|
148,903
|
560,450
|
-
|
|
709,353
|
-
|
-
|
|
709,353
|
|||||||||||||||||||
Investments, other
|
143,163
|
204,374
|
-
|
|
347,537
|
-
|
-
|
|
347,537
|
|||||||||||||||||||
Deferred policy acquisition costs, net
|
3,843
|
73,096
|
-
|
|
76,939
|
-
|
-
|
|
76,939
|
|||||||||||||||||||
Other assets
|
3,686
|
1,000
|
-
|
|
60,438
|
4,633
|
-
|
|
65,071
|
|||||||||||||||||||
Related party assets
|
104,543
|
50,187
|
(155,341
|
)
|
(d
|
)
|
390,103
|
-
|
(85,657
|
)
|
(d
|
)
|
304,446
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
627,885
|
920,654
|
(155,341
|
)
|
|
2,002,791
|
6,666
|
(85,657
|
)
|
|
1,923,800
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Investment in subsidiaries
|
-
|
-
|
(290,034
|
)
|
(c
|
)
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||
Investment in SAC
|
-
|
-
|
-
|
|
(12,427
|
)
|
-
|
12,427
|
(c
|
)
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total investment in subsidiaries
|
-
|
-
|
(290,034
|
)
|
|
(12,427
|
)
|
-
|
12,427
|
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Property, plant and equipment, at cost:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Land
|
-
|
-
|
-
|
|
158,594
|
-
|
-
|
|
158,594
|
|||||||||||||||||||
Buildings and improvements
|
-
|
-
|
-
|
|
874,985
|
-
|
-
|
|
874,985
|
|||||||||||||||||||
Furniture and equipment
|
-
|
-
|
-
|
|
293,115
|
-
|
-
|
|
293,115
|
|||||||||||||||||||
Rental trailers and other rental equipment
|
-
|
-
|
-
|
|
159,586
|
-
|
-
|
|
159,586
|
|||||||||||||||||||
Rental trucks
|
-
|
-
|
-
|
|
1,219,002
|
-
|
-
|
|
1,219,002
|
|||||||||||||||||||
SAC Holdings - property, plant and equipment (b)
|
-
|
-
|
-
|
|
-
|
152,575
|
(74,212
|
)
|
(e
|
)
|
78,363
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
-
|
-
|
-
|
|
2,705,282
|
152,575
|
(74,212
|
)
|
|
2,783,645
|
|||||||||||||||||||
Less: Accumulated depreciation
|
-
|
-
|
-
|
|
(1,335,237
|
)
|
(5,147
|
)
|
8,544
|
(e
|
)
|
(1,331,840
|
)
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total property, plant and equipment
|
-
|
-
|
-
|
|
1,370,045
|
147,428
|
(65,668
|
)
|
|
1,451,805
|
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total assets
|
$
|
627,885
|
$
|
920,654
|
$
|
(445,375
|
)
|
|
$
|
3,360,409
|
$
|
154,094
|
$
|
(138,898
|
)
|
|
$
|
3,375,605
|
||||||||||
|
|
|
|
|
|
|
|
Obligated Group
|
|
|
||||||||||||||||
|
|||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real Estate
|
Eliminations
|
|
Obligated Group Consolidated
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
(In thousands)
|
||||||||||||||||||
Liabilities:
|
|
|
|
|
|
|
|||||||||||||
Accounts payable and accrued expenses
|
$
|
80,775
|
$
|
276,784
|
$
|
2,619
|
$
|
-
|
|
$
|
360,178
|
||||||||
Capital leases
|
-
|
99,609
|
-
|
-
|
|
99,609
|
|||||||||||||
AMERCO's notes and loans payable
|
884,193
|
17,892
|
3
|
-
|
|
902,088
|
|||||||||||||
SAC Holdings' notes and loans payable
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Policy benefits and losses, claims and loss expenses payable
|
-
|
206,595
|
-
|
-
|
|
206,595
|
|||||||||||||
Liabilities from investment contracts
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Other policyholders' funds and liabilities
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Deferred income
|
-
|
21,278
|
36
|
-
|
|
21,314
|
|||||||||||||
Deferred income taxes
|
163,652
|
222,188
|
94,914
|
(355,399
|
)
|
(d
|
)
|
125,355
|
|||||||||||
Other liabilities
|
-
|
-
|
196,051
|
(196,051
|
)
|
(d
|
)
|
-
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total liabilities
|
1,128,620
|
844,346
|
293,623
|
(551,450
|
)
|
|
1,715,139
|
||||||||||||
Stockholders' equity:
|
|
|
|
|
|
|
|||||||||||||
Series preferred stock:
|
|
|
|
|
|
|
|||||||||||||
Series A preferred stock
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Series B preferred stock
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Series A common stock
|
1,416
|
-
|
-
|
-
|
|
1,416
|
|||||||||||||
Common Stock
|
9,081
|
540
|
1
|
(541
|
)
|
(c
|
)
|
9,081
|
|||||||||||
Additional paid in-capital
|
395,803
|
121,230
|
147,481
|
(268,711
|
)
|
(c
|
)
|
395,803
|
|||||||||||
Accumulated other comprehensive income/(loss)
|
(21,446
|
)
|
(34,913
|
)
|
-
|
34,913
|
(c
|
)
|
(21,446
|
)
|
|||||||||
Retained earnings
|
587,370
|
526,683
|
86,523
|
(613,206
|
)
|
(c
|
)
|
587,370
|
|||||||||||
Cost of common shares in treasury, net
|
(418,092
|
)
|
-
|
-
|
-
|
|
(418,092
|
)
|
|||||||||||
Unearned employee stock ownership plan shares
|
-
|
(12,026
|
)
|
-
|
-
|
|
(12,026
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total stockholders' equity
|
554,132
|
601,514
|
234,005
|
(847,545
|
)
|
|
542,106
|
||||||||||||
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and stockholders' equity
|
$
|
1,682,752
|
$
|
1,445,860
|
$
|
527,628
|
$
|
(1,398,995
|
)
|
|
$
|
2,257,245
|
|||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
|
AMERCO as Consolidated
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life
Insurance(a)
|
Eliminations
|
|
AMERCO
Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
|
Total Consolidated
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Accounts payable
and accrued expenses
|
$
|
734
|
$
|
5,522
|
$
|
(90,972
|
)
|
(d
|
)
|
$
|
275,462
|
$
|
15,703
|
$
|
(10,569
|
)
|
(d
|
)
|
$
|
280,596
|
||||||||
Capital leases
|
-
|
-
|
-
|
|
99,609
|
-
|
-
|
|
99,609
|
|||||||||||||||||||
AMERCO's notes and
loans payable
|
-
|
-
|
(21,569
|
)
|
(d
|
)
|
880,519
|
-
|
-
|
|
880,519
|
|||||||||||||||||
SAC Holdings' notes
and loans payable
|
-
|
-
|
-
|
|
-
|
153,725
|
(75,088
|
)
|
(d
|
)
|
78,637
|
|||||||||||||||||
Policy benefits and losses, claims
and loss expenses payable
|
436,593
|
177,550
|
(7,000
|
)
|
(d
|
)
|
813,738
|
-
|
-
|
|
813,738
|
|||||||||||||||||
Liabilities from
investment contracts
|
-
|
574,745
|
-
|
|
574,745
|
-
|
-
|
|
574,745
|
|||||||||||||||||||
Other policyholders' funds
and liabilities
|
18,369
|
10,363
|
-
|
|
28,732
|
-
|
-
|
|
28,732
|
|||||||||||||||||||
Deferred income
|
15,229
|
14,279
|
-
|
|
50,822
|
561
|
-
|
|
51,383
|
|||||||||||||||||||
Deferred income taxes
|
(12,080
|
)
|
5,953
|
(24,552
|
)
|
(d
|
)
|
94,676
|
(3,468
|
)
|
(27,408
|
)
|
(d
|
)
|
63,800
|
|||||||||||||
Other liabilities
|
-
|
11,248
|
(11,248
|
)
|
(d
|
)
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total liabilities
|
458,845
|
799,660
|
(155,341
|
)
|
|
2,818,303
|
166,521
|
(113,065
|
)
|
|
2,871,759
|
|||||||||||||||||
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Series preferred stock:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Series A preferred stock
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||||
Series B preferred stock
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||||
Series A common stock
|
-
|
-
|
-
|
|
1,416
|
-
|
-
|
|
1,416
|
|||||||||||||||||||
Common Stock
|
3,300
|
2,500
|
(5,800
|
)
|
(c
|
)
|
9,081
|
-
|
-
|
|
9,081
|
|||||||||||||||||
Additional paid in-capital
|
70,023
|
16,435
|
(86,458
|
)
|
(c
|
)
|
395,803
|
-
|
(46,071
|
)
|
(c
|
)
|
349,732
|
|||||||||||||||
Accumulated other
comprehensive income/(loss)
|
6,975
|
7,299
|
(14,274
|
)
|
(c
|
)
|
(21,446
|
)
|
-
|
-
|
|
(21,446
|
)
|
|||||||||||||||
Retained earnings
|
88,742
|
94,760
|
(183,502
|
)
|
(c
|
)
|
587,370
|
(12,427
|
)
|
20,238
|
(c
|
)
|
595,181
|
|||||||||||||||
Cost of common shares
in treasury, net
|
-
|
-
|
-
|
|
(418,092
|
)
|
-
|
-
|
|
(418,092
|
)
|
|||||||||||||||||
Unearned employee stock
ownership plan shares
|
-
|
-
|
-
|
|
(12,026
|
)
|
-
|
-
|
|
(12,026
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total stockholders' equity
|
169,040
|
120,994
|
(290,034
|
)
|
|
542,106
|
(12,427
|
)
|
(25,833
|
)
|
|
503,846
|
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total liabilities and
stockholders' equity
|
$
|
627,885
|
$
|
920,654
|
$
|
(445,375
|
)
|
|
$
|
3,360,409
|
$
|
154,094
|
$
|
(138,898
|
)
|
|
$
|
3,375,605
|
||||||||||
|
|
|
|
|
|
|
|
||
|
Obligated Group
|
|
|
||||||||||||||||
|
|||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real Estate
|
Eliminations
|
|
Obligated Group
Consolidated
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
(Unaudited)
|
||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|||||||||||||
Rental revenue
|
$
|
-
|
$
|
425,380
|
$
|
14,807
|
$
|
(15,477
|
)
|
(b
|
)
|
$
|
424,710
|
||||||
Net sales
|
-
|
56,894
|
15
|
-
|
|
56,909
|
|||||||||||||
Premiums
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Net investment and interest income
|
4,769
|
5,960
|
27
|
-
|
|
10,756
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Total revenues
|
4,769
|
488,234
|
14,849
|
(15,477
|
)
|
|
492,375
|
||||||||||||
Costs and expenses:
|
|
|
|
|
|
|
|||||||||||||
Operating expenses
|
6,771
|
269,728
|
2,030
|
(15,477
|
)
|
(b
|
)
|
263,052
|
|||||||||||
Commission expenses
|
-
|
49,322
|
-
|
-
|
|
49,322
|
|||||||||||||
Cost of sales
|
-
|
26,008
|
8
|
-
|
|
26,016
|
|||||||||||||
Benefits and losses
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Amortization of deferred
policy acquisition costs
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Lease expense
|
22
|
40,739
|
23
|
-
|
|
40,784
|
|||||||||||||
Depreciation, net
|
7
|
26,465
|
1,078
|
-
|
|
27,550
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Total costs and expenses
|
6,800
|
412,262
|
3,139
|
(15,477
|
)
|
|
406,724
|
||||||||||||
Equity in earnings of AREC,
UHI, RWIC & OLIC
|
55,024
|
-
|
-
|
(52,416
|
)
|
(f
|
)
|
2,608
|
|||||||||||
Equity in earnings of SAC
|
(123
|
)
|
-
|
-
|
-
|
|
(123
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total - equity earnings in subsidiaries
|
54,901
|
-
|
-
|
(52,416
|
)
|
|
2,485
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Earnings (losses) from operations
|
52,870
|
75,972
|
11,710
|
(52,416
|
)
|
|
88,136
|
||||||||||||
Interest expense
|
14,671
|
1,126
|
1,647
|
-
|
|
17,444
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Pretax earnings (loss)
|
38,199
|
74,846
|
10,063
|
(52,416
|
)
|
|
70,692
|
||||||||||||
Income tax benefit (expense)
|
6,133
|
(28,523
|
)
|
(3,970
|
)
|
-
|
|
(26,360
|
)
|
||||||||||
|
|
|
|
|
|||||||||||||||
Net earnings (loss)
|
44,332
|
46,323
|
6,093
|
(52,416
|
)
|
|
44,332
|
||||||||||||
Less: Preferred stock dividends
|
(3,241
|
)
|
-
|
-
|
-
|
|
(3,241
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Earnings (loss) available to
common shareholders
|
$
|
41,091
|
$
|
46,323
|
$
|
6,093
|
$
|
(52,416
|
)
|
|
$
|
41,091
|
|||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
|
AMERCO as Consolidated
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life
Insurance(a)
|
Eliminations
|
|
AMERCO
Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
|
Total Consolidated
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Rental revenue
|
$
|
-
|
$
|
-
|
$
|
(1,757
|
)
|
(b
|
)
|
$
|
422,953
|
$
|
7,009
|
$
|
(3,330
|
)
|
(b
|
)
|
$
|
426,632
|
||||||||
Net sales
|
-
|
-
|
-
|
|
56,909
|
4,337
|
-
|
|
61,246
|
|||||||||||||||||||
Premiums
|
9,802
|
33,632
|
(372
|
)
|
(c
|
)
|
43,062
|
-
|
-
|
|
43,062
|
|||||||||||||||||
Net investment and interest income
|
4,537
|
6,181
|
-
|
|
21,474
|
-
|
(1,703
|
)
|
|
19,771
|
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total revenues
|
14,339
|
39,813
|
(2,129
|
)
|
|
544,398
|
11,346
|
(5,033
|
)
|
|
550,711
|
|||||||||||||||||
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Operating expenses
|
575
|
5,443
|
(2,129
|
)
|
(b,c
|
)
|
266,941
|
5,943
|
(672
|
)
|
(b,c
|
)
|
272,212
|
|||||||||||||||
Commission expenses
|
-
|
-
|
-
|
|
49,322
|
-
|
(2,409
|
)
|
|
46,913
|
||||||||||||||||||
Cost of sales
|
-
|
-
|
-
|
|
26,016
|
1,724
|
-
|
|
27,740
|
|||||||||||||||||||
Benefits and losses
|
10,028
|
24,109
|
-
|
|
34,137
|
-
|
-
|
|
34,137
|
|||||||||||||||||||
Amortization of deferred
policy acquisition costs
|
3,370
|
6,588
|
-
|
|
9,958
|
-
|
-
|
|
9,958
|
|||||||||||||||||||
Lease expense
|
-
|
-
|
-
|
|
40,784
|
-
|
(249
|
)
|
(b
|
)
|
40,535
|
|||||||||||||||||
Depreciation, net
|
-
|
-
|
-
|
|
27,550
|
618
|
(140
|
)
|
(e
|
)
|
28,028
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total costs and expenses
|
13,973
|
36,140
|
(2,129
|
)
|
|
454,708
|
8,285
|
(3,470
|
)
|
|
459,523
|
|||||||||||||||||
Equity in earnings of AREC,
UHI, RWIC & OLIC
|
-
|
-
|
(2,608
|
)
|
(f
|
)
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||
Equity in earnings of SAC
|
-
|
-
|
-
|
|
(123
|
)
|
-
|
123
|
(f
|
)
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total - equity earnings in subsidiaries
|
-
|
-
|
(2,608
|
)
|
|
(123
|
)
|
-
|
123
|
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Earnings (losses) from operations
|
366
|
3,673
|
(2,608
|
)
|
|
89,567
|
3,061
|
(1,440
|
)
|
|
91,188
|
|||||||||||||||||
Interest expense
|
-
|
-
|
-
|
|
17,444
|
3,263
|
(1,703
|
)
|
(d
|
)
|
19,004
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Pretax earnings (loss)
|
366
|
3,673
|
(2,608
|
)
|
|
72,123
|
(202
|
)
|
263
|
|
72,184
|
|||||||||||||||||
Income tax benefit (expense)
|
(128
|
)
|
(1,303
|
)
|
-
|
|
(27,791
|
)
|
79
|
(53
|
)
|
|
(27,765
|
)
|
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Net earnings (loss)
|
238
|
2,370
|
(2,608
|
)
|
|
44,332
|
(123
|
)
|
210
|
|
44,419
|
|||||||||||||||||
Less: Preferred stock dividends
|
-
|
-
|
-
|
|
(3,241
|
)
|
-
|
-
|
|
(3,241
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Earnings (loss) available to
common shareholders
|
$
|
238
|
$
|
2,370
|
$
|
(2,608
|
)
|
|
$
|
41,091
|
$
|
(123
|
)
|
$
|
210
|
|
$
|
41,178
|
||||||||||
|
|
|
|
|
|
|
|
||
|
Obligated Group
|
|
|
||||||||||||||||
|
|||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real Estate
|
Eliminations
|
|
Obligated Group Consolidated
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
|
(Unaudited)
|
||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|||||||||||||
Rental revenue
|
$
|
-
|
$
|
407,047
|
$
|
14,828
|
$
|
(15,319
|
)
|
(b
|
)
|
$
|
406,556
|
||||||
Net sales
|
-
|
54,276
|
15
|
-
|
|
54,291
|
|||||||||||||
Premiums
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Net investment and interest income
|
244
|
8,028
|
1,992
|
-
|
|
10,264
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Total revenues
|
244
|
469,351
|
16,835
|
(15,319
|
)
|
|
471,111
|
||||||||||||
Costs and expenses:
|
|
|
|
|
|
|
|||||||||||||
Operating expenses
|
9,240
|
262,735
|
1,773
|
(15,319
|
)
|
(b
|
)
|
258,429
|
|||||||||||
Restructuring expenses
|
2,290
|
-
|
-
|
-
|
|
2,290
|
|||||||||||||
Commission expenses
|
-
|
47,153
|
-
|
-
|
|
47,153
|
|||||||||||||
Cost of sales
|
-
|
25,627
|
6
|
-
|
|
25,633
|
|||||||||||||
Benefits and losses
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Amortization of deferred policy acquisition costs
|
-
|
-
|
-
|
-
|
|
-
|
|||||||||||||
Lease expense
|
230
|
37,520
|
137
|
-
|
|
37,887
|
|||||||||||||
Depreciation, net
|
3
|
30,580
|
2,171
|
-
|
|
32,754
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Total costs and expenses
|
11,763
|
403,615
|
4,087
|
(15,319
|
)
|
|
404,146
|
||||||||||||
Equity in earnings of AREC, UHI, RWIC & OLIC
|
47,171
|
-
|
-
|
(46,601
|
)
|
(f
|
)
|
570
|
|||||||||||
Equity in earnings of SAC
|
(3,532
|
)
|
-
|
-
|
-
|
|
(3,532
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Total - equity earnings in subsidiaries
|
43,639
|
-
|
-
|
(46,601
|
)
|
|
(2,962
|
)
|
|||||||||||
Earnings (losses) from operations
|
32,120
|
65,736
|
12,748
|
(46,601
|
)
|
|
64,003
|
||||||||||||
Interest expense
|
14,375
|
(1,069
|
)
|
6,797
|
-
|
|
20,103
|
||||||||||||
|
|
|
|
|
|||||||||||||||
Pretax earnings (loss)
|
17,745
|
66,805
|
5,951
|
(46,601
|
)
|
|
43,900
|
||||||||||||
Income tax benefit (expense)
|
9,509
|
(23,724
|
)
|
(2,431
|
)
|
-
|
|
(16,646
|
)
|
||||||||||
|
|
|
|
|
|||||||||||||||
Net earnings (loss)
|
27,254
|
43,081
|
3,520
|
(46,601
|
)
|
|
27,254
|
||||||||||||
Less: Preferred stock dividends
|
(3,241
|
)
|
-
|
-
|
-
|
|
(3,241
|
)
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Earnings (loss) available to common shareholders
|
$
|
24,013
|
$
|
43,081
|
$
|
3,520
|
$
|
(46,601
|
)
|
|
$
|
24,013
|
|||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
|
AMERCO as Consolidated
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life Insurance(a)
|
Eliminations
|
|
AMERCO
Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
|
Total Consolidated
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
(Unaudited)
|
|
|
|||||||||||||||||||||||||
|
(In thousands)
|
|
|
|||||||||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Rental revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
|
$
|
406,556
|
$
|
42,300
|
$
|
(13,814
|
)
|
(b
|
)
|
$
|
435,042
|
||||||||||
Net sales
|
-
|
-
|
-
|
|
54,291
|
14,918
|
-
|
|
69,209
|
|||||||||||||||||||
Premiums
|
28,567
|
38,084
|
(2,195
|
)
|
(c
|
)
|
64,456
|
-
|
-
|
|
64,456
|
|||||||||||||||||
Net investment and interest income
|
5,804
|
5,353
|
-
|
|
21,421
|
-
|
(10,012
|
)
|
|
11,409
|
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total revenues
|
34,371
|
43,437
|
(2,195
|
)
|
|
546,724
|
57,218
|
(23,826
|
)
|
|
580,116
|
|||||||||||||||||
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Operating expenses
|
5,278
|
8,650
|
(2,195
|
)
|
(b,c
|
)
|
270,162
|
28,122
|
(3,291
|
)
|
(b,c
|
)
|
294,993
|
|||||||||||||||
Restructuring expenses
|
-
|
-
|
-
|
|
2,290
|
-
|
-
|
|
2,290
|
|||||||||||||||||||
Commission expenses
|
-
|
-
|
-
|
|
47,153
|
-
|
(6,959
|
)
|
|
40,194
|
||||||||||||||||||
Cost of sales
|
-
|
-
|
-
|
|
25,633
|
6,586
|
-
|
|
32,219
|
|||||||||||||||||||
Benefits and losses
|
25,582
|
27,817
|
-
|
|
53,399
|
-
|
-
|
|
53,399
|
|||||||||||||||||||
Amortization of deferred policy acquisition costs
|
3,710
|
5,390
|
-
|
|
9,100
|
-
|
-
|
|
9,100
|
|||||||||||||||||||
Lease expense
|
-
|
-
|
-
|
|
37,887
|
-
|
(3,564
|
)
|
(b
|
)
|
34,323
|
|||||||||||||||||
Depreciation, net
|
-
|
-
|
-
|
|
32,754
|
5,766
|
(482
|
)
|
(e
|
)
|
38,038
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total costs and expenses
|
34,570
|
41,857
|
(2,195
|
)
|
|
478,378
|
40,474
|
(14,296
|
)
|
|
504,556
|
|||||||||||||||||
Equity in earnings of AREC, UHI, RWIC & OLIC
|
-
|
-
|
(570
|
)
|
(f
|
)
|
-
|
-
|
-
|
|
-
|
|||||||||||||||||
Equity in earnings of SAC
|
-
|
-
|
-
|
|
(3,532
|
)
|
-
|
3,532
|
(f
|
)
|
-
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Total - equity earnings in subsidiaries
|
-
|
-
|
(570
|
)
|
|
(3,532
|
)
|
-
|
3,532
|
|
-
|
|||||||||||||||||
Earnings (losses) from operations
|
(199
|
)
|
1,580
|
(570
|
)
|
|
64,814
|
16,744
|
(5,998
|
)
|
|
75,560
|
||||||||||||||||
Interest expense
|
-
|
-
|
-
|
|
20,103
|
20,807
|
(10,012
|
)
|
(d
|
)
|
30,898
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Pretax earnings (loss)
|
(199
|
)
|
1,580
|
(570
|
)
|
|
44,711
|
(4,063
|
)
|
4,014
|
|
44,662
|
||||||||||||||||
Income tax benefit (expense)
|
63
|
(874
|
)
|
-
|
|
(17,457
|
)
|
531
|
-
|
|
(16,926
|
)
|
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Net earnings (loss)
|
(136
|
)
|
706
|
(570
|
)
|
|
27,254
|
(3,532
|
)
|
4,014
|
|
27,736
|
||||||||||||||||
Less: Preferred stock dividends
|
-
|
-
|
-
|
|
(3,241
|
)
|
-
|
-
|
|
(3,241
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
Earnings (loss) available to common shareholders
|
$
|
(136
|
)
|
$
|
706
|
$
|
(570
|
)
|
|
$
|
24,013
|
$
|
(3,532
|
)
|
$
|
4,014
|
|
$
|
24,495
|
|||||||||
|
|
|
|
|
|
|
|
||
|
Obligated Group
|
|
||||||||||||||
|
||||||||||||||||
|
Amerco
|
U-Haul
|
Real
Estate
|
Eliminations
|
Obligated Group
Consolidated
|
|||||||||||
|
|
|
|
|
||||||||||||
|
(Unaudited) (In thousands)
|
|||||||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|||||||||||
Earnings available to common shareholders
|
$
|
41,091
|
$
|
46,323
|
$
|
6,093
|
$
|
(52,416
|
)
|
$
|
41,091
|
|||||
Depreciation
|
7
|
25,748
|
2,149
|
-
|
27,904
|
|||||||||||
Amortization of deferred
policy acquisition costs
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Provision for losses on accounts receivable
|
-
|
44
|
-
|
-
|
44
|
|||||||||||
Net (gain) loss on sale of
real and personal property
|
-
|
716
|
(1,070
|
)
|
-
|
(354
|
)
|
|||||||||
(Gain) loss on sale of investments
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Changes in policy liabilities and accruals
|
-
|
14,522
|
-
|
-
|
14,522
|
|||||||||||
Additions to deferred policy
acquisition costs
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Net change in other operating
assets and liabilities
|
66,388
|
(124,723
|
)
|
(7,065
|
)
|
52,416
|
(12,984
|
)
|
||||||||
|
|
|
|
|
||||||||||||
Net cash provided by (used in)
operating activities
|
107,486
|
(37,370
|
)
|
107
|
-
|
70,223
|
||||||||||
|
|
|
|
|
||||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
|||||||||||
Purchases of investments:
|
|
|
|
|
|
|||||||||||
Property, plant and equipment
|
-
|
(65,059
|
)
|
(434
|
)
|
-
|
(65,493
|
)
|
||||||||
Fixed maturities
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Proceeds from sale of investments:
|
|
|
|
|
|
|||||||||||
Property, plant and equipment
|
-
|
186,012
|
1,525
|
-
|
187,537
|
|||||||||||
Fixed maturities
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Preferred stock
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Real estate
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Mortgage loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Changes in other investments
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
|
|
|
|
|
||||||||||||
Net cash provided by (used in) investing activities
|
-
|
120,953
|
1,091
|
-
|
122,044
|
|||||||||||
|
|
|
|
|
||||||||||||
Cash flows from financial activities:
|
|
|
|
|
|
|||||||||||
Proceeds from notes
|
14,280
|
-
|
-
|
-
|
14,280
|
|||||||||||
Leverage Employee Stock Ownership Plan:
|
|
|
|
|
|
|||||||||||
Purchase of shares
|
-
|
428
|
-
|
-
|
428
|
|||||||||||
Principal payments on notes, net of draws
|
(115,257
|
)
|
(215
|
)
|
(1
|
)
|
-
|
(115,473
|
)
|
|||||||
Payoff of capital leases |
-
|
(99,609 | ) |
-
|
-
|
(99,609 | ) | |||||||||
Dividends paid
|
(6,482
|
)
|
-
|
-
|
-
|
(6,482
|
)
|
|||||||||
Investment contract deposits
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Investment contract withdrawals
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
|
|
|
|
|
||||||||||||
Net cash provided by (used in)
financing activities
|
(107,459
|
)
|
(99,396
|
)
|
(1
|
)
|
-
|
(206,856
|
)
|
|||||||
|
|
|
|
|
||||||||||||
Increase (decrease) in cash equivalents
|
27
|
(15,813
|
)
|
1,197
|
-
|
(14,589
|
)
|
|||||||||
Cash and cash equivalents at the
beginning of period
|
-
|
64,717
|
661
|
-
|
65,378
|
|||||||||||
|
|
|
|
|||||||||||||
Cash and cash equivalents at the end of period
|
$
|
27
|
$
|
48,904
|
$
|
1,858
|
$
|
-
|
$
|
50,789
|
||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
AMERCO as Consolidated
|
||||||||||||||||||||
|
|
|||||||||||||||||||||
|
Property and Casualty Insurance(a)
|
Life
Insurance(a)
|
Eliminations
|
Amerco Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
Total Consolidated
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
|
(Unaudited) (In thousands)
|
|
||||||||||||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings available to common shareholders
|
$
|
238
|
$
|
2,370
|
$
|
(2,608
|
)
|
$
|
41,091
|
$
|
(123
|
)
|
$
|
210
|
$
|
41,178
|
||||||
Depreciation
|
-
|
-
|
-
|
27,904
|
618
|
(140
|
)
|
28,382
|
||||||||||||||
Amortization of deferred
policy acquisition costs
|
3,628
|
7,058
|
-
|
10,686
|
-
|
-
|
10,686
|
|||||||||||||||
Provision for losses on accounts receivable
|
-
|
-
|
-
|
44
|
-
|
-
|
44
|
|||||||||||||||
Net (gain) loss on sale of
real and personal property
|
-
|
-
|
-
|
(354
|
)
|
-
|
-
|
(354
|
)
|
|||||||||||||
(Gain) loss on sale of investments
|
(217
|
)
|
(1
|
)
|
-
|
(218
|
)
|
-
|
-
|
(218
|
)
|
|||||||||||
Changes in policy liabilities and accruals
|
(16,112
|
)
|
(3,547
|
)
|
-
|
(5,137
|
)
|
-
|
-
|
(5,137
|
)
|
|||||||||||
Additions to deferred policy
acquisition costs
|
(2,083
|
)
|
(1,520
|
)
|
-
|
(3,603
|
)
|
-
|
-
|
(3,603
|
)
|
|||||||||||
Net change in other operating
assets and liabilities
|
(4,705
|
)
|
5,160
|
2,608
|
(9,921
|
)
|
(464
|
)
|
(70
|
)
|
(10,455
|
)
|
||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in)
operating activities
|
(19,251
|
)
|
9,520
|
-
|
60,492
|
31
|
-
|
60,523
|
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|||||||||||||||
Purchases of investments:
|
|
|
|
|
|
|
|
|||||||||||||||
Property, plant and equipment
|
-
|
-
|
-
|
(65,493
|
)
|
(94
|
)
|
-
|
(65,587
|
)
|
||||||||||||
Fixed maturities
|
-
|
(35,655
|
)
|
-
|
(35,655
|
)
|
-
|
-
|
(35,655
|
)
|
||||||||||||
Proceeds from sale of investments:
|
|
|
|
|
|
|
|
|||||||||||||||
Property, plant and equipment
|
-
|
-
|
-
|
187,537
|
-
|
-
|
187,537
|
|||||||||||||||
Fixed maturities
|
18,963
|
19,801
|
-
|
38,764
|
-
|
-
|
38,764
|
|||||||||||||||
Preferred stock
|
-
|
1,497
|
-
|
1,497
|
-
|
-
|
1,497
|
|||||||||||||||
Real estate
|
1,504
|
-
|
-
|
1,504
|
-
|
-
|
1,504
|
|||||||||||||||
Mortgage loans
|
-
|
1,169
|
-
|
1,169
|
-
|
-
|
1,169
|
|||||||||||||||
Changes in other investments
|
(1,216
|
)
|
17,219
|
-
|
16,003
|
-
|
-
|
16,003
|
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in) investing activities
|
19,251
|
4,031
|
-
|
145,326
|
(94
|
)
|
-
|
145,232
|
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Cash flows from financial activities:
|
|
|
|
|
|
|
|
|||||||||||||||
Proceeds from notes
|
-
|
-
|
-
|
14,280
|
-
|
-
|
14,280
|
|||||||||||||||
Leverage Employee Stock Ownership Plan:
|
|
|
|
|
|
|
|
|||||||||||||||
Purchase of shares
|
-
|
-
|
-
|
428
|
-
|
-
|
428
|
|||||||||||||||
Principal payments on notes, net of draws
|
-
|
-
|
-
|
(115,473
|
)
|
(265
|
)
|
-
|
(115,738
|
)
|
||||||||||||
Payoff of capital leases |
-
|
-
|
-
|
(99,609 | ) | - | - | (99,609 | ) | |||||||||||||
Dividends paid
|
-
|
-
|
-
|
(6,482
|
)
|
-
|
-
|
(6,482
|
)
|
|||||||||||||
Investment contract deposits
|
-
|
6,923
|
-
|
6,923
|
-
|
-
|
6,923
|
|||||||||||||||
Investment contract withdrawals
|
-
|
(33,943
|
)
|
-
|
(33,943
|
)
|
-
|
-
|
(33,943
|
)
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in) financing activities
|
-
|
(27,020
|
)
|
-
|
(233,876
|
)
|
(265
|
)
|
-
|
(234,141
|
)
|
|||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Increase (decrease) in cash equivalents
|
-
|
(13,469
|
)
|
-
|
(28,058
|
)
|
(328
|
)
|
-
|
(28,386
|
)
|
|||||||||||
Cash and cash equivalents at the
beginning of period
|
-
|
15,168
|
-
|
80,546
|
1,011
|
-
|
81,557
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Cash and cash equivalents at the end of period
|
$
|
-
|
$
|
1,699
|
$
|
-
|
$
|
52,488
|
$
|
683
|
$
|
-
|
$
|
53,171
|
||||||||
|
|
|
|
|
|
|
|
||
|
Obligated Group
|
|
|||||||||||||||||
|
|||||||||||||||||||
|
Amerco
|
U-Haul
|
Real
Estate
|
Eliminations
|
Obligated Group
Consolidated
|
||||||||||||||
|
|
|
|
|
|||||||||||||||
|
(Unaudited) (In thousands)
|
||||||||||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||||||||||
Earnings available to common shareholders
|
$
|
24,013
|
$
|
43,081
|
$
|
3,520
|
$
|
(46,601
|
)
|
$24,013
|
|||||||||
Depreciation
|
3
|
20,593
|
2,309
|
-
|
22,905
|
||||||||||||||
Amortization of deferred
policy acquisition costs
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Provision for losses on accounts receivable
|
-
|
686
|
-
|
-
|
686
|
||||||||||||||
Net (gain) loss on sale of real
and personal property
|
-
|
1,444
|
20
|
-
|
1,464
|
||||||||||||||
(Gain) loss on sale of investments
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Changes in policy liabilities and accruals
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Additions to deferred policy acquisition costs
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Net change in other operating assets and liabilities
|
(9,799
|
)
|
(17,671
|
)
|
(5,245
|
)
|
46,601
|
13,886
|
|||||||||||
|
|
|
|
|
|||||||||||||||
Net cash provided by (used in)
operating activities
|
14,217
|
48,133
|
604
|
-
|
62,954
|
||||||||||||||
|
|
|
|
|
|||||||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||||||||||
Purchases of investments:
|
|
|
|
|
|
||||||||||||||
Property, plant and equipment
|
-
|
(41,895
|
)
|
-
|
-
|
(41,895)
|
|||||||||||||
Fixed maturities
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Other asset investments
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Proceeds from sale of investments:
|
|
|
|
|
|
||||||||||||||
Property, plant and equipment
|
-
|
4,513
|
(634
|
)
|
-
|
3,879
|
|||||||||||||
Fixed maturities
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Real estate
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Mortgage loans
|
-
|
73
|
130
|
-
|
203
|
||||||||||||||
Changes in other investments
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
|
|
|
|
|||||||||||||||
Net cash provided by (used in)
investing activities
|
-
|
(37,309
|
)
|
(504
|
)
|
-
|
(37,813)
|
||||||||||||
|
|
|
|
|
|||||||||||||||
Cash flows from financial activities:
|
|
|
|
|
|
||||||||||||||
Proceeds from notes
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Leverage Employee Stock Ownership Plan:
|
|
|
|
|
|
||||||||||||||
Purchase of shares
|
-
|
375
|
-
|
-
|
375
|
||||||||||||||
Principal payments on notes, net of draws
|
-
|
-
|
(2
|
)
|
-
|
(2)
|
|||||||||||||
Investment contract deposits
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Investment contract withdrawals
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
|
|
|
|
|||||||||||||||
Net cash provided by (used in)
financing activities
|
-
|
375
|
(2
|
)
|
-
|
373
|
|||||||||||||
|
|
|
|
|
|||||||||||||||
Increase (decrease) in cash equivalents
|
14,217
|
11,199
|
98
|
-
|
25,514
|
||||||||||||||
Cash and cash equivalents
at the beginning of period
|
18,524
|
30,046
|
174
|
-
|
48,744
|
||||||||||||||
|
|
|
|
|
|||||||||||||||
Cash and cash equivalents at the end of period
|
$
|
32,741
|
$
|
41,245
|
$
|
272
|
$
|
-
|
$74,258
|
||||||||||
|
|
|
|
|
|
||
|
AMERCO Legal Group
|
AMERCO as Consolidated
|
||||||||||||||||||||
|
|
|||||||||||||||||||||
|
Property and Casualty Insurance (a)
|
Life
Insurance (a)
|
Eliminations
|
Amerco Consolidated
|
SAC Moving and Storage Operations
|
Eliminations
|
Total Consolidated
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
(Unaudited) (In thousands) | ||||||||||||||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings available to common shareholders
|
$
|
(136
|
)
|
$
|
706
|
$
|
(570
|
)
|
$
|
24,013
|
$
|
(3,532
|
)
|
$
|
4,014
|
$
|
24,495
|
|||||
Depreciation
|
-
|
-
|
-
|
22,905
|
5,766
|
(482
|
)
|
28,189
|
||||||||||||||
Amortization of deferred
policy acquisition costs
|
3,976
|
5,969
|
-
|
9,945
|
-
|
-
|
9,945
|
|||||||||||||||
Provision for losses on accounts receivable
|
-
|
-
|
-
|
686
|
-
|
-
|
686
|
|||||||||||||||
Net (gain) loss on sale of real
and personal property
|
-
|
-
|
-
|
1,464
|
-
|
-
|
1,464
|
|||||||||||||||
(Gain) loss on sale of investments
|
(192
|
)
|
(325
|
)
|
-
|
(517
|
)
|
-
|
-
|
(517
|
)
|
|||||||||||
Changes in policy liabilities and accruals
|
(6,979
|
)
|
(452
|
)
|
-
|
(7,431
|
)
|
-
|
-
|
(7,431
|
)
|
|||||||||||
Additions to deferred policy acquisition costs
|
(3,319
|
)
|
(4,216
|
)
|
-
|
(7,535
|
)
|
-
|
-
|
(7,535
|
)
|
|||||||||||
Net change in other operating assets and liabilities
|
(21,543
|
)
|
(2,915
|
)
|
570
|
(10,002
|
)
|
(29,803
|
)
|
33,137
|
(6,668
|
)
|
||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in)
operating activities
|
(28,193
|
)
|
(1,233
|
)
|
-
|
33,528
|
(27,569
|
)
|
36,669
|
42,628
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|||||||||||||||
Purchases of investments:
|
|
|
|
|
|
|
|
|||||||||||||||
Property, plant and equipment
|
-
|
-
|
-
|
(41,895
|
)
|
(6,242
|
)
|
-
|
(48,137
|
)
|
||||||||||||
Fixed maturities
|
(70
|
)
|
(13,847
|
)
|
-
|
(13,917
|
)
|
-
|
-
|
(13,917
|
)
|
|||||||||||
Other asset investments
|
9,386
|
(34,860
|
)
|
-
|
(25,474
|
)
|
-
|
-
|
(25,474
|
)
|
||||||||||||
Proceeds from sale of investments:
|
|
|
|
|
|
|
|
|||||||||||||||
Property, plant and equipment
|
-
|
-
|
-
|
3,879
|
37,029
|
(37,751
|
)
|
3,157
|
||||||||||||||
Fixed maturities
|
17,597
|
35,553
|
-
|
53,150
|
-
|
-
|
53,150
|
|||||||||||||||
Real estate
|
482
|
5,862
|
-
|
6,344
|
-
|
-
|
6,344
|
|||||||||||||||
Mortgage loans
|
-
|
-
|
-
|
203
|
-
|
-
|
203
|
|||||||||||||||
Changes in other investments
|
-
|
1,114
|
-
|
1,114
|
-
|
-
|
1,114
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in)
investing activities
|
27,395
|
(6,178
|
)
|
-
|
(16,596
|
)
|
30,787
|
(37,751
|
)
|
(23,560
|
)
|
|||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Cash flows from financial activities:
|
|
|
|
|
|
|
|
|||||||||||||||
Proceeds from notes
|
-
|
-
|
-
|
-
|
357
|
(357
|
)
|
-
|
||||||||||||||
Leverage Employee Stock Ownership Plan:
|
|
|
|
|
|
|
|
|||||||||||||||
Purchase of shares
|
-
|
-
|
-
|
375
|
-
|
-
|
375
|
|||||||||||||||
Principal payments on notes, net of draws
|
-
|
-
|
-
|
(2
|
)
|
(3,032
|
)
|
1,439
|
(1,595
|
)
|
||||||||||||
Investment contract deposits
|
-
|
20,334
|
-
|
20,334
|
-
|
-
|
20,334
|
|||||||||||||||
Investment contract withdrawals
|
-
|
(19,556
|
)
|
-
|
(19,556
|
)
|
-
|
-
|
(19,556
|
)
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in)
financing activities
|
-
|
778
|
-
|
1,151
|
(2,675
|
)
|
1,082
|
(442
|
)
|
|||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Increase (decrease) in cash equivalents
|
(798
|
)
|
(6,633
|
)
|
-
|
18,083
|
543
|
-
|
18,626
|
|||||||||||||
Cash and cash equivalents
at the beginning of period
|
4,108
|
9,320
|
-
|
62,172
|
4,662
|
-
|
66,834
|
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Cash and cash equivalents at the end of period
|
$
|
3,310
|
$
|
2,687
|
$
|
-
|
$
|
80,255
|
$
|
5,205
|
$
|
-
|
$
|
85,460
|
||||||||
|
|
|
|
|
|
|
|
||
|
Quarter Ended
|
|||||||||
|
||||||||||
|
United States
|
Canada
|
Consolidated
|
|||||||
|
|
|
||||||||
|
(Unaudited)
|
|||||||||
|
(All amounts are in thousands U.S. $'s)
|
|||||||||
June 30, 2004
|
|
|
|
|||||||
Total revenues
|
$
|
536,288
|
$
|
14,423
|
$
|
550,711
|
||||
Depreciation / amortization, net
|
36,785
|
1,201
|
37,986
|
|||||||
Interest expense / (benefit)
|
19,006
|
(2
|
)
|
19,004
|
||||||
Pretax earnings
|
69,303
|
2,881
|
72,184
|
|||||||
Income tax expense
|
27,765
|
-
|
27,765
|
|||||||
Identifiable assets
|
$
|
3,157,964
|
$
|
70,870
|
$
|
3,228,834
|
||||
|
|
|
||||||||
|
|
|
|
|||||||
June 30, 2003
|
|
|
|
|||||||
Total revenues
|
$
|
561,660
|
$
|
18,456
|
$
|
580,116
|
||||
Depreciation / amortization, net
|
45,606
|
1,532
|
47,138
|
|||||||
Interest expense
|
29,532
|
1,366
|
30,898
|
|||||||
Pretax earnings
|
40,251
|
4,411
|
44,662
|
|||||||
Income tax expense
|
16,926
|
-
|
16,926
|
|||||||
Identifiable assets
|
$
|
3,699,208
|
$
|
143,165
|
$
|
3,842,373
|
||||
|
|
|
|
||
|
||
|
||
|
||
|
||
AMERCO and Consolidated Entities
|
|
Quarter Ended June 30,
|
|
Changes in
|
|
Changes in
|
||
|
||||||||
|
|
2004
|
|
2003
|
|
Dollars
|
|
Percentage
|
|
|
|
|
|||||
|
|
(In thousands)
|
|
|
|
|
||
Rental revenue
|
$
|
426,632
|
$
|
435,042
|
$
|
(8,410)
|
|
-2%
|
Net sales
|
|
61,246
|
|
69,209
|
|
(7,963)
|
|
-12%
|
Premiums
|
|
43,062
|
|
64,456
|
|
(21,394)
|
|
-33%
|
Net investment and interest income
|
|
19,771
|
|
11,409
|
|
8,362
|
|
73%
|
|
|
|
|
|||||
Total revenues
|
$
|
550,711
|
$
|
580,116
|
$
|
(29,405)
|
|
-5%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
272,212
|
|
294,993
|
|
(22,781)
|
|
-8%
|
Restructuring expenses
|
|
-
|
|
2,290
|
|
(2,290)
|
|
-100%
|
Commission expenses
|
|
46,913
|
|
40,194
|
|
6,719
|
|
17%
|
Cost of sales
|
|
27,740
|
|
32,219
|
|
(4,479)
|
|
-14%
|
Benefits and losses
|
|
34,137
|
|
53,399
|
|
(19,262)
|
|
-36%
|
Amortization of deferred policy acquisition costs
|
|
9,958
|
|
9,100
|
|
858
|
|
9%
|
Lease expense
|
|
40,535
|
|
34,323
|
|
6,212
|
|
18%
|
Depreciation, net (a)
|
|
28,028
|
|
38,038
|
|
(10,010)
|
|
-26%
|
|
|
|
|
|||||
Total costs and expenses
|
$
|
459,523
|
$
|
504,556
|
$
|
(45,033)
|
|
-9%
|
|
|
|
|
|||||
Earnings from operations
|
|
91,188
|
|
75,560
|
|
15,628
|
|
21%
|
Interest expense
|
|
19,004
|
|
30,898
|
|
(11,894)
|
|
-38%
|
|
|
|
|
|||||
Pre-tax earnings
|
|
72,184
|
|
44,662
|
|
27,522
|
|
62%
|
Income tax expense
|
|
27,765
|
|
16,926
|
|
10,839
|
|
64%
|
|
|
|
|
|||||
Net earnings
|
|
44,419
|
|
27,736
|
|
16,683
|
|
60%
|
Less: Preferred stock dividends
|
|
3,241
|
|
3,241
|
|
-
|
|
0%
|
|
|
|
|
|||||
Earnings available to common shareholders
|
$
|
41,178
|
$
|
24,495
|
$
|
16,683
|
|
68%
|
|
|
|
|
|
|
Quarter Ended June 30,
|
||
|
||||
|
|
2004
|
|
2003
|
|
|
|||
|
|
(Unaudited)
|
||
|
|
(In thousands)
|
||
Depreciation expense
|
$
|
28,382
|
$
|
36,574
|
Loss on disposals
|
|
(354)
|
|
1,464
|
|
|
|||
Depreciation, net
|
$
|
28,028
|
$
|
38,038
|
|
|
|
||
|
||
U-Haul International
|
|
Quarter Ended June 30,
|
|
Change in
|
|
Change in
|
||
|
||||||||
|
|
2004
|
|
2003
|
|
Dollars
|
|
Percentage
|
|
|
|
|
|||||
|
|
(In thousands)
|
|
|
|
|
||
Rental revenue
|
$
|
425,380
|
$
|
407,047
|
$
|
18,333
|
|
5%
|
Net sales
|
|
56,894
|
|
54,276
|
|
2,618
|
|
5%
|
Net investment and interest income
|
|
5,960
|
|
8,028
|
|
(2,068)
|
|
-26%
|
|
|
|
|
|||||
Total revenues
|
|
488,234
|
|
469,351
|
|
18,883
|
|
4%
|
|
|
|
|
|||||
Operating expenses
|
|
269,728
|
|
262,735
|
|
6,993
|
|
3%
|
Commission expenses
|
|
49,322
|
|
47,153
|
|
2,169
|
|
5%
|
Cost of sales
|
|
26,008
|
|
25,627
|
|
381
|
|
1%
|
Lease expense
|
|
40,739
|
|
37,520
|
|
3,219
|
|
9%
|
Depreciation, net (a)
|
|
26,465
|
|
30,580
|
|
(4,115)
|
|
-13%
|
|
|
|
|
|||||
Total costs and expense
|
|
412,262
|
|
403,615
|
|
8,647
|
|
2%
|
|
|
|
|
|||||
Earnings from operations
|
|
75,972
|
|
65,736
|
|
10,236
|
|
16%
|
Interest expense, net
|
|
1,126
|
|
(1,069)
|
|
2,195
|
|
-205%
|
|
|
|
|
|||||
Pre-tax earnings
|
|
74,846
|
|
66,805
|
|
8,041
|
|
12%
|
Income tax expense
|
|
28,523
|
|
23,724
|
|
4,799
|
|
20%
|
|
|
|
|
|||||
Net earnings
|
$
|
46,323
|
$
|
43,081
|
$
|
3,242
|
|
8%
|
|
|
|
|
|
|
Quarter Ended June 30,
|
||
|
||||
|
|
2004
|
|
2003
|
|
|
|||
|
|
(Unaudited)
|
||
|
|
(In thousands)
|
||
Depreciation expense
|
$
|
25,749
|
$
|
29,136
|
Loss on disposals
|
|
716
|
|
1,444
|
|
|
|||
Depreciation, net
|
$
|
26,465
|
$
|
30,580
|
|
|
|
||
SAC Holdings II Corporation
|
|
Quarter Ended June 30,
|
|
Change in
|
|
Change in
|
||
|
||||||||
|
|
2004
|
|
2003
|
|
Dollars
|
|
Percentage
|
|
|
|
|
|||||
|
|
(In thousands)
|
|
|
|
|
||
Rental revenue
|
$
|
7,009
|
$
|
42,300
|
$
|
(35,291)
|
|
-83%
|
Net sales
|
|
4,337
|
|
14,918
|
|
(10,581)
|
|
-71%
|
|
|
|
|
|||||
Total revenues
|
|
11,346
|
|
57,218
|
|
(45,872)
|
|
-80%
|
|
|
|
|
|||||
Operating expenses
|
|
5,943
|
|
28,122
|
|
(22,179)
|
|
-79%
|
Cost of sales
|
|
1,724
|
|
6,586
|
|
(4,862)
|
|
-74%
|
Depreciation, net
|
|
618
|
|
5,766
|
|
(5,148)
|
|
-89%
|
|
|
|
|
|||||
Total costs and expenses
|
|
8,285
|
|
40,474
|
|
(32,189)
|
|
-80%
|
|
|
|
|
|||||
Earnings from operations
|
|
3,061
|
|
16,744
|
|
(13,683)
|
|
-82%
|
Interest expense
|
|
3,263
|
|
20,807
|
|
(17,544)
|
|
-84%
|
|
|
|
|
|||||
Pre-tax loss
|
|
(202)
|
|
(4,063)
|
|
(3,861)
|
|
-95%
|
Income tax benefit
|
|
79
|
|
531
|
|
(452)
|
|
-85%
|
|
|
|
|
|||||
Net loss
|
$
|
(123)
|
$
|
(3,532)
|
$
|
(3,409)
|
|
-97%
|
|
|
|
|
AMERCO Real Estate
|
|
Quarter Ended June 30,
|
|
Change in
|
|
Change in
|
||
|
||||||||
|
|
2004
|
|
2003
|
|
Dollars
|
|
Percentage
|
|
|
|
|
|||||
|
|
(In thousands)
|
|
|
|
|
||
Rental revenue
|
$
|
14,807
|
$
|
14,828
|
$
|
(21)
|
|
0%
|
Net sales
|
|
15
|
|
15
|
|
-
|
|
0%
|
Net investment and interest income
|
|
27
|
|
1,992
|
|
(1,965)
|
|
-99%
|
|
|
|
|
|||||
Total revenues
|
|
14,849
|
|
16,835
|
|
(1,986)
|
|
-12%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
2,030
|
|
1,773
|
|
257
|
|
14%
|
Cost of sales
|
|
8
|
|
6
|
|
2
|
|
33%
|
Lease expense
|
|
23
|
|
137
|
|
(114)
|
|
-83%
|
Depreciation, net (a)
|
|
1,078
|
|
2,171
|
|
(1,093)
|
|
-50%
|
|
|
|
|
|||||
Total costs and expenses
|
|
3,139
|
|
4,087
|
|
(948)
|
|
-23%
|
|
|
|
|
|||||
Earnings from operations
|
|
11,710
|
|
12,748
|
|
(1,038)
|
|
-8%
|
Interest expense
|
|
1,647
|
|
6,797
|
|
(5,150)
|
|
-76%
|
|
|
|
|
|||||
Pre-tax earnings
|
|
10,063
|
|
5,951
|
|
4,112
|
|
69%
|
Income tax expense
|
|
3,970
|
|
2,431
|
|
1,539
|
|
63%
|
|
|
|
|
|||||
Net earnings
|
$
|
6,093
|
$
|
3,520
|
$
|
2,573
|
|
73%
|
|
|
|
|
|
||
|
Quarter Ended June 30,
|
||||||
|
|||||||
|
2004
|
2003
|
|||||
|
|
||||||
|
(Unaudited)
|
||||||
|
(In thousands)
|
||||||
Depreciation expense
|
$
|
2,148
|
$
|
2,151
|
|||
(Gain)/loss on disposals
|
(1,070
|
)
|
20
|
||||
|
|
||||||
Depreciation, net
|
$
|
1,078
|
$
|
2,171
|
|||
|
|
|
||
Oxford Life Insurance
|
|
Quarter Ended March 31,
|
|
Change in
|
|
Change in
|
||
|
||||||||
|
|
2004
|
|
2003
|
|
Dollars
|
|
Percentage
|
|
|
|
|
|||||
|
|
(In thousands)
|
|
|
|
|
||
Premiums
|
$
|
33,632
|
$
|
38,084
|
$
|
(4,452)
|
|
-12%
|
Net investment income
|
|
6,181
|
|
5,353
|
|
828
|
|
15%
|
|
|
|
|
|||||
Total revenue
|
|
39,813
|
|
43,437
|
|
(3,624)
|
|
-8%
|
|
|
|
|
|||||
Benefits and losses
|
|
24,109
|
|
27,817
|
|
(3,708)
|
|
-13%
|
Amortization of deferred policy acquisition costs
|
|
6,588
|
|
5,390
|
|
1,198
|
|
22%
|
Operating expenses
|
|
5,443
|
|
8,650
|
|
(3,207)
|
|
-37%
|
|
|
|
|
|||||
Total expenses
|
|
36,140
|
|
41,857
|
|
(5,717)
|
|
-14%
|
Earnings from operations
|
|
3,673
|
|
1,580
|
|
2,093
|
|
132%
|
Income tax expense
|
|
1,303
|
|
874
|
|
429
|
|
49%
|
|
|
|
|
|||||
Net earnings
|
$
|
2,370
|
$
|
706
|
$
|
1,664
|
|
236%
|
|
|
|
|
|
||
Property and Casualty Insurance
|
|
Quarter Ended March 31,
|
|
Change in
|
|
Change in
|
||
|
||||||||
|
|
2004
|
|
2003
|
|
Dollars
|
|
Percentage
|
|
|
|
|
|||||
|
|
(In thousands)
|
|
|
|
|
||
Premiums
|
$
|
9,802
|
$
|
28,567
|
$
|
(18,765)
|
|
-66%
|
Net investment income
|
|
4,537
|
|
5,804
|
|
(1,267)
|
|
-22%
|
|
|
|
|
|||||
Total revenues
|
|
14,339
|
|
34,371
|
|
(20,032)
|
|
-58%
|
|
|
|
|
|||||
Benefits and losses
|
|
10,028
|
|
25,582
|
|
(15,554)
|
|
-61%
|
Amortization of deferred policy acquisition costs
|
|
3,370
|
|
3,710
|
|
(340)
|
|
-9%
|
Operating expenses
|
|
575
|
|
5,278
|
|
(4,703)
|
|
-89%
|
|
|
|
|
|||||
Total expenses
|
|
13,973
|
|
34,570
|
|
(20,597)
|
|
-60%
|
Earnings/(loss) from operations
|
|
366
|
|
(199)
|
|
565
|
|
-284%
|
Income tax benefit (expense)
|
|
(128)
|
|
63
|
|
(191)
|
|
-303%
|
|
|
|
|
|||||
Net earnings (loss)
|
$
|
238
|
$
|
(136)
|
$
|
374
|
|
275%
|
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Related Premises #
|
|
1.
|
U-HAUL CENTER GOVERNMENT ST.
2505 Government Boulevard, Mobile, AL
|
2.
|
U-HAUL STORAGE OXFORD
523 Hamric Drive West, Oxford, AL
|
3.
|
U-HAUL STORAGE FOUNTAIN HILLS
9264 Technology Drive, Fountain Hills, AZ
|
4.
|
U-HAUL CENTER 87TH & BELL
NS W Bell Road, just W of 87th Avenue, Peoria, AZ
|
5.
|
U-HAUL STORAGE S. 40TH ST.
3425 South 40th Street, Phoenix, AZ
|
6.
|
U-HAUL CENTER CAVE CREEK
20618 North Cave Creek Road, Phoenix West, AZ
|
7.
|
U-HAUL CENTER ANTHEM RV
42102 N. Vision Way, Phoenix West, AZ
|
8.
|
U-HAUL CENTER ANTHEM WAY
42301 N. 41st Drive, Phoenix West, AZ
|
9.
|
U-HAUL CENTER I-17 & DEER VLY
21621 N. 26th Avenue, Phoenix West, AZ
|
10.
|
U-HAUL CENTER PRESCOTT
2222 Highway 69, Prescott, AZ
|
11.
|
BELL ROAD AT GRAND AVE MOVING CENTER
NEC Bell Road & A.T.S.F. Railroad, Surprise, AZ
|
12.
|
U-HAUL CENTER BUCKLEY ROAD
750 South Buckley Road, Aurora South
|
13.
|
U-HAUL CTR CHAMBERS & I-70
15250 East 40th Avenue, Denver North, CO
|
14.
|
U-HAUL HIGHLANDS RANCH
1750 East County Line Road, Littleton, CO
|
15.
|
U-HAUL STORAGE COLONIAL BLVD
4457 Kernel Circle, Fort Myers, FL
|
16.
|
U-HAUL CENTER OF MANDARIN
11490 San Jose Blvd., Jacksonville, FL
|
|
||
Related Premises #
|
|
17.
|
U-HAUL STORAGE KEY LARGO
103530 Overseas Highway, Key Largo, FL
|
18.
|
U-HAUL CENTER OCOEE
11410 West Colonial Drive, Ocoee, FL
|
19.
|
U-HAUL CENTER ORANGE CITY
2395 South Volusia Avenue, Orange City, FL
|
20.
|
U-HAUL CENTER KIRKMAN RD
600 South Kirkman Road, Orlando, FL
|
21.
|
U-HAUL STORAGE HUNTER CREEK
14500 South Orange Blossom Trail, Orlando, FL
|
22.
|
U-HAUL CENTER HUNTERS CREEK
13301 S. Orange Blossom Trail, Orlando, FL
|
23.
|
U-HAUL
STORAGE ORANGE BLOSSOM TRAIL
7803 N. Orange Blossom Trail, Orlando, FL
|
24.
|
U-HAUL CENTER LAKE MARY
3851 South Orlando Drive, Sanford, FL
|
25.
|
U-HAUL CENTER GANDY BLVD
3939 W. Gandy Boulevard, Tampa, FL
|
26.
|
U-HAUL CTR OF SEMORAN BLVD
2055 Semoran Boulevard, Winter Park, FL
|
27.
|
U-HAUL CENTER OF CONYER
1286 Pleasant Hill Road, Lawrenceville, GA
|
28.
|
U-HAUL CENTER KENNESAW
5285 S. Cobb Drive, Smyrna
|
29.
|
U-HAUL CENTER OF PLEASANT HILL
5285 S. Cobb Drive, Smyrna
|
30.
|
U-HAUL STORAGE HIGHWAY 85
7242 U.S. Highway 85, Riverdale, GA
|
31.
|
U-HAUL CENTER S COBB & I285
11855 South Cicero Avenue, Alsip, IL
|
32.
|
U-HAUL CENTER OF HIGHWAY 124
2040 Scenic Highway North, Snellville, GA
|
|
||
Related Premises #
|
|
33.
|
U-HAUL CENTER OF ALSIP
11855 South Cicero Avenue, Alsip, IL
|
34.
|
U-HAUL CENTER OF FOX VALLEY
195 S. Route 59, Aurora, IL
|
35.
|
U-HAUL CENTER OF CRYSTAL LAKE
4504 West Northwest Highway Crystal Lake, IL
|
36.
|
U-HAUL CENTER OF NAPERVILLE
11238 S. Route 59, Naperville, IL
|
37.
|
U-HAUL CENTER MERRILLVILLE
1650 West 81st Avenue, Merrillville, IN
|
38.
|
U-HAUL CENTER OF LENEXA
9250 Marshall Drive; Lenexa, KS
|
39.
|
U-HAUL STORAGE BARKSDALE
4100 Barksdale Boulevard, Bossier City, LA
|
40.
|
U-HAUL STORAGE MONGOMERY PARK
499 Montgomery Street, Chicopee, MA
|
41.
|
U-HAUL CENTER STOUGHTON
224 Washington Street, Stoughton, MA
|
42.
|
U-HAUL CENTER OF CENTRAL AVENUE
8671 Central Avenue, Capital Heights, MD
|
43.
|
U-HAUL CTR OF APPLE VALLEY
6895 151st Street W, Apple Valley, MN
|
44.
|
U-HAUL CENTER O FALLON
2000 Highway K, O'Fallon, MO
|
45.
|
U-HAUL CENTER ST PETERS
3990 North Service Road, St. Charles, MO
|
46.
|
U-HAUL STORAGE HATTIESBURG
1303 West 7
th
Street, Hattiesburg, MS
|
47.
|
U-HAUL CENTER GASTONIA
3919 E. Franklin Blvd., Gastonia, NC
|
48.
|
U-HAUL STORAGE HYLTON RD.
8505 Highway 130, Pennsauken, NJ
|
|
||
Related Premises #
|
|
49.
|
U-HAUL STORAGE RIO RANCHO
1401 Rio Rancho Blvd., Rio Rancho, NM
|
50.
|
U-HAUL HENDERSON
1098 Stephanie Place, Henderson, NV
|
51.
|
U-HAUL CENTER LAS VEGAS BLVD.
333 North Nellis Boulevard, Las Vegas, NV
|
52.
|
U-HAUL CENTER NELLIS BLVD
333 North Nellis Boulevard, Las Vegas, NV
|
53.
|
U-HAUL STORAGE RAINBOW
2450 North Rainbow Blvd., Las Vegas, NV
|
54.
|
U-HAUL CENTER WEST CRAIG RD
160 West Craig Road, North Las Vegas, NV
|
55.
|
U-HAUL CENTER BRUCKNER & 138
TH
ST.
780 East 138
th
Street, Bronx, NY
|
56.
|
U-HAUL STORAGE NORTHERN LIGHTS
3850 Cleveland Avenue, Columbus, OH
|
57.
|
U-HAUL STORAGE STILLWATER
5715 W. 6
th
Street, Stillwater, OK
|
58.
|
U-HAUL CTR OF COOL SPRINGS
Moore Lane & Mallory, Brentwood, TN
|
59.
|
U-HAUL CENTER COLLINS STREET
2729 N. Collins Street, Arlington, TX
|
60.
|
U-HAUL CENTER SLAUGHTER LANE
9001 South IH-35 Northbound, Austin, TX
|
61.
|
U-HAUL STG KINGSLEY/JUPITER
11383 Amanda Lane, Dallas, TX
|
62.
|
U-HAUL STORAGE DE SOTO
1245 South Beckley, De Soto, TX
|
63.
|
U-HAUL
CENTER & STORAGE OF MONTANA
SS Montana Avenue, just West of Hawkins Blvd., El Paso, TX
|
64.
|
U-HAUL CENTER JOHN WHITE
1101 East Loop 820, Fort Worth, TX
|
|
||
Related Premises #
|
|
65.
|
U-HAUL CENTER GRAPEVINE
3517 William D. Tate Avenue, Grapevine, TX
|
66.
|
U-HAUL CENTER 290
14225 Northwest Freeway, Houston, TX
|
67.
|
U-HAUL CENTER HIGHWAY 6 SOUTH
8500 Highway 6 South, Fort Bend, TX
|
68.
|
U-HAUL CENTER KATY
20435 Katy Freeway, Houston, TX
|
69.
|
U-HAUL CTR CEN-TEX
3501 E. Central Texas Expressway, Killeen, TX
|
70.
|
U-HAUL CTR OF LEAGUE CITY
351 Gulf Freeway South, League City, TX
|
71.
|
VALLEY RIDGE U-HAUL CENTER
NWC I-35E & College Parkway, Lewisville, TX
|
72.
|
U-HAUL CENTER WEST MCKINNEY
10061 W. University Drive, McKinney, TX
|
73.
|
U-HAUL CENTER TOLLWAY
1501 N. Dallas Tollway, Plano, TX
|
74.
|
U-HAUL CENTER CHANTILLY
3995 Westfax Drive, Chantilly, VA
|
75.
|
U-HAUL CENTER OF SOUTHPARK
804 West Roslyn Road, Colonial Heights, V
|
76.
|
U-HAUL DUMFRIES
10480 Dumfries Road, Manassas, VA
|
77.
|
U-HAUL CENTER NEWINGTON
8207 Terminal Road, Newington, VA
|
78.
|
U-HAUL CENTER POTOMIC MILLS
3995 Westfax Drive, Woodbridge, VA
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
886001
|
AURORA
|
ON
|
886011
|
BURLINGTON
|
ON
|
886002
|
HAMILTON
|
ON
|
886004
|
KITCHENER
|
ON
|
886010
|
LONDON
|
ON
|
886005
|
NEWMARKET
|
ON
|
886007
|
OAKVILLE
|
ON
|
886009
|
SAINT CATHARINES
|
ON
|
886003
|
WATERLOO
|
ON
|
886006
|
WINDSOR
|
ON
|
|
|
|
|
||
|
||