These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R
|
QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934.
|
|
|
£
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934.
|
|
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
|
||
|
Page No.
|
||
|
PART
I FINANCIAL INFORMATION
|
||
|
Item
1.
|
Financial
Statements
|
|
|
1
|
||
|
2
|
||
|
3
|
||
|
4
|
||
|
5
|
||
|
6 –
36
|
||
|
Item
2.
|
37
– 54
|
|
|
Item
3.
|
55
|
|
|
Item
4.
|
56
|
|
|
PART
II OTHER INFORMATION
|
||
|
Item
1.
|
57
|
|
|
Item
1A.
|
57
|
|
|
Item
2.
|
57
|
|
|
Item
3.
|
57
|
|
|
Item
4.
|
57
|
|
|
Item
5.
|
57
|
|
|
Item
6.
|
57
|
|
December
31,
|
March
31,
|
|||||||
|
2009
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
ASSETS
|
||||||||
|
Cash
and cash equivalents
|
$ | 411,701 | $ | 240,587 | ||||
|
Reinsurance
recoverables and trade receivables, net
|
203,230 | 213,853 | ||||||
|
Notes
and mortgage receivables, net
|
3,590 | 2,931 | ||||||
|
Inventories,
net
|
57,683 | 70,749 | ||||||
|
Prepaid
expenses
|
52,823 | 54,201 | ||||||
|
Investments,
fixed maturities and marketable equities
|
552,672 | 519,631 | ||||||
|
Investments,
other
|
213,871 | 227,022 | ||||||
|
Deferred
policy acquisition costs, net
|
36,544 | 44,993 | ||||||
|
Other
assets
|
174,453 | 133,644 | ||||||
|
Related
party assets
|
294,767 | 303,534 | ||||||
| 2,001,334 | 1,811,145 | |||||||
|
Property,
plant and equipment, at cost:
|
||||||||
|
Land
|
224,154 | 212,744 | ||||||
|
Buildings
and improvements
|
957,212 | 920,294 | ||||||
|
Furniture
and equipment
|
327,787 | 333,314 | ||||||
|
Rental
trailers and other rental equipment
|
242,008 | 214,988 | ||||||
|
Rental
trucks
|
1,555,880 | 1,666,151 | ||||||
| 3,307,041 | 3,347,491 | |||||||
|
Less:
Accumulated depreciation
|
(1,338,686 | ) | (1,333,563 | ) | ||||
|
Total
property, plant and equipment
|
1,968,355 | 2,013,928 | ||||||
|
Total
assets
|
$ | 3,969,689 | $ | 3,825,073 | ||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
|
Liabilities:
|
||||||||
|
Accounts
payable and accrued expenses
|
$ | 280,704 | $ | 329,227 | ||||
|
Notes,
loans and leases payable
|
1,537,903 | 1,546,490 | ||||||
|
Policy
benefits and losses, claims and loss expenses payable
|
808,782 | 779,309 | ||||||
|
Liabilities
from investment contracts
|
272,654 | 303,332 | ||||||
|
Other
policyholders' funds and liabilities
|
10,631 | 11,961 | ||||||
|
Deferred
income
|
25,210 | 24,612 | ||||||
|
Deferred
income taxes
|
212,692 | 112,513 | ||||||
|
Total
liabilities
|
3,148,576 | 3,107,444 | ||||||
|
Commitments
and contingencies (notes 4, 8, 9 and 10)
|
||||||||
|
Stockholders'
equity:
|
||||||||
|
Series
preferred stock, with or without par value, 50,000,000 shares
authorized:
|
||||||||
|
Series
A preferred stock, with no par value, 6,100,000 shares
authorized;
|
||||||||
|
6,020,000
and 6,100,000 shares issued and outstanding as of December 31 and March
31, 2009
|
- | - | ||||||
|
Series
B preferred stock, with no par value, 100,000 shares authorized;
none
|
||||||||
|
issued
and outstanding as of December 31 and March 31, 2009
|
- | - | ||||||
|
Series
common stock, with or without par value, 150,000,000 shares
authorized:
|
||||||||
|
Series
A common stock of $0.25 par value, 10,000,000 shares
authorized;
|
||||||||
|
none
issued and outstanding as of December 31 and March 31,
2009
|
- | - | ||||||
|
Common
stock of $0.25 par value, 150,000,000 shares authorized;
41,985,700
|
||||||||
|
issued
as of December 31 and March 31, 2009
|
10,497 | 10,497 | ||||||
|
Additional
paid-in capital
|
420,082 | 420,588 | ||||||
|
Accumulated
other comprehensive loss
|
(56,188 | ) | (98,000 | ) | ||||
|
Retained
earnings
|
977,228 | 915,862 | ||||||
|
Cost
of common shares in treasury, net (22,377,912 shares as of December 31 and
March 31, 2009)
|
(525,653 | ) | (525,653 | ) | ||||
|
Unearned
employee stock ownership plan shares
|
(4,853 | ) | (5,665 | ) | ||||
|
Total
stockholders' equity
|
821,113 | 717,629 | ||||||
|
Total
liabilities and stockholders' equity
|
$ | 3,969,689 | $ | 3,825,073 | ||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands, except share and per share amounts)
|
||||||||
|
Revenues:
|
||||||||
|
Self-moving
equipment rentals
|
$ | 321,275 | $ | 311,557 | ||||
|
Self-storage
revenues
|
27,931 | 27,397 | ||||||
|
Self-moving
and self-storage products and service sales
|
41,077 | 38,663 | ||||||
|
Property
management fees
|
5,504 | 6,059 | ||||||
|
Life
insurance premiums
|
39,011 | 27,509 | ||||||
|
Property
and casualty insurance premiums
|
7,810 | 8,129 | ||||||
|
Net
investment and interest income
|
12,689 | 14,913 | ||||||
|
Other
revenue
|
8,331 | 8,357 | ||||||
|
Total
revenues
|
463,628 | 442,584 | ||||||
|
Costs
and expenses:
|
||||||||
|
Operating
expenses
|
244,713 | 261,724 | ||||||
|
Commission
expenses
|
37,974 | 36,664 | ||||||
|
Cost
of sales
|
20,797 | 23,229 | ||||||
|
Benefits
and losses
|
33,959 | 24,831 | ||||||
|
Amortization
of deferred policy acquisition costs
|
2,154 | 2,743 | ||||||
|
Lease
expense
|
38,447 | 38,719 | ||||||
|
Depreciation,
net of (gains) losses on disposals
|
57,026 | 68,675 | ||||||
|
Total
costs and expenses
|
435,070 | 456,585 | ||||||
|
Earnings
(loss) from operations
|
28,558 | (14,001 | ) | |||||
|
Interest
expense
|
(23,517 | ) | (26,000 | ) | ||||
|
Pretax
earnings (loss)
|
5,041 | (40,001 | ) | |||||
|
Income
tax benefit (expense)
|
(1,521 | ) | 15,049 | |||||
|
Net
earnings (loss)
|
3,520 | (24,952 | ) | |||||
|
Excess
carrying amount of preferred stock over consideration paid
|
10 | - | ||||||
|
Less:
Preferred stock dividends
|
(3,205 | ) | (3,241 | ) | ||||
|
Earnings
(loss) available to common shareholders
|
$ | 325 | $ | (28,193 | ) | |||
|
Basic
and diluted earnings (loss) per common share
|
$ | 0.02 | $ | (1.46 | ) | |||
|
Weighted
average common shares outstanding: Basic and diluted
|
19,393,306 | 19,347,660 | ||||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands, except share and per share amounts)
|
||||||||
|
Revenues:
|
||||||||
|
Self-moving
equipment rentals
|
$ | 1,121,419 | $ | 1,140,830 | ||||
|
Self-storage
revenues
|
82,347 | 82,849 | ||||||
|
Self-moving
and self-storage products and service sales
|
154,421 | 159,515 | ||||||
|
Property
management fees
|
14,432 | 15,496 | ||||||
|
Life
insurance premiums
|
95,353 | 81,525 | ||||||
|
Property
and casualty insurance premiums
|
21,071 | 21,612 | ||||||
|
Net
investment and interest income
|
38,908 | 44,492 | ||||||
|
Other
revenue
|
30,260 | 30,554 | ||||||
|
Total
revenues
|
1,558,211 | 1,576,873 | ||||||
|
Costs
and expenses:
|
||||||||
|
Operating
expenses
|
776,944 | 800,527 | ||||||
|
Commission
expenses
|
133,483 | 138,711 | ||||||
|
Cost
of sales
|
79,606 | 90,856 | ||||||
|
Benefits
and losses
|
87,460 | 74,577 | ||||||
|
Amortization
of deferred policy acquisition costs
|
6,367 | 7,169 | ||||||
|
Lease
expense
|
117,746 | 111,803 | ||||||
|
Depreciation,
net of (gains) losses on disposals
|
173,033 | 200,047 | ||||||
|
Total
costs and expenses
|
1,374,639 | 1,423,690 | ||||||
|
Earnings
from operations
|
183,572 | 153,183 | ||||||
|
Interest
expense
|
(70,676 | ) | (74,774 | ) | ||||
|
Pretax
earnings
|
112,896 | 78,409 | ||||||
|
Income
tax expense
|
(42,253 | ) | (29,711 | ) | ||||
|
Net
earnings
|
70,643 | 48,698 | ||||||
|
Excess
carrying amount of preferred stock over consideration paid
|
381 | - | ||||||
|
Less:
Preferred stock dividends
|
(9,658 | ) | (9,723 | ) | ||||
|
Earnings
available to common shareholders
|
$ | 61,366 | $ | 38,975 | ||||
|
Basic
and diluted earnings per common share
|
$ | 3.17 | $ | 2.01 | ||||
|
Weighted
average common shares outstanding: Basic and diluted
|
19,381,579 | 19,347,302 | ||||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Comprehensive
income (loss):
|
||||||||
|
Net
earnings (loss)
|
$ | 3,520 | $ | (24,952 | ) | |||
|
Other
comprehensive income (loss), net of tax:
|
||||||||
|
Foreign
currency translation
|
1,830 | (11,178 | ) | |||||
|
Unrealized
gain (loss) on investments
|
8,506 | (6,444 | ) | |||||
|
Change
in fair value of cash flow hedges
|
6,103 | (32,661 | ) | |||||
|
Total
comprehensive income (loss)
|
$ | 19,959 | $ | (75,235 | ) | |||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Comprehensive
income:
|
||||||||
|
Net
earnings
|
$ | 70,643 | $ | 48,698 | ||||
|
Other
comprehensive income (loss), net of tax:
|
||||||||
|
Foreign
currency translation
|
11,733 | (13,471 | ) | |||||
|
Unrealized
gain (loss) on investments
|
13,452 | (10,118 | ) | |||||
|
Change
in fair value of cash flow hedges
|
16,627 | (21,234 | ) | |||||
|
Total
comprehensive income
|
$ | 112,455 | $ | 3,875 | ||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Cash
flow from operating activities:
|
||||||||
|
Net
earnings
|
$ | 70,643 | $ | 48,698 | ||||
|
Adjustments
to reconcile net earnings to cash provided by operations:
|
||||||||
|
Depreciation
|
174,539 | 185,027 | ||||||
|
Amortization
of deferred policy acquisition costs
|
6,367 | 7,169 | ||||||
|
Change
in allowance for losses on trade receivables
|
139 | (138 | ) | |||||
|
Change
in allowance for losses on mortgage notes
|
(6 | ) | (308 | ) | ||||
|
Change
in allowance for inventory reserves
|
2,422 | 1,488 | ||||||
|
Net
(gain) loss on sale of real and personal property
|
(1,506 | ) | 15,020 | |||||
|
Net
(gain) loss on sale of investments
|
(850 | ) | 153 | |||||
|
Deferred
income taxes
|
39,767 | 22,108 | ||||||
|
Net
change in other operating assets and liabilities:
|
||||||||
|
Reinsurance
recoverables and trade receivables
|
10,478 | (6,351 | ) | |||||
|
Inventories
|
10,644 | (11,573 | ) | |||||
|
Prepaid
expenses
|
1,378 | 6,726 | ||||||
|
Capitalization
of deferred policy acquisition costs
|
(10,383 | ) | (7,509 | ) | ||||
|
Other
assets
|
4,535 | (4,280 | ) | |||||
|
Related
party assets
|
2,152 | 3,786 | ||||||
|
Accounts
payable and accrued expenses
|
(22,754 | ) | (6,924 | ) | ||||
|
Policy
benefits and losses, claims and loss expenses payable
|
27,010 | (3,770 | ) | |||||
|
Other
policyholders' funds and liabilities
|
(1,329 | ) | (2,599 | ) | ||||
|
Deferred
income
|
418 | 10,675 | ||||||
|
Related
party liabilities
|
(976 | ) | (4,493 | ) | ||||
|
Net
cash provided by operating activities
|
312,688 | 252,905 | ||||||
|
Cash
flows from investing activities:
|
||||||||
|
Purchases
of:
|
||||||||
|
Property,
plant and equipment
|
(212,859 | ) | (316,970 | ) | ||||
|
Short
term investments
|
(206,681 | ) | (253,786 | ) | ||||
|
Fixed
maturities investments
|
(129,401 | ) | (126,375 | ) | ||||
|
Preferred
stock
|
(1,539 | ) | (2,000 | ) | ||||
|
Real
estate
|
(457 | ) | (412 | ) | ||||
|
Mortgage
loans
|
(2,213 | ) | (12,146 | ) | ||||
|
Proceeds
from sale of:
|
||||||||
|
Property,
plant and equipment
|
130,789 | 106,435 | ||||||
|
Short
term investments
|
216,932 | 244,399 | ||||||
|
Fixed
maturities investments
|
127,244 | 195,451 | ||||||
|
Equity
securities
|
- | 28 | ||||||
|
Preferred
stock
|
2,236 | - | ||||||
|
Real
estate
|
53 | 704 | ||||||
|
Mortgage
loans
|
4,728 | 5,165 | ||||||
|
Payments
from notes and mortgage receivables
|
131 | 816 | ||||||
|
Net
cash used by investing activities
|
(71,037 | ) | (158,691 | ) | ||||
|
Cash
flows from financing activities:
|
||||||||
|
Borrowings
from credit facilities
|
63,093 | 165,330 | ||||||
|
Principal
repayments on credit facilities
|
(98,877 | ) | (117,207 | ) | ||||
|
Debt
issuance costs
|
(2,325 | ) | (360 | ) | ||||
|
Capital
lease payments
|
(2,519 | ) | (561 | ) | ||||
|
Leveraged
Employee Stock Ownership Plan - repayments from loan
|
812 | 951 | ||||||
|
Repurchase
of stock
|
- | (963 | ) | |||||
|
Preferred
stock dividends paid
|
(9,658 | ) | (9,723 | ) | ||||
|
Dividend
from related party
|
7,764 | - | ||||||
|
Investment
contract deposits
|
8,230 | 14,460 | ||||||
|
Investment
contract withdrawals
|
(38,908 | ) | (39,867 | ) | ||||
|
Net
cash provided (used) by financing activities
|
(72,388 | ) | 12,060 | |||||
|
Effects
of exchange rate on cash
|
1,851 | (1,379 | ) | |||||
|
Increase
in cash and cash equivalents
|
171,114 | 104,895 | ||||||
|
Cash
and cash equivalents at the beginning of period
|
240,587 | 206,622 | ||||||
|
Cash
and cash equivalents at the end of period
|
$ | 411,701 | $ | 311,517 | ||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
More than 12 Months
|
Gross
Unrealized
Losses
Less than 12 Months
|
Estimated
Market
Value
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||
|
U.S.
treasury securities and government obligations
|
$ | 55,208 | $ | 2,543 | $ | (13 | ) | $ | (51 | ) | $ | 57,687 | ||||||||
|
U.S.
government agency mortgage-backed securities
|
92,611 | 5,814 | - | - | 98,425 | |||||||||||||||
|
Obligations
of states and political subdivisions
|
16,141 | 325 | (253 | ) | (655 | ) | 15,558 | |||||||||||||
|
Corporate
securities
|
344,814 | 15,421 | (4,470 | ) | (542 | ) | 355,223 | |||||||||||||
|
Mortgage-backed
securities
|
10,323 | 166 | (911 | ) | (13 | ) | 9,565 | |||||||||||||
|
Redeemable
preferred stocks
|
20,658 | 864 | (3,447 | ) | - | 18,075 | ||||||||||||||
|
Common
stocks
|
70 | - | - | (57 | ) | 13 | ||||||||||||||
|
Less:
Preferred stock of AMERCO held by RepWest
|
(1,539 | ) | (335 | ) | - | - | (1,874 | ) | ||||||||||||
| $ | 538,286 | $ | 24,798 | $ | (9,094 | ) | $ | (1,318 | ) | $ | 552,672 | |||||||||
|
Credit
Loss
|
||||
|
(Unaudited)
|
||||
|
(In
thousands)
|
||||
|
Balance
at March 31, 2009
|
$ | - | ||
|
Additions:
|
||||
|
Other-than-temporary
impairment not previously recognized
|
322 | |||
|
Balance
at June 30, 2009
|
322 | |||
|
Additions:
|
||||
|
Other-than-temporary
impairment not previously recognized
|
230 | |||
|
Balance
at September 30, 2009
|
$ | 552 | ||
|
Amortized
Cost
|
Estimated
Market
Value
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Due
in one year or less
|
$ | 36,389 | $ | 36,348 | ||||
|
Due
after one year through five years
|
158,054 | 164,237 | ||||||
|
Due
after five years through ten years
|
100,481 | 105,618 | ||||||
|
After
ten years
|
213,850 | 220,690 | ||||||
| 508,774 | 526,893 | |||||||
|
Mortgage
backed securities
|
10,323 | 9,565 | ||||||
|
Redeemable
preferred stocks
|
20,658 | 18,075 | ||||||
|
Equity
securities
|
70 | 13 | ||||||
|
Less:
Preferred stock of AMERCO held by RepWest
|
(1,539 | ) | (1,874 | ) | ||||
| $ | 538,286 | $ | 552,672 | |||||
|
December
31,
|
March
31,
|
|||||||||||||||
|
2010
Rate (a)
|
Maturities
|
2009
|
2009
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In
thousands)
|
||||||||||||||||
|
Real
estate loan (amortizing term)
|
6.93 | % | 2018 | $ | 267,500 | $ | 275,000 | |||||||||
|
Real
estate loan (revolving credit)
|
1.74 | % | 2018 | 170,000 | 170,000 | |||||||||||
|
Real
estate loan (amortizing term) (b)
|
5.00 | % | 2010 | 32,047 | 37,280 | |||||||||||
|
Senior
mortgages
|
5.47% - 6.13 | % | 2015-2016 | 492,075 | 496,156 | |||||||||||
|
Working
capital loan (revolving credit)
|
1.78 | % | 2011 | 25,000 | - | |||||||||||
|
Fleet
loans (amortizing term)
|
4.87% - 7.95 | % | 2012-2016 | 279,889 | 299,505 | |||||||||||
|
Fleet
loans (securitization)
|
5.40% - 5.56 | % | 2010-2014 | 232,651 | 256,690 | |||||||||||
|
Other
obligations
|
5.64% - 9.50 | % | 2010-2016 | 38,741 | 11,859 | |||||||||||
|
Total
notes, loans and leases payable
|
$ | 1,537,903 | $ | 1,546,490 | ||||||||||||
|
(a)
Interest rate as of December 31, 2009, including the effect of applicable
hedging instruments.
|
||||||||||||||||
|
(b)
Revolving credit loan for March 31, 2009 was modified to an amortizing
term loan in June 2009.
|
||||||||||||||||
|
Year
Ending December 31,
|
||||||||||||||||||||||||
|
2010
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
|||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||||||
|
Notes,
loans and leases payable, secured
|
$ | 202,463 | $ | 115,513 | $ | 158,670 | $ | 56,409 | $ | 153,284 | $ | 851,564 | ||||||||||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Interest
expense
|
$ | 16,135 | $ | 20,641 | ||||
|
Capitalized
interest
|
(166 | ) | (292 | ) | ||||
|
Amortization
of transaction costs
|
1,269 | 1,207 | ||||||
|
Interest
expense resulting from derivatives
|
6,279 | 4,444 | ||||||
|
Total
interest expense
|
$ | 23,517 | $ | 26,000 | ||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Interest
expense
|
$ | 48,411 | $ | 60,230 | ||||
|
Capitalized
interest
|
(459 | ) | (537 | ) | ||||
|
Amortization
of transaction costs
|
3,678 | 3,717 | ||||||
|
Interest
expense resulting from derivatives
|
19,046 | 11,364 | ||||||
|
Total
interest expense
|
$ | 70,676 | $ | 74,774 | ||||
|
Original
variable rate debt amount
|
Agreement
Date
|
Effective
Date
|
Expiration
Date
|
Designated
cash flow hedge date
|
|||||||
|
(Unaudited)
|
|||||||||||
|
(In
millions)
|
|||||||||||
| $ | 100.0 |
(a),
(c)
|
6/2/2005
|
6/8/2005
|
6/8/2010
|
7/1/2005
|
|||||
| 142.3 |
(a),
(b)
|
11/15/2005
|
5/10/2006
|
4/10/2012
|
5/31/2006
|
||||||
| 50.0 |
(a)
|
6/21/2006
|
7/10/2006
|
7/10/2013
|
6/9/2006
|
||||||
| 144.9 |
(a),
(b)
|
6/9/2006
|
10/10/2006
|
10/10/2012
|
6/9/2006
|
||||||
| 300.0 |
(a)
|
8/16/2006
|
8/18/2006
|
8/10/2018
|
8/4/2006
|
||||||
| 30.0 |
(a)
|
2/9/2007
|
2/12/2007
|
2/10/2014
|
2/9/2007
|
||||||
| 20.0 |
(a)
|
3/8/2007
|
3/12/2007
|
3/10/2014
|
3/8/2007
|
||||||
| 20.0 |
(a)
|
3/8/2007
|
3/12/2007
|
3/10/2014
|
3/8/2007
|
||||||
| 19.3 |
(a),
(b)
|
4/8/2008
|
8/15/2008
|
6/15/2015
|
3/31/2008
|
||||||
| 19.0 |
(a)
|
8/27/2008
|
8/29/2008
|
7/10/2015
|
4/10/2008
|
||||||
| 30.0 |
(a)
|
9/24/2008
|
9/30/2008
|
9/10/2015
|
9/24/2008
|
||||||
| 15.0 |
(a),
(b)
|
3/24/2009
|
3/30/2009
|
4/15/2016
|
3/25/2009
|
||||||
|
(a)
interest rate swap agreement
|
|||||||||||
|
(b)
forward swap
|
|||||||||||
|
(c)
terminated swap on August 18, 2006
|
|||||||||||
|
Liability
Derivatives
|
||||||||
|
Fair
Value as of
|
||||||||
|
December
31, 2009
|
March
31, 2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Interest
rate contracts designated as hedging instruments
|
$ | 51,028 | $ | 79,118 | ||||
|
The
Effect of Interest Rate Contracts on the Statement of
Operations
|
December
31, 2009
|
|||
|
(Unaudited)
|
||||
|
(In
thousands)
|
||||
|
Loss
recognized in income on interest rate contracts
|
$ | 19,046 | ||
|
Gain
recognized in AOCI on interest rate contracts (effective
portion)
|
$ | 26,816 | ||
|
Loss
reclassified from AOCI into income (effective portion)
|
$ | 20,320 | ||
|
Gain
recognized in income on interest rate contracts (ineffective portion and
amount excluded from effectiveness testing)
|
$ | 1,274 | ||
|
Revolving
Credit Activity
|
||||||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands, except interest rates)
|
||||||||
|
Weighted
average interest rate during the quarter
|
1.75 | % | 4.19 | % | ||||
|
Interest
rate at the end of the quarter
|
1.75 | % | 3.34 | % | ||||
|
Maximum
amount outstanding during the quarter
|
$ | 195,000 | $ | 212,280 | ||||
|
Average
amount outstanding during the quarter
|
$ | 195,000 | $ | 204,672 | ||||
|
Facility
fees
|
$ | 229 | $ | 225 | ||||
|
Revolving
Credit Activity
|
||||||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands, except interest rates)
|
||||||||
|
Weighted
average interest rate during the first nine months
|
1.81 | % | 4.15 | % | ||||
|
Interest
rate at the end of the first nine months
|
1.75 | % | 3.34 | % | ||||
|
Maximum
amount outstanding during the first nine months
|
$ | 207,280 | $ | 212,280 | ||||
|
Average
amount outstanding during the first nine months
|
$ | 195,386 | $ | 167,672 | ||||
|
Facility
fees
|
$ | 709 | $ | 397 | ||||
|
Foreign
Currency Translation
|
Unrealized
Gain (Loss) on Investments
|
Fair
Market Value of Cash Flow Hedges
|
Postretirement
Benefit Obligation Gain
|
Accumulated
Other Comprehensive Income (Loss)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||
|
Balance
at March 31, 2009
|
$ | (43,613 | ) | $ | (7,323 | ) | $ | (48,411 | ) | $ | 1,347 | $ | (98,000 | ) | ||||||
|
Foreign
currency translation
|
11,733 | - | - | - | 11,733 | |||||||||||||||
|
Unrealized
gain on investments
|
- | 13,452 | - | - | 13,452 | |||||||||||||||
|
Change
in fair value of cash flow hedges
|
- | - | 16,627 | - | 16,627 | |||||||||||||||
|
Balance
at December 31, 2009
|
$ | (31,880 | ) | $ | 6,129 | $ | (31,784 | ) | $ | 1,347 | $ | (56,188 | ) | |||||||
|
Property,
Plant
and
Equipment
|
Rental
Equipment
|
Total
|
||||||||||
|
(Unaudited)
|
||||||||||||
|
(In
thousands)
|
||||||||||||
|
Year-ended
December 31:
|
||||||||||||
|
2010
|
$ | 15,533 | $ | 125,143 | $ | 140,676 | ||||||
|
2011
|
14,324 | 108,599 | 122,923 | |||||||||
|
2012
|
13,988 | 93,930 | 107,918 | |||||||||
|
2013
|
13,020 | 76,120 | 89,140 | |||||||||
|
2014
|
5,768 | 52,388 | 58,156 | |||||||||
|
Thereafter
|
6,136 | 32,340 | 38,476 | |||||||||
|
Total
|
$ | 68,769 | $ | 488,520 | $ | 557,289 | ||||||
|
December
31,
|
March
31,
|
|||||||
|
2009
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
U-Haul
notes, receivables and interest from Private Mini
|
$ | 72,814 | $ | 70,584 | ||||
|
U-Haul
notes receivable from SAC Holdings
|
197,087 | 197,552 | ||||||
|
U-Haul
interest receivable from SAC Holdings
|
12,818 | 8,815 | ||||||
|
U-Haul
receivable from SAC Holdings
|
13,855 | 20,517 | ||||||
|
U-Haul
receivable from Mercury
|
5,874 | 6,264 | ||||||
|
Other
(a)
|
(7,681 | ) | (198 | ) | ||||
| $ | 294,767 | $ | 303,534 | |||||
|
|
(a)
|
Moving
and Storage, comprised of AMERCO, U-Haul, and Real Estate and the
subsidiaries of U-Haul and Real
Estate,
|
|
|
(b)
|
Property
and Casualty Insurance, comprised of RepWest and its subsidiaries and
ARCOA, and
|
|
|
(c)
|
Life
Insurance, comprised of Oxford and its
subsidiaries.
|
|
Moving
& Storage
|
AMERCO
Legal Group
|
|||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
||||||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||||||||||||||||
|
Cash
and cash equivalents
|
$ | 444 | $ | 373,148 | $ | 3 | $ | - | $ | 373,595 | $ | 22,330 | $ | 15,776 | $ | - | $ | 411,701 | ||||||||||||||||||||
|
Reinsurance
recoverables and trade receivables, net
|
- | 18,385 | 24 | - | 18,409 | 170,704 | 14,117 | - | 203,230 | |||||||||||||||||||||||||||||
|
Notes
and mortgage receivables, net
|
- | 2,234 | 1,356 | - | 3,590 | - | - | - | 3,590 | |||||||||||||||||||||||||||||
|
Inventories,
net
|
- | 57,683 | - | - | 57,683 | - | - | - | 57,683 | |||||||||||||||||||||||||||||
|
Prepaid
expenses
|
466 | 51,952 | 405 | - | 52,823 | - | - | - | 52,823 | |||||||||||||||||||||||||||||
|
Investments,
fixed maturities and marketable equities
|
- | - | - | - | - | 101,947 | 452,599 | (1,874 | ) |
(d)
|
552,672 | |||||||||||||||||||||||||||
|
Investments,
other
|
- | 1,078 | 13,950 | - | 15,028 | 106,052 | 92,791 | - | 213,871 | |||||||||||||||||||||||||||||
|
Deferred
policy acquisition costs, net
|
- | - | - | - | - | - | 36,544 | - | 36,544 | |||||||||||||||||||||||||||||
|
Other
assets
|
42,993 | 102,537 | 27,797 | - | 173,327 | 581 | 545 | - | 174,453 | |||||||||||||||||||||||||||||
|
Related
party assets
|
1,293,580 | 246,866 | 59,157 | (1,295,376 | ) |
(c)
|
304,227 | 2,643 | - | (12,103 | ) |
(c)
|
294,767 | |||||||||||||||||||||||||
| 1,337,483 | 853,883 | 102,692 | (1,295,376 | ) | 998,682 | 404,257 | 612,372 | (13,977 | ) | 2,001,334 | ||||||||||||||||||||||||||||
|
Investment
in subsidiaries
|
(258,967 | ) | - | - | 580,413 |
(b)
|
321,446 | - | - | (321,446 | ) |
(b)
|
- | |||||||||||||||||||||||||
|
Property,
plant and equipment, at cost:
|
||||||||||||||||||||||||||||||||||||||
|
Land
|
- | 43,775 | 180,379 | - | 224,154 | - | - | - | 224,154 | |||||||||||||||||||||||||||||
|
Buildings
and improvements
|
- | 154,686 | 802,526 | - | 957,212 | - | - | - | 957,212 | |||||||||||||||||||||||||||||
|
Furniture
and equipment
|
251 | 309,392 | 18,144 | - | 327,787 | - | - | - | 327,787 | |||||||||||||||||||||||||||||
|
Rental
trailers and other rental equipment
|
- | 242,008 | - | - | 242,008 | - | - | - | 242,008 | |||||||||||||||||||||||||||||
|
Rental
trucks
|
- | 1,555,880 | - | - | 1,555,880 | - | - | - | 1,555,880 | |||||||||||||||||||||||||||||
| 251 | 2,305,741 | 1,001,049 | - | 3,307,041 | - | - | - | 3,307,041 | ||||||||||||||||||||||||||||||
|
Less: Accumulated
depreciation
|
(216 | ) | (1,009,774 | ) | (328,696 | ) | - | (1,338,686 | ) | - | - | - | (1,338,686 | ) | ||||||||||||||||||||||||
|
Total
property, plant and equipment
|
35 | 1,295,967 | 672,353 | - | 1,968,355 | - | - | - | 1,968,355 | |||||||||||||||||||||||||||||
|
Total
assets
|
$ | 1,078,551 | $ | 2,149,850 | $ | 775,045 | $ | (714,963 | ) | $ | 3,288,483 | $ | 404,257 | $ | 612,372 | $ | (335,423 | ) | $ | 3,969,689 | ||||||||||||||||||
|
(a)
Balances as of September 30, 2009
|
||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate investment in subsidiaries
|
||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany receivables and payables
|
||||||||||||||||||||||||||||||||||||||
|
(d)
Eliminate intercompany preferred stock investment
|
||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
|||||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
||||||||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||||||||||||||||||||||
|
Liabilities:
|
||||||||||||||||||||||||||||||||||||||||
|
Accounts
payable and accrued expenses
|
$ | 1,104 | $ | 258,820 | $ | 5,004 | $ | - | $ | 264,928 | $ | - | $ | 15,776 | $ | - | $ | 280,704 | ||||||||||||||||||||||
|
Notes,
loans and leases payable
|
- | 603,277 | 934,626 | - | 1,537,903 | - | - | - | 1,537,903 | |||||||||||||||||||||||||||||||
|
Policy
benefits and losses, claims and loss expenses payable
|
- | 385,402 | - | - | 385,402 | 273,493 | 149,887 | - | 808,782 | |||||||||||||||||||||||||||||||
|
Liabilities
from investment contracts
|
- | - | - | - | - | - | 272,654 | - | 272,654 | |||||||||||||||||||||||||||||||
|
Other
policyholders' funds and liabilities
|
- | - | - | - | - | 8,458 | 2,173 | - | 10,631 | |||||||||||||||||||||||||||||||
|
Deferred
income
|
- | 25,210 | - | - | 25,210 | - | - | - | 25,210 | |||||||||||||||||||||||||||||||
|
Deferred
income taxes
|
249,724 | - | - | - | 249,724 | (33,589 | ) | (3,326 | ) | (117 | ) |
(d)
|
212,692 | |||||||||||||||||||||||||||
|
Related
party liabilities
|
- | 1,297,822 | - | (1,295,376 | ) |
(c)
|
2,446 | 1,714 | 179 | (4,339 | ) |
(c)
|
- | |||||||||||||||||||||||||||
|
Total
liabilities
|
250,828 | 2,570,531 | 939,630 | (1,295,376 | ) | 2,465,613 | 250,076 | 437,343 | (4,456 | ) | 3,148,576 | |||||||||||||||||||||||||||||
|
Stockholders'
equity:
|
||||||||||||||||||||||||||||||||||||||||
|
Series
preferred stock:
|
||||||||||||||||||||||||||||||||||||||||
|
Series
A preferred stock
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||
|
Series
B preferred stock
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||
|
Series
A common stock
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||
|
Common
stock
|
10,497 | 540 | 1 | (541 | ) |
(b)
|
10,497 | 3,301 | 2,500 | (5,801 | ) |
(b)
|
10,497 | |||||||||||||||||||||||||||
|
Additional
paid-in capital
|
422,002 | 121,230 | 147,941 | (269,171 | ) |
(b)
|
422,002 | 89,620 | 26,271 | (117,811 | ) | (b,d) | 420,082 | |||||||||||||||||||||||||||
|
Accumulated
other comprehensive income (loss)
|
(55,970 | ) | (62,317 | ) | - | 62,317 |
(b)
|
(55,970 | ) | (381 | ) | 6,728 | (6,565 | ) |
(b,d)
|
(56,188 | ) | |||||||||||||||||||||||
|
Retained
earnings (deficit)
|
976,847 | (475,281 | ) | (312,527 | ) | 787,808 |
(b)
|
976,847 | 61,641 | 139,530 | (200,790 | ) | (b,d) | 977,228 | ||||||||||||||||||||||||||
|
Cost
of common shares in treasury, net
|
(525,653 | ) | - | - | - | (525,653 | ) | - | - | - | (525,653 | ) | ||||||||||||||||||||||||||||
|
Unearned
employee stock ownership plan shares
|
- | (4,853 | ) | - | - | (4,853 | ) | - | - | - | (4,853 | ) | ||||||||||||||||||||||||||||
|
Total
stockholders' equity (deficit)
|
827,723 | (420,681 | ) | (164,585 | ) | 580,413 | 822,870 | 154,181 | 175,029 | (330,967 | ) | 821,113 | ||||||||||||||||||||||||||||
|
Total
liabilities and stockholders' equity
|
$ | 1,078,551 | $ | 2,149,850 | $ | 775,045 | $ | (714,963 | ) | $ | 3,288,483 | $ | 404,257 | $ | 612,372 | $ | (335,423 | ) | $ | 3,969,689 | ||||||||||||||||||||
|
(a)
Balances as of September 30, 2009
|
||||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate investment in subsidiaries
|
||||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany receivables and payables
|
||||||||||||||||||||||||||||||||||||||||
|
(d)
Eliminate intercompany preferred stock investment
|
||||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
|||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
||||||||||||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||||||||||||||||
|
Cash
and cash equivalents
|
$ | 38 | $ | 213,040 | $ | - | $ | - | $ | 213,078 | $ | 19,197 | $ | 8,312 | $ | - | $ | 240,587 | ||||||||||||||||||||
|
Reinsurance
recoverables and trade receivables, net
|
- | 18,264 | 31 | - | 18,295 | 184,912 | 10,646 | - | 213,853 | |||||||||||||||||||||||||||||
|
Notes
and mortgage receivables, net
|
- | 1,892 | 1,039 | - | 2,931 | - | - | - | 2,931 | |||||||||||||||||||||||||||||
|
Inventories,
net
|
- | 70,749 | - | - | 70,749 | - | - | - | 70,749 | |||||||||||||||||||||||||||||
|
Prepaid
expenses
|
1,129 | 53,001 | 71 | - | 54,201 | - | - | - | 54,201 | |||||||||||||||||||||||||||||
|
Investments,
fixed maturities and marketable equities
|
- | - | - | - | - | 89,892 | 429,739 | - | 519,631 | |||||||||||||||||||||||||||||
|
Investments,
other
|
- | 874 | 13,697 | - | 14,571 | 113,724 | 98,727 | - | 227,022 | |||||||||||||||||||||||||||||
|
Deferred
policy acquisition costs, net
|
- | - | - | - | - | - | 44,993 | - | 44,993 | |||||||||||||||||||||||||||||
|
Other
assets
|
9 | 103,607 | 28,807 | - | 132,423 | 849 | 372 | - | 133,644 | |||||||||||||||||||||||||||||
|
Related
party assets
|
1,206,555 | 247,809 | 46,326 | (1,195,060 | ) |
(c)
|
305,630 | 3,178 | - | (5,274 | ) |
(c)
|
303,534 | |||||||||||||||||||||||||
| 1,207,731 | 709,236 | 89,971 | (1,195,060 | ) | 811,878 | 411,752 | 592,789 | (5,274 | ) | 1,811,145 | ||||||||||||||||||||||||||||
|
Investment
in subsidiaries
|
(321,215 | ) | - | - | 625,863 |
(b)
|
304,648 | - | - | (304,648 | ) |
(b)
|
- | |||||||||||||||||||||||||
|
Property,
plant and equipment, at cost:
|
||||||||||||||||||||||||||||||||||||||
|
Land
|
- | 39,599 | 173,145 | - | 212,744 | - | - | - | 212,744 | |||||||||||||||||||||||||||||
|
Buildings
and improvements
|
- | 126,957 | 793,337 | - | 920,294 | - | - | - | 920,294 | |||||||||||||||||||||||||||||
|
Furniture
and equipment
|
301 | 314,849 | 18,164 | - | 333,314 | - | - | - | 333,314 | |||||||||||||||||||||||||||||
|
Rental
trailers and other rental equipment
|
- | 214,988 | - | - | 214,988 | - | - | - | 214,988 | |||||||||||||||||||||||||||||
|
Rental
trucks
|
- | 1,666,151 | - | - | 1,666,151 | - | - | - | 1,666,151 | |||||||||||||||||||||||||||||
| 301 | 2,362,544 | 984,646 | - | 3,347,491 | - | - | - | 3,347,491 | ||||||||||||||||||||||||||||||
|
Less: Accumulated
depreciation
|
(256 | ) | (1,013,377 | ) | (319,930 | ) | - | (1,333,563 | ) | - | - | - | (1,333,563 | ) | ||||||||||||||||||||||||
|
Total
property, plant and equipment
|
45 | 1,349,167 | 664,716 | - | 2,013,928 | - | - | - | 2,013,928 | |||||||||||||||||||||||||||||
|
Total
assets
|
$ | 886,561 | $ | 2,058,403 | $ | 754,687 | $ | (569,197 | ) | $ | 3,130,454 | $ | 411,752 | $ | 592,789 | $ | (309,922 | ) | $ | 3,825,073 | ||||||||||||||||||
|
(a)
Balances as of December 31, 2008
|
||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate investment in subsidiaries
|
||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany receivables and payables
|
||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
|||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
||||||||||||||||||||||||||||||
|
(In
thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Liabilities:
|
||||||||||||||||||||||||||||||||||||||
|
Accounts
payable and accrued expenses
|
$ | 2,228 | $ | 312,863 | $ | 4,518 | $ | - | $ | 319,609 | $ | - | $ | 9,618 | $ | - | $ | 329,227 | ||||||||||||||||||||
|
Notes,
loans and leases payable
|
- | 622,588 | 923,902 | - | 1,546,490 | - | - | - | 1,546,490 | |||||||||||||||||||||||||||||
|
Policy
benefits and losses, claims and loss expenses payable
|
- | 358,280 | - | - | 358,280 | 288,449 | 132,580 | - | 779,309 | |||||||||||||||||||||||||||||
|
Liabilities
from investment contracts
|
- | - | - | - | - | - | 303,332 | - | 303,332 | |||||||||||||||||||||||||||||
|
Other
policyholders' funds and liabilities
|
- | - | - | - | - | 9,776 | 2,185 | - | 11,961 | |||||||||||||||||||||||||||||
|
Deferred
income
|
- | 24,612 | - | - | 24,612 | - | - | - | 24,612 | |||||||||||||||||||||||||||||
|
Deferred
income taxes
|
161,039 | - | - | - | 161,039 | (36,758 | ) | (11,768 | ) | - | 112,513 | |||||||||||||||||||||||||||
|
Related
party liabilities
|
- | 1,197,855 | - | (1,195,060 | ) |
(c)
|
2,795 | 2,358 | 121 | (5,274 | ) |
(c)
|
- | |||||||||||||||||||||||||
|
Total
liabilities
|
163,267 | 2,516,198 | 928,420 | (1,195,060 | ) | 2,412,825 | 263,825 | 436,068 | (5,274 | ) | 3,107,444 | |||||||||||||||||||||||||||
|
Stockholders'
equity:
|
||||||||||||||||||||||||||||||||||||||
|
Series
preferred stock:
|
||||||||||||||||||||||||||||||||||||||
|
Series
A preferred stock
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Series
B preferred stock
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Series
A common stock
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Common
stock
|
10,497 | 540 | 1 | (541 | ) |
(b)
|
10,497 | 3,301 | 2,500 | (5,801 | ) |
(b)
|
10,497 | |||||||||||||||||||||||||
|
Additional
paid-in capital
|
420,588 | 121,230 | 147,481 | (268,711 | ) |
(b)
|
420,588 | 89,620 | 26,271 | (115,891 | ) |
(b)
|
420,588 | |||||||||||||||||||||||||
|
Accumulated
other comprehensive income (loss)
|
(98,000 | ) | (90,677 | ) | - | 90,677 |
(b)
|
(98,000 | ) | (3,589 | ) | (3,734 | ) | 7,323 |
(b)
|
(98,000 | ) | |||||||||||||||||||||
|
Retained
earnings (deficit)
|
915,862 | (483,223 | ) | (321,215 | ) | 804,438 |
(b)
|
915,862 | 58,595 | 131,684 | (190,279 | ) |
(b)
|
915,862 | ||||||||||||||||||||||||
|
Cost
of common shares in treasury, net
|
(525,653 | ) | - | - | - | (525,653 | ) | - | - | - | (525,653 | ) | ||||||||||||||||||||||||||
|
Unearned
employee stock ownership plan shares
|
- | (5,665 | ) | - | - | (5,665 | ) | - | - | - | (5,665 | ) | ||||||||||||||||||||||||||
|
Total
stockholders' equity (deficit)
|
723,294 | (457,795 | ) | (173,733 | ) | 625,863 | 717,629 | 147,927 | 156,721 | (304,648 | ) | 717,629 | ||||||||||||||||||||||||||
|
Total
liabilities and stockholders' equity
|
$ | 886,561 | $ | 2,058,403 | $ | 754,687 | $ | (569,197 | ) | $ | 3,130,454 | $ | 411,752 | $ | 592,789 | $ | (309,922 | ) | $ | 3,825,073 | ||||||||||||||||||
|
(a)
Balances as of December 31, 2008
|
||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate investment in subsidiaries
|
||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany receivables and payables
|
||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
||||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
|||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||||
|
(In
thousands)
|
|||||||||||||||||||||||||||||||||||||||
|
Revenues:
|
|||||||||||||||||||||||||||||||||||||||
|
Self-moving
equipment rentals
|
$ | - | $ | 321,784 | $ | - | $ | - | $ | 321,784 | $ | - | $ | - | $ | (509 | ) |
(c)
|
$ | 321,275 | |||||||||||||||||||
|
Self-storage
revenues
|
- | 27,578 | 353 | - | 27,931 | - | - | - | 27,931 | ||||||||||||||||||||||||||||||
|
Self-moving
and self-storage products and service sales
|
- | 41,077 | - | - | 41,077 | - | - | - | 41,077 | ||||||||||||||||||||||||||||||
|
Property
management fees
|
- | 5,504 | - | - | 5,504 | - | - | - | 5,504 | ||||||||||||||||||||||||||||||
|
Life
insurance premiums
|
- | - | - | - | - | - | 39,011 | - | 39,011 | ||||||||||||||||||||||||||||||
|
Property
and casualty insurance premiums
|
- | - | - | - | - | 7,810 | - | - | 7,810 | ||||||||||||||||||||||||||||||
|
Net
investment and interest income
|
1,101 | 5,307 | - | - | 6,408 | 1,832 | 4,781 | (332 | ) | (b,e) | 12,689 | ||||||||||||||||||||||||||||
|
Other
revenue
|
- | 9,724 | 18,740 | (20,199 | ) |
(b)
|
8,265 | - | 597 | (531 | ) |
(b)
|
8,331 | ||||||||||||||||||||||||||
|
Total
revenues
|
1,101 | 410,974 | 19,093 | (20,199 | ) | 410,969 | 9,642 | 44,389 | (1,372 | ) | 463,628 | ||||||||||||||||||||||||||||
|
Costs
and expenses:
|
|||||||||||||||||||||||||||||||||||||||
|
Operating
expenses
|
1,631 | 251,253 | 2,239 | (20,199 | ) |
(b)
|
234,924 | 4,003 | 6,817 | (1,031 | ) | (b,c) | 244,713 | ||||||||||||||||||||||||||
|
Commission
expenses
|
- | 37,974 | - | - | 37,974 | - | - | - | 37,974 | ||||||||||||||||||||||||||||||
|
Cost
of sales
|
- | 20,797 | - | - | 20,797 | - | - | - | 20,797 | ||||||||||||||||||||||||||||||
|
Benefits
and losses
|
- | - | - | - | - | 4,003 | 29,956 | - | 33,959 | ||||||||||||||||||||||||||||||
|
Amortization
of deferred policy acquisition costs
|
- | - | - | - | - | - | 2,154 | - | 2,154 | ||||||||||||||||||||||||||||||
|
Lease
expense
|
24 | 38,727 | 1 | - | 38,752 | - | - | (305 | ) |
(b)
|
38,447 | ||||||||||||||||||||||||||||
|
Depreciation,
net of (gains) losses on disposals
|
4 | 53,894 | 3,128 | - | 57,026 | - | - | - | 57,026 | ||||||||||||||||||||||||||||||
|
Total
costs and expenses
|
1,659 | 402,645 | 5,368 | (20,199 | ) | 389,473 | 8,006 | 38,927 | (1,336 | ) | 435,070 | ||||||||||||||||||||||||||||
|
Equity
in earnings of subsidiaries
|
(11,780 | ) | - | - | 16,410 |
(d)
|
4,630 | - | - | (4,630 | ) |
(d)
|
- | ||||||||||||||||||||||||||
|
Earnings
(loss) from operations
|
(12,338 | ) | 8,329 | 13,725 | 16,410 | 26,126 | 1,636 | 5,462 | (4,666 | ) | 28,558 | ||||||||||||||||||||||||||||
|
Interest
income (expense)
|
24,573 | (39,719 | ) | (8,371 | ) | - | (23,517 | ) | - | - | - | (23,517 | ) | ||||||||||||||||||||||||||
|
Pretax
earnings (loss)
|
12,235 | (31,390 | ) | 5,354 | 16,410 | 2,609 | 1,636 | 5,462 | (4,666 | ) | 5,041 | ||||||||||||||||||||||||||||
|
Income
tax benefit (expense)
|
(8,679 | ) | 11,776 | (2,150 | ) | - | 947 | (572 | ) | (1,896 | ) | - | (1,521 | ) | |||||||||||||||||||||||||
|
Net
earnings (loss)
|
3,556 | (19,614 | ) | 3,204 | 16,410 | 3,556 | 1,064 | 3,566 | (4,666 | ) | 3,520 | ||||||||||||||||||||||||||||
|
Excess
carrying amount of preferred stock over consideration paid
|
- | - | - | - | - | - | - | 10 | 10 | ||||||||||||||||||||||||||||||
|
Less: Preferred
stock dividends
|
(3,241 | ) | - | - | - | (3,241 | ) | - | - | 36 |
(e)
|
(3,205 | ) | ||||||||||||||||||||||||||
|
Earnings
(loss) available to common shareholders
|
$ | 315 | $ | (19,614 | ) | $ | 3,204 | $ | 16,410 | $ | 315 | $ | 1,064 | $ | 3,566 | $ | (4,620 | ) | $ | 325 | |||||||||||||||||||
|
(a)
Balances for the quarter ended September 30, 2009
|
|||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate intercompany lease income
|
|||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany premiums
|
|||||||||||||||||||||||||||||||||||||||
|
(d)
Eliminate equity in earnings of subsidiaries
|
|||||||||||||||||||||||||||||||||||||||
|
(e)
Elimination of preferred stock dividend paid to affiliate
|
|||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
||||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
|||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||||
|
(In
thousands)
|
|||||||||||||||||||||||||||||||||||||||
|
Revenues:
|
|||||||||||||||||||||||||||||||||||||||
|
Self-moving
equipment rentals
|
$ | - | $ | 311,597 | $ | - | $ | - | $ | 311,597 | $ | - | $ | - | $ | (40 | ) |
(c)
|
$ | 311,557 | |||||||||||||||||||
|
Self-storage
revenues
|
- | 26,857 | 540 | - | 27,397 | - | - | - | 27,397 | ||||||||||||||||||||||||||||||
|
Self-moving
and self-storage products and service sales
|
- | 38,663 | - | - | 38,663 | - | - | - | 38,663 | ||||||||||||||||||||||||||||||
|
Property
management fees
|
- | 6,059 | - | - | 6,059 | - | - | - | 6,059 | ||||||||||||||||||||||||||||||
|
Life
insurance premiums
|
- | - | - | - | - | - | 27,509 | - | 27,509 | ||||||||||||||||||||||||||||||
|
Property
and casualty insurance premiums
|
- | - | - | - | - | 8,129 | - | - | 8,129 | ||||||||||||||||||||||||||||||
|
Net
investment and interest income
|
1,090 | 6,916 | - | - | 8,006 | 2,188 | 5,012 | (293 | ) |
(b)
|
14,913 | ||||||||||||||||||||||||||||
|
Other
revenue
|
- | 9,652 | 17,641 | (19,164 | ) |
(b)
|
8,129 | - | 821 | (593 | ) |
(b)
|
8,357 | ||||||||||||||||||||||||||
|
Total
revenues
|
1,090 | 399,744 | 18,181 | (19,164 | ) | 399,851 | 10,317 | 33,342 | (926 | ) | 442,584 | ||||||||||||||||||||||||||||
|
Costs
and expenses:
|
|||||||||||||||||||||||||||||||||||||||
|
Operating
expenses
|
2,032 | 267,144 | 2,749 | (19,164 | ) |
(b)
|
252,761 | 3,928 | 5,660 | (625 | ) | (b,c) | 261,724 | ||||||||||||||||||||||||||
|
Commission
expenses
|
- | 36,664 | - | - | 36,664 | - | - | - | 36,664 | ||||||||||||||||||||||||||||||
|
Cost
of sales
|
- | 23,229 | - | - | 23,229 | - | - | - | 23,229 | ||||||||||||||||||||||||||||||
|
Benefits
and losses
|
- | - | - | - | - | 3,766 | 21,065 | - | 24,831 | ||||||||||||||||||||||||||||||
|
Amortization
of deferred policy acquisition costs
|
- | - | - | - | - | 14 | 2,729 | - | 2,743 | ||||||||||||||||||||||||||||||
|
Lease
expense
|
22 | 38,996 | 2 | - | 39,020 | - | - | (301 | ) |
(b)
|
38,719 | ||||||||||||||||||||||||||||
|
Depreciation,
net of (gains) losses on disposals
|
4 | 66,131 | 2,540 | - | 68,675 | - | - | - | 68,675 | ||||||||||||||||||||||||||||||
|
Total
costs and expenses
|
2,058 | 432,164 | 5,291 | (19,164 | ) | 420,349 | 7,708 | 29,454 | (926 | ) | 456,585 | ||||||||||||||||||||||||||||
|
Equity
in earnings of subsidiaries
|
(39,063 | ) | - | - | 43,056 |
(d)
|
3,993 | - | - | (3,993 | ) |
(d)
|
- | ||||||||||||||||||||||||||
|
Earnings
(loss) from operations
|
(40,031 | ) | (32,420 | ) | 12,890 | 43,056 | (16,505 | ) | 2,609 | 3,888 | (3,993 | ) | (14,001 | ) | |||||||||||||||||||||||||
|
Interest
income (expense)
|
23,728 | (39,189 | ) | (10,539 | ) | - | (26,000 | ) | - | - | - | (26,000 | ) | ||||||||||||||||||||||||||
|
Pretax
earnings (loss)
|
(16,303 | ) | (71,609 | ) | 2,351 | 43,056 | (42,505 | ) | 2,609 | 3,888 | (3,993 | ) | (40,001 | ) | |||||||||||||||||||||||||
|
Income
tax benefit (expense)
|
(8,649 | ) | 27,466 | (1,264 | ) | - | 17,553 | (912 | ) | (1,592 | ) | - | 15,049 | ||||||||||||||||||||||||||
|
Net
earnings (loss)
|
(24,952 | ) | (44,143 | ) | 1,087 | 43,056 | (24,952 | ) | 1,697 | 2,296 | (3,993 | ) | (24,952 | ) | |||||||||||||||||||||||||
|
Less: Preferred
stock dividends
|
(3,241 | ) | - | - | - | (3,241 | ) | - | - | - | (3,241 | ) | |||||||||||||||||||||||||||
|
Earnings
(loss) available to common shareholders
|
$ | (28,193 | ) | $ | (44,143 | ) | $ | 1,087 | $ | 43,056 | $ | (28,193 | ) | $ | 1,697 | $ | 2,296 | $ | (3,993 | ) | $ | (28,193 | ) | ||||||||||||||||
|
(a)
Balances for the quarter ended September 30, 2008
|
|||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate intercompany lease income
|
|||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany premiums
|
|||||||||||||||||||||||||||||||||||||||
|
(d)
Eliminate equity in earnings of subsidiaries
|
|||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
||||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
|||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||||
|
(In
thousands)
|
|||||||||||||||||||||||||||||||||||||||
|
Revenues:
|
|||||||||||||||||||||||||||||||||||||||
|
Self-moving
equipment rentals
|
$ | - | $ | 1,122,676 | $ | - | $ | - | $ | 1,122,676 | $ | - | $ | - | $ | (1,257 | ) |
(c)
|
$ | 1,121,419 | |||||||||||||||||||
|
Self-storage
revenues
|
- | 81,337 | 1,010 | - | 82,347 | - | - | - | 82,347 | ||||||||||||||||||||||||||||||
|
Self-moving
and self-storage products and service sales
|
- | 154,421 | - | - | 154,421 | - | - | - | 154,421 | ||||||||||||||||||||||||||||||
|
Property
management fees
|
- | 14,432 | - | - | 14,432 | - | - | - | 14,432 | ||||||||||||||||||||||||||||||
|
Life
insurance premiums
|
- | - | - | - | - | - | 95,353 | - | 95,353 | ||||||||||||||||||||||||||||||
|
Property
and casualty insurance premiums
|
- | - | - | - | - | 21,071 | - | - | 21,071 | ||||||||||||||||||||||||||||||
|
Net
investment and interest income
|
3,253 | 16,585 | - | - | 19,838 | 5,481 | 14,543 | (954 | ) | (b,e) | 38,908 | ||||||||||||||||||||||||||||
|
Other
revenue
|
- | 33,624 | 55,481 | (59,765 | ) |
(b)
|
29,340 | - | 2,100 | (1,180 | ) |
(b)
|
30,260 | ||||||||||||||||||||||||||
|
Total
revenues
|
3,253 | 1,423,075 | 56,491 | (59,765 | ) | 1,423,054 | 26,552 | 111,996 | (3,391 | ) | 1,558,211 | ||||||||||||||||||||||||||||
|
Costs
and expenses:
|
|||||||||||||||||||||||||||||||||||||||
|
Operating
expenses
|
6,341 | 798,359 | 6,436 | (59,765 | ) |
(b)
|
751,371 | 10,882 | 17,102 | (2,411 | ) | (b,c) | 776,944 | ||||||||||||||||||||||||||
|
Commission
expenses
|
- | 133,483 | - | - | 133,483 | - | - | - | 133,483 | ||||||||||||||||||||||||||||||
|
Cost
of sales
|
- | 79,606 | - | - | 79,606 | - | - | - | 79,606 | ||||||||||||||||||||||||||||||
|
Benefits
and losses
|
- | - | - | - | - | 10,984 | 76,476 | - | 87,460 | ||||||||||||||||||||||||||||||
|
Amortization
of deferred policy acquisition costs
|
- | - | - | - | - | - | 6,367 | - | 6,367 | ||||||||||||||||||||||||||||||
|
Lease
expense
|
60 | 118,595 | 6 | - | 118,661 | - | - | (915 | ) |
(b)
|
117,746 | ||||||||||||||||||||||||||||
|
Depreciation,
net of (gains) losses on disposals
|
13 | 163,358 | 9,662 | - | 173,033 | - | - | - | 173,033 | ||||||||||||||||||||||||||||||
|
Total
costs and expenses
|
6,414 | 1,293,401 | 16,104 | (59,765 | ) | 1,256,154 | 21,866 | 99,945 | (3,326 | ) | 1,374,639 | ||||||||||||||||||||||||||||
|
Equity
in earnings of subsidiaries
|
27,522 | - | - | (16,630 | ) |
(d)
|
10,892 | - | - | (10,892 | ) |
(d)
|
- | ||||||||||||||||||||||||||
|
Earnings
from operations
|
24,361 | 129,674 | 40,387 | (16,630 | ) | 177,792 | 4,686 | 12,051 | (10,957 | ) | 183,572 | ||||||||||||||||||||||||||||
|
Interest
income (expense)
|
72,094 | (117,429 | ) | (25,341 | ) | - | (70,676 | ) | - | - | - | (70,676 | ) | ||||||||||||||||||||||||||
|
Pretax
earnings
|
96,455 | 12,245 | 15,046 | (16,630 | ) | 107,116 | 4,686 | 12,051 | (10,957 | ) | 112,896 | ||||||||||||||||||||||||||||
|
Income
tax expense
|
(25,747 | ) | (4,303 | ) | (6,358 | ) | - | (36,408 | ) | (1,640 | ) | (4,205 | ) | - | (42,253 | ) | |||||||||||||||||||||||
|
Net
earnings
|
70,708 | 7,942 | 8,688 | (16,630 | ) | 70,708 | 3,046 | 7,846 | (10,957 | ) | 70,643 | ||||||||||||||||||||||||||||
|
Excess
carrying amount of preferred stock over consideration paid
|
- | - | - | - | - | - | - | 381 | 381 | ||||||||||||||||||||||||||||||
|
Less: Preferred
stock dividends
|
(9,723 | ) | - | - | - | (9,723 | ) | - | - | 65 |
(e)
|
(9,658 | ) | ||||||||||||||||||||||||||
|
Earnings
available to common shareholders
|
$ | 60,985 | $ | 7,942 | $ | 8,688 | $ | (16,630 | ) | $ | 60,985 | $ | 3,046 | $ | 7,846 | $ | (10,511 | ) | $ | 61,366 | |||||||||||||||||||
|
(a)
Balances for the nine months ended September 30, 2009
|
|||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate intercompany lease income
|
|||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany premiums
|
|||||||||||||||||||||||||||||||||||||||
|
(d)
Eliminate equity in earnings of subsidiaries
|
|||||||||||||||||||||||||||||||||||||||
|
(e)
Elimination of preferred stock dividend paid to affiliate
|
|||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
||||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Eliminations
|
Moving
& Storage
Consolidated
|
Property
& Casualty Insurance (a)
|
Life
Insurance
(a)
|
Eliminations
|
AMERCO
Consolidated
|
|||||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||||
|
(In
thousands)
|
|||||||||||||||||||||||||||||||||||||||
|
Revenues:
|
|||||||||||||||||||||||||||||||||||||||
|
Self-moving
equipment rentals
|
$ | - | $ | 1,140,870 | $ | - | $ | - | $ | 1,140,870 | $ | - | $ | - | $ | (40 | ) |
(c)
|
$ | 1,140,830 | |||||||||||||||||||
|
Self-storage
revenues
|
- | 81,527 | 1,322 | - | 82,849 | - | - | - | 82,849 | ||||||||||||||||||||||||||||||
|
Self-moving
and self-storage products and service sales
|
- | 159,515 | - | - | 159,515 | - | - | - | 159,515 | ||||||||||||||||||||||||||||||
|
Property
management fees
|
- | 15,496 | - | - | 15,496 | - | - | - | 15,496 | ||||||||||||||||||||||||||||||
|
Life
insurance premiums
|
- | - | - | - | - | - | 81,525 | - | 81,525 | ||||||||||||||||||||||||||||||
|
Property
and casualty insurance premiums
|
- | - | - | - | - | 21,612 | - | - | 21,612 | ||||||||||||||||||||||||||||||
|
Net
investment and interest income
|
3,326 | 19,708 | - | - | 23,034 | 7,280 | 15,209 | (1,031 | ) | (b,d) | 44,492 | ||||||||||||||||||||||||||||
|
Other
revenue
|
- | 31,886 | 52,935 | (57,215 | ) |
(b)
|
27,606 | - | 4,187 | (1,239 | ) |
(b)
|
30,554 | ||||||||||||||||||||||||||
|
Total
revenues
|
3,326 | 1,449,002 | 54,257 | (57,215 | ) | 1,449,370 | 28,892 | 100,921 | (2,310 | ) | 1,576,873 | ||||||||||||||||||||||||||||
|
Costs
and expenses:
|
|||||||||||||||||||||||||||||||||||||||
|
Operating
expenses
|
6,551 | 817,813 | 7,085 | (57,215 | ) |
(b)
|
774,234 | 10,788 | 16,879 | (1,374 | ) | (b,c,d) | 800,527 | ||||||||||||||||||||||||||
|
Commission
expenses
|
- | 138,711 | - | - | 138,711 | - | - | - | 138,711 | ||||||||||||||||||||||||||||||
|
Cost
of sales
|
- | 90,856 | - | - | 90,856 | - | - | - | 90,856 | ||||||||||||||||||||||||||||||
|
Benefits
and losses
|
- | - | - | - | - | 11,073 | 63,504 | - | 74,577 | ||||||||||||||||||||||||||||||
|
Amortization
of deferred policy acquisition costs
|
- | - | - | - | - | 22 | 7,147 | - | 7,169 | ||||||||||||||||||||||||||||||
|
Lease
expense
|
70 | 112,631 | 5 | - | 112,706 | - | - | (903 | ) |
(b)
|
111,803 | ||||||||||||||||||||||||||||
|
Depreciation,
net of (gains) losses on disposals
|
13 | 191,416 | 8,618 | - | 200,047 | - | - | - | 200,047 | ||||||||||||||||||||||||||||||
|
Total
costs and expenses
|
6,634 | 1,351,427 | 15,708 | (57,215 | ) | 1,316,554 | 21,883 | 87,530 | (2,277 | ) | 1,423,690 | ||||||||||||||||||||||||||||
|
Equity
in earnings of subsidiaries
|
7,735 | - | - | 5,480 |
(e)
|
13,215 | - | - | (13,215 | ) |
(e)
|
- | |||||||||||||||||||||||||||
|
Earnings
from operations
|
4,427 | 97,575 | 38,549 | 5,480 | 146,031 | 7,009 | 13,391 | (13,248 | ) | 153,183 | |||||||||||||||||||||||||||||
|
Interest
income (expense)
|
69,375 | (112,318 | ) | (31,864 | ) | - | (74,807 | ) | - | - | 33 |
(d)
|
(74,774 | ) | |||||||||||||||||||||||||
|
Pretax
earnings (loss)
|
73,802 | (14,743 | ) | 6,685 | 5,480 | 71,224 | 7,009 | 13,391 | (13,215 | ) | 78,409 | ||||||||||||||||||||||||||||
|
Income
tax benefit (expense)
|
(25,104 | ) | 6,227 | (3,649 | ) | - | (22,526 | ) | (2,453 | ) | (4,732 | ) | - | (29,711 | ) | ||||||||||||||||||||||||
|
Net
earnings (loss)
|
48,698 | (8,516 | ) | 3,036 | 5,480 | 48,698 | 4,556 | 8,659 | (13,215 | ) | 48,698 | ||||||||||||||||||||||||||||
|
Less: Preferred
stock dividends
|
(9,723 | ) | - | - | - | (9,723 | ) | - | - | - | (9,723 | ) | |||||||||||||||||||||||||||
|
Earnings
(loss) available to common shareholders
|
$ | 38,975 | $ | (8,516 | ) | $ | 3,036 | $ | 5,480 | $ | 38,975 | $ | 4,556 | $ | 8,659 | $ | (13,215 | ) | $ | 38,975 | |||||||||||||||||||
|
(a)
Balances for the nine months ended September 30, 2008
|
|||||||||||||||||||||||||||||||||||||||
|
(b)
Eliminate intercompany lease income
|
|||||||||||||||||||||||||||||||||||||||
|
(c)
Eliminate intercompany premiums
|
|||||||||||||||||||||||||||||||||||||||
|
(d)
Eliminate intercompany interest on debt
|
|||||||||||||||||||||||||||||||||||||||
|
(e)
Eliminate equity in earnings of subsidiaries
|
|||||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
|||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Elimination
|
Moving
& Storage
Consolidated
|
Property
&
Casualty
Insurance
(a)
|
Life
Insurance
(a)
|
Elimination
|
AMERCO
Consolidated
|
||||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||||||||||||
|
Cash
flows from operating activities:
|
(In
thousands)
|
|||||||||||||||||||||||||||||||||||
|
Net
earnings
|
$ | 70,708 | $ | 7,942 | $ | 8,688 | $ | (16,630 | ) | $ | 70,708 | $ | 3,046 | $ | 7,846 | $ | (10,957 | ) | $ | 70,643 | ||||||||||||||||
|
Earnings
from consolidated entities
|
(27,522 | ) | - | - | 16,630 | (10,892 | ) | - | - | 10,892 | - | |||||||||||||||||||||||||
|
Adjustments
to reconcile net earnings to cash provided by operations:
|
||||||||||||||||||||||||||||||||||||
|
Depreciation
|
13 | 164,901 | 9,625 | - | 174,539 | - | - | - | 174,539 | |||||||||||||||||||||||||||
|
Amortization
of deferred policy acquisition costs
|
- | - | - | - | - | - | 6,367 | - | 6,367 | |||||||||||||||||||||||||||
|
Change
in allowance for losses on trade receivables
|
- | 141 | - | - | 141 | - | (2 | ) | - | 139 | ||||||||||||||||||||||||||
|
Change
in allowance for losses on mortgage notes
|
- | (6 | ) | - | - | (6 | ) | - | - | - | (6 | ) | ||||||||||||||||||||||||
|
Change
in allowance for inventory reserve
|
- | 2,422 | - | - | 2,422 | - | - | - | 2,422 | |||||||||||||||||||||||||||
|
Net
(gain) loss on sale of real and personal property
|
- | (1,543 | ) | 37 | - | (1,506 | ) | - | - | - | (1,506 | ) | ||||||||||||||||||||||||
|
Net
(gain) loss on sale of investments
|
- | - | - | - | - | 40 | (890 | ) | - | (850 | ) | |||||||||||||||||||||||||
|
Deferred
income taxes
|
35,517 | - | - | - | 35,517 | 1,441 | 2,809 | - | 39,767 | |||||||||||||||||||||||||||
|
Net
change in other operating assets and liabilities:
|
||||||||||||||||||||||||||||||||||||
|
Reinsurance
recoverables and trade receivables
|
- | (262 | ) | 7 | - | (255 | ) | 14,208 | (3,475 | ) | - | 10,478 | ||||||||||||||||||||||||
|
Inventories
|
- | 10,644 | - | - | 10,644 | - | - | - | 10,644 | |||||||||||||||||||||||||||
|
Prepaid
expenses
|
663 | 1,049 | (334 | ) | - | 1,378 | - | - | - | 1,378 | ||||||||||||||||||||||||||
|
Capitalization
of deferred policy acquisition costs
|
- | - | - | - | - | - | (10,383 | ) | - | (10,383 | ) | |||||||||||||||||||||||||
|
Other
assets
|
(6 | ) | 3,221 | 1,226 | - | 4,441 | 266 | (172 | ) | - | 4,535 | |||||||||||||||||||||||||
|
Related
party assets
|
483 | 1,118 | (25 | ) | - | 1,576 | 576 | - | - | 2,152 | ||||||||||||||||||||||||||
|
Accounts
payable and accrued expenses
|
(170 | ) | (27,130 | ) | (2,514 | ) | - | (29,814 | ) | - | 7,060 | - | (22,754 | ) | ||||||||||||||||||||||
|
Policy
benefits and losses, claims and loss expenses payable
|
- | 24,659 | - | - | 24,659 | (14,956 | ) | 17,307 | - | 27,010 | ||||||||||||||||||||||||||
|
Other
policyholders' funds and liabilities
|
- | - | - | - | - | (1,318 | ) | (11 | ) | - | (1,329 | ) | ||||||||||||||||||||||||
|
Deferred
income
|
- | 418 | - | - | 418 | - | - | - | 418 | |||||||||||||||||||||||||||
|
Related
party liabilities
|
- | (349 | ) | - | - | (349 | ) | (685 | ) | 58 | - | (976 | ) | |||||||||||||||||||||||
|
Net
cash provided (used) by operating activities
|
79,686 | 187,225 | 16,710 | - | 283,621 | 2,618 | 26,514 | (65 | ) | 312,688 | ||||||||||||||||||||||||||
|
Cash
flows from investing activities:
|
||||||||||||||||||||||||||||||||||||
|
Purchases
of:
|
||||||||||||||||||||||||||||||||||||
|
Property,
plant and equipment
|
(3 | ) | (197,938 | ) | (14,918 | ) | - | (212,859 | ) | - | - | - | (212,859 | ) | ||||||||||||||||||||||
|
Short
term investments
|
- | - | - | - | - | (67,823 | ) | (138,858 | ) | - | (206,681 | ) | ||||||||||||||||||||||||
|
Fixed
maturities investments
|
- | - | - | - | - | (30,302 | ) | (99,099 | ) | - | (129,401 | ) | ||||||||||||||||||||||||
|
Preferred
stock
|
- | - | - | - | - | (1,539 | ) | - | - | (1,539 | ) | |||||||||||||||||||||||||
|
Real
estate
|
- | (204 | ) | (253 | ) | - | (457 | ) | - | - | - | (457 | ) | |||||||||||||||||||||||
|
Mortgage
loans
|
- | (467 | ) | (317 | ) | - | (784 | ) | (1,311 | ) | (118 | ) | - | (2,213 | ) | |||||||||||||||||||||
|
Proceeds
from sales of:
|
||||||||||||||||||||||||||||||||||||
|
Property,
plant and equipment
|
- | 129,709 | 1,080 | - | 130,789 | - | - | - | 130,789 | |||||||||||||||||||||||||||
|
Short
term investments
|
- | - | - | - | - | 76,703 | 140,229 | - | 216,932 | |||||||||||||||||||||||||||
|
Fixed
maturities investments
|
- | - | - | - | - | 22,959 | 104,285 | - | 127,244 | |||||||||||||||||||||||||||
|
Preferred
stock
|
- | - | - | - | - | 1,724 | 512 | - | 2,236 | |||||||||||||||||||||||||||
|
Real
estate
|
- | - | - | - | - | 53 | 53 | |||||||||||||||||||||||||||||
|
Mortgage
loans
|
- | - | - | - | - | 51 | 4,677 | - | 4,728 | |||||||||||||||||||||||||||
|
Payments
from notes and mortgage receivables
|
- | 131 | - | - | 131 | - | - | - | 131 | |||||||||||||||||||||||||||
|
Net
cash provided (used) by investing activities
|
(3 | ) | (68,769 | ) | (14,408 | ) | - | (83,180 | ) | 515 | 11,628 | - | (71,037 | ) | ||||||||||||||||||||||
|
(page
1 of 2)
|
||||||||||||||||||||||||||||||||||||
|
(a)
Balance for the period ended September 30, 2009
|
||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Elimination
|
Moving
& Storage
Consolidated
|
Property
&
Casualty
Insurance
(a)
|
Life
Insurance
(a)
|
Elimination
|
AMERCO
Consolidated
|
|||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||
|
Cash
flows from financing activities:
|
(In
thousands)
|
||||||||||||||||||||||||||||||||||||
|
Borrowings
from credit facilities
|
- | 33,734 | 29,359 | - | 63,093 | - | - | - | 63,093 | ||||||||||||||||||||||||||||
|
Principal
repayments on credit facilities
|
- | (80,241 | ) | (18,636 | ) | - | (98,877 | ) | - | - | - | (98,877 | ) | ||||||||||||||||||||||||
|
Debt
issuance costs
|
- | (2,109 | ) | (216 | ) | - | (2,325 | ) | - | - | - | (2,325 | ) | ||||||||||||||||||||||||
|
Capital
lease payments
|
- | (2,519 | ) | - | - | (2,519 | ) | - | - | - | (2,519 | ) | |||||||||||||||||||||||||
|
Leveraged
Employee Stock Ownership Plan - repayments from loan
|
- | 812 | - | - | 812 | - | - | - | 812 | ||||||||||||||||||||||||||||
|
Proceeds
from (repayment of) intercompany loans
|
(77,318 | ) | 90,124 | (12,806 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||
|
Preferred
stock dividends paid
|
(9,723 | ) | - | - | - | (9,723 | ) | - | - | 65 |
(b)
|
(9,658 | ) | ||||||||||||||||||||||||
|
Dividend
from related party
|
7,764 | - | - | - | 7,764 | - | - | - | 7,764 | ||||||||||||||||||||||||||||
|
Investment
contract deposits
|
- | - | - | - | - | - | 8,230 | - | 8,230 | ||||||||||||||||||||||||||||
|
Investment
contract withdrawals
|
- | - | - | - | - | - | (38,908 | ) | - | (38,908 | ) | ||||||||||||||||||||||||||
|
Net
cash provided (used) by financing activities
|
(79,277 | ) | 39,801 | (2,299 | ) | - | (41,775 | ) | - | (30,678 | ) | 65 | (72,388 | ) | |||||||||||||||||||||||
|
Effects
of exchange rate on cash
|
- | 1,851 | - | - | 1,851 | - | - | - | 1,851 | ||||||||||||||||||||||||||||
|
Increase
in cash and cash equivalents
|
406 | 160,108 | 3 | - | 160,517 | 3,133 | 7,464 | - | 171,114 | ||||||||||||||||||||||||||||
|
Cash
and cash equivalents at beginning of period
|
38 | 213,040 | - | - | 213,078 | 19,197 | 8,312 | - | 240,587 | ||||||||||||||||||||||||||||
|
Cash
and cash equivalents at end of period
|
$ | 444 | $ | 373,148 | $ | 3 | $ | - | $ | 373,595 | $ | 22,330 | $ | 15,776 | $ | - | $ | 411,701 | |||||||||||||||||||
|
(page
2 of 2)
|
|||||||||||||||||||||||||||||||||||||
|
(a)
Balance for the period ended September 30, 2009
|
|||||||||||||||||||||||||||||||||||||
|
(b)
Elimination of preferred stock dividend paid to affiliate
|
|||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
||||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Elimination
|
Moving
& Storage
Consolidated
|
Property
&
Casualty
Insurance
(a)
|
Life
Insurance
(a)
|
Elimination
|
AMERCO
Consolidated
|
|
||||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||
|
Cash
flows from operating activities:
|
(In
thousands)
|
||||||||||||||||||||||||||||||||||||
|
Net
earnings (loss)
|
$ | 48,698 | $ | (8,516 | ) | $ | 3,036 | $ | 5,480 | $ | 48,698 | $ | 4,556 | $ | 8,659 | $ | (13,215 | ) | $ | 48,698 | |||||||||||||||||
|
Earnings
from consolidated entities
|
(7,735 | ) | - | - | (5,480 | ) | (13,215 | ) | - | - | 13,215 | - | |||||||||||||||||||||||||
|
Adjustments
to reconcile net earnings to cash provided by operations:
|
|||||||||||||||||||||||||||||||||||||
|
Depreciation
|
13 | 175,857 | 9,157 | - | 185,027 | - | - | - | 185,027 | ||||||||||||||||||||||||||||
|
Amortization
of deferred policy acquisition costs
|
- | - | - | - | - | 22 | 7,147 | - | 7,169 | ||||||||||||||||||||||||||||
|
Change
in provision for losses on trade receivables
|
- | (207 | ) | - | - | (207 | ) | - | 69 | - | (138 | ) | |||||||||||||||||||||||||
|
Change
in provision for losses on mortgage notes
|
- | (308 | ) | - | - | (308 | ) | - | - | - | (308 | ) | |||||||||||||||||||||||||
|
Change
in provision for inventory reserve
|
- | 1,488 | - | - | 1,488 | - | - | - | 1,488 | ||||||||||||||||||||||||||||
|
Net
(gain) loss on sale of real and personal property
|
- | 15,559 | (539 | ) | - | 15,020 | - | - | - | 15,020 | |||||||||||||||||||||||||||
|
Net
(gain) loss on sale of investments
|
- | - | - | - | - | (99 | ) | 252 | - | 153 | |||||||||||||||||||||||||||
|
Deferred
income taxes
|
19,043 | - | - | - | 19,043 | 1,755 | 1,310 | - | 22,108 | ||||||||||||||||||||||||||||
|
Net
change in other operating assets and liabilities:
|
|||||||||||||||||||||||||||||||||||||
|
Reinsurance
recoverables and trade receivables
|
- | 4,432 | (1 | ) | - | 4,431 | (10,625 | ) | (157 | ) | - | (6,351 | ) | ||||||||||||||||||||||||
|
Inventories
|
- | (11,573 | ) | - | - | (11,573 | ) | - | - | - | (11,573 | ) | |||||||||||||||||||||||||
|
Prepaid
expenses
|
4,488 | 2,442 | (204 | ) | - | 6,726 | - | - | - | 6,726 | |||||||||||||||||||||||||||
|
Capitalization
of deferred policy acquisition costs
|
- | - | - | - | - | 8 | (7,517 | ) | - | (7,509 | ) | ||||||||||||||||||||||||||
|
Other
assets
|
- | (6,212 | ) | 1,260 | - | (4,952 | ) | 516 | 156 | - | (4,280 | ) | |||||||||||||||||||||||||
|
Related
party assets
|
3,675 | (4,501 | ) | (68 | ) | - | (894 | ) | 4,680 | - | - | 3,786 | |||||||||||||||||||||||||
|
Accounts
payable and accrued expenses
|
1,643 | (9,224 | ) | 864 | - | (6,717 | ) | - | (207 | ) | - | (6,924 | ) | ||||||||||||||||||||||||
|
Policy
benefits and losses, claims and loss expenses payable
|
- | 1,718 | - | - | 1,718 | (3,344 | ) | (2,144 | ) | - | (3,770 | ) | |||||||||||||||||||||||||
|
Other
policyholders' funds and liabilities
|
- | - | - | - | - | (816 | ) | (1,783 | ) | - | (2,599 | ) | |||||||||||||||||||||||||
|
Deferred
income
|
- | 10,675 | - | - | 10,675 | - | - | - | 10,675 | ||||||||||||||||||||||||||||
|
Related
party liabilities
|
- | (1,244 | ) | - | - | (1,244 | ) | (60 | ) | (3,189 | ) | - | (4,493 | ) | |||||||||||||||||||||||
|
Net
cash provided (used) by operating activities
|
69,825 | 170,386 | 13,505 | - | 253,716 | (3,407 | ) | 2,596 | - | 252,905 | |||||||||||||||||||||||||||
|
Cash
flows from investing activities:
|
|||||||||||||||||||||||||||||||||||||
|
Purchases
of:
|
|||||||||||||||||||||||||||||||||||||
|
Property,
plant and equipment
|
(1 | ) | (296,094 | ) | (20,875 | ) | - | (316,970 | ) | - | - | - | (316,970 | ) | |||||||||||||||||||||||
|
Short
term investments
|
- | - | - | - | - | (86,175 | ) | (167,611 | ) | - | (253,786 | ) | |||||||||||||||||||||||||
|
Fixed
maturities investments
|
- | - | - | - | - | (11,206 | ) | (115,169 | ) | - | (126,375 | ) | |||||||||||||||||||||||||
|
Preferred
stock
|
- | - | - | - | - | - | (2,000 | ) | (2,000 | ) | |||||||||||||||||||||||||||
|
Real
estate
|
- | (8 | ) | - | - | (8 | ) | (404 | ) | - | - | (412 | ) | ||||||||||||||||||||||||
|
Mortgage
loans
|
- | (1,358 | ) | (195 | ) | - | (1,553 | ) | - | (10,593 | ) | - | (12,146 | ) | |||||||||||||||||||||||
|
Proceeds
from sales of:
|
|||||||||||||||||||||||||||||||||||||
|
Property,
plant and equipment
|
- | 105,009 | 1,426 | - | 106,435 | - | - | - | 106,435 | ||||||||||||||||||||||||||||
|
Short
term investments
|
- | - | - | - | - | 73,380 | 171,019 | - | 244,399 | ||||||||||||||||||||||||||||
|
Fixed
maturities investments
|
- | - | - | - | - | 56,179 | 139,272 | - | 195,451 | ||||||||||||||||||||||||||||
|
Equity
securities
|
- | - | - | - | - | - | 28 | - | 28 | ||||||||||||||||||||||||||||
|
Real
estate
|
- | - | 704 | - | 704 | - | - | - | 704 | ||||||||||||||||||||||||||||
|
Mortgage
loans
|
- | - | - | - | - | 19 | 5,146 | - | 5,165 | ||||||||||||||||||||||||||||
|
Payments
from notes and mortgage receivables
|
- | 816 | - | - | 816 | - | - | - | 816 | ||||||||||||||||||||||||||||
|
Net
cash provided (used) by investing activities
|
(1 | ) | (191,635 | ) | (18,940 | ) | - | (210,576 | ) | 31,793 | 20,092 | - | (158,691 | ) | |||||||||||||||||||||||
|
(page
1 of 2)
|
|||||||||||||||||||||||||||||||||||||
|
(a)
Balance for the period ended September 30, 2008
|
|||||||||||||||||||||||||||||||||||||
|
Moving
& Storage
|
AMERCO
Legal Group
|
|||||||||||||||||||||||||||||||||||
|
AMERCO
|
U-Haul
|
Real
Estate
|
Elimination
|
Moving
& Storage
Consolidated
|
Property
&
Casualty
Insurance
(a)
|
Life
Insurance
(a)
|
Elimination
|
AMERCO
Consolidated
|
||||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||||||||||||
|
Cash
flows from financing activities:
|
(In
thousands)
|
|||||||||||||||||||||||||||||||||||
|
Borrowings
from credit facilities
|
- | 83,098 | 82,232 | - | 165,330 | - | - | - | 165,330 | |||||||||||||||||||||||||||
|
Principal
repayments on credit facilities
|
- | (92,248 | ) | (24,959 | ) | - | (117,207 | ) | - | - | - | (117,207 | ) | |||||||||||||||||||||||
|
Debt
issuance costs
|
- | (360 | ) | - | - | (360 | ) | - | - | - | (360 | ) | ||||||||||||||||||||||||
|
Capital
lease payments
|
- | (561 | ) | - | - | (561 | ) | - | - | - | (561 | ) | ||||||||||||||||||||||||
|
Leveraged
Employee Stock Ownership Plan - repayments from loan
|
- | 951 | - | - | 951 | - | - | - | 951 | |||||||||||||||||||||||||||
|
Repurchase
of stock
|
(963 | ) | - | - | - | (963 | ) | - | - | - | (963 | ) | ||||||||||||||||||||||||
|
Proceeds
from (repayment of) intercompany loans
|
(61,148 | ) | 112,986 | (51,838 | ) | - | - | - | - | - | - | |||||||||||||||||||||||||
|
Preferred
stock dividends paid
|
(9,723 | ) | - | - | - | (9,723 | ) | - | - | - | (9,723 | ) | ||||||||||||||||||||||||
|
Net
dividend from related party
|
2,010 | - | - | - | 2,010 | (2,010 | ) | - | - | - | ||||||||||||||||||||||||||
|
Investment
contract deposits
|
- | - | - | - | - | - | 14,460 | - | 14,460 | |||||||||||||||||||||||||||
|
Investment
contract withdrawals
|
- | - | - | - | - | - | (39,867 | ) | - | (39,867 | ) | |||||||||||||||||||||||||
|
Net
cash provided (used) by financing activities
|
(69,824 | ) | 103,866 | 5,435 | - | 39,477 | (2,010 | ) | (25,407 | ) | - | 12,060 | ||||||||||||||||||||||||
|
Effects
of exchange rate on cash
|
- | (1,379 | ) | - | - | (1,379 | ) | - | - | - | (1,379 | ) | ||||||||||||||||||||||||
|
Increase
(decrease) in cash and cash equivalents
|
- | 81,238 | - | - | 81,238 | 26,376 | (2,719 | ) | - | 104,895 | ||||||||||||||||||||||||||
|
Cash
and cash equivalents at beginning of period
|
30 | 191,220 | - | - | 191,250 | 6,848 | 8,524 | - | 206,622 | |||||||||||||||||||||||||||
|
Cash
and cash equivalents at end of period
|
$ | 30 | $ | 272,458 | $ | - | $ | - | $ | 272,488 | $ | 33,224 | $ | 5,805 | $ | - | $ | 311,517 | ||||||||||||||||||
|
(page
2 of 2)
|
||||||||||||||||||||||||||||||||||||
|
(a)
Balance for the period ended September 30, 2008
|
||||||||||||||||||||||||||||||||||||
|
United
States
|
Canada
|
Consolidated
|
||||||||||
|
(Unaudited)
|
||||||||||||
|
(All
amounts are in thousands of U.S. $'s)
|
||||||||||||
|
Quarter
ended December 31, 2009
|
||||||||||||
|
Total
revenues
|
$ | 437,238 | $ | 26,390 | $ | 463,628 | ||||||
|
Depreciation
and amortization, net of (gains) losses on disposals
|
57,424 | 1,756 | 59,180 | |||||||||
|
Interest
expense
|
23,362 | 155 | 23,517 | |||||||||
|
Pretax
earnings
|
3,128 | 1,913 | 5,041 | |||||||||
|
Income
tax expense
|
871 | 650 | 1,521 | |||||||||
|
Identifiable
assets
|
3,856,048 | 113,641 | 3,969,689 | |||||||||
|
Quarter
ended December 31, 2008
|
||||||||||||
|
Total
revenues
|
$ | 420,215 | $ | 22,369 | $ | 442,584 | ||||||
|
Depreciation
and amortization, net of (gains) losses on disposals
|
69,965 | 1,453 | 71,418 | |||||||||
|
Interest
expense
|
25,873 | 127 | 26,000 | |||||||||
|
Pretax
earnings (loss)
|
(40,206 | ) | 205 | (40,001 | ) | |||||||
|
Income
tax expense (benefit)
|
(15,118 | ) | 69 | (15,049 | ) | |||||||
|
Identifiable
assets
|
3,804,372 | 91,988 | 3,896,360 | |||||||||
|
United
States
|
Canada
|
Consolidated
|
||||||||||
|
(Unaudited)
|
||||||||||||
|
(All
amounts are in thousands of U.S. $'s)
|
||||||||||||
|
Nine
months ended December 31, 2009
|
||||||||||||
|
Total
revenues
|
$ | 1,464,746 | $ | 93,465 | $ | 1,558,211 | ||||||
|
Depreciation
and amortization, net of (gains) losses on disposals
|
174,359 | 5,041 | 179,400 | |||||||||
|
Interest
expense
|
70,227 | 449 | 70,676 | |||||||||
|
Pretax
earnings
|
102,657 | 10,239 | 112,896 | |||||||||
|
Income
tax expense
|
38,771 | 3,482 | 42,253 | |||||||||
|
Identifiable
assets
|
3,856,048 | 113,641 | 3,969,689 | |||||||||
|
Nine
months ended December 31, 2008
|
||||||||||||
|
Total
revenues
|
$ | 1,483,062 | $ | 93,811 | $ | 1,576,873 | ||||||
|
Depreciation
and amortization, net of (gains) losses on disposals
|
200,957 | 6,259 | 207,216 | |||||||||
|
Interest
expense
|
74,301 | 473 | 74,774 | |||||||||
|
Pretax
earnings
|
71,983 | 6,426 | 78,409 | |||||||||
|
Income
tax expense
|
27,526 | 2,185 | 29,711 | |||||||||
|
Identifiable
assets
|
3,804,372 | 91,988 | 3,896,360 | |||||||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Service
cost for benefits earned during the period
|
$ | 105 | $ | 102 | ||||
|
Interest
cost on accumulated postretirement benefit
|
151 | 135 | ||||||
|
Other
components
|
(26 | ) | (23 | ) | ||||
|
Net
periodic postretirement benefit cost
|
$ | 230 | $ | 214 | ||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Service
cost for benefits earned during the period
|
$ | 315 | $ | 308 | ||||
|
Interest
cost on accumulated postretirement benefit
|
452 | 403 | ||||||
|
Other
components
|
(78 | ) | (70 | ) | ||||
|
Net
periodic postretirement benefit cost
|
$ | 689 | $ | 641 | ||||
|
Total
|
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In
thousands)
|
||||||||||||||||
|
Assets
|
||||||||||||||||
|
Short-term
investments
|
$ | 462,209 | $ | 462,209 | $ | - | $ | - | ||||||||
|
Fixed
maturities - available for sale
|
536,458 | 518,601 | 15,931 | 1,926 | ||||||||||||
|
Preferred
stock
|
18,075 | 18,075 | - | - | ||||||||||||
|
Common
stock
|
13 | 13 | - | - | ||||||||||||
|
Less:
Preferred stock of AMERCO held by RepWest
|
(1,874 | ) | (1,874 | ) | - | - | ||||||||||
|
Total
|
$ | 1,014,881 | $ | 997,024 | $ | 15,931 | $ | 1,926 | ||||||||
|
Liabilities
|
||||||||||||||||
|
Guaranteed
residual values of TRAC leases
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Derivatives
|
51,028 | - | 51,028 | - | ||||||||||||
|
Total
|
$ | 51,028 | $ | - | $ | 51,028 | $ | - | ||||||||
|
Fixed
Maturities - Auction Rate Securities
|
Fixed
Maturities - Asset Backed Securities
|
Common
Stock
|
Total
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
(In
thousands)
|
||||||||||||||||
|
Balance
at March 31, 2009
|
$ | 2,413 | $ | - | $ | 5 | $ | 2,418 | ||||||||
|
Transfers
into Level 3 (a)
|
- | 363 | - | 363 | ||||||||||||
|
Fixed
Maturities - Auction Rate Securities gain (unrealized)
|
158 | - | - | 158 | ||||||||||||
|
Sale
of securities
|
- | - | (5 | ) | (5 | ) | ||||||||||
|
Balance
at June 30, 2009
|
2,571 | 363 | - | 2,934 | ||||||||||||
|
Fixed
Maturities - Auction Rate Securities gain (unrealized)
|
6 | - | - | 6 | ||||||||||||
|
Fixed
Maturities - Asset Backed Securities loss (realized)
|
- | (106 | ) | - | (106 | ) | ||||||||||
|
Fixed
Maturities - Asset Backed Securities loss (unrealized)
|
- | (219 | ) | - | (219 | ) | ||||||||||
|
Securities
called at par
|
(222 | ) | - | - | (222 | ) | ||||||||||
|
Balance
at September 30, 2009
|
2,355 | 38 | - | 2,393 | ||||||||||||
|
Fixed
Maturities - Auction Rate Securities gain (unrealized)
|
18 | - | - | 18 | ||||||||||||
|
Fixed
Maturities - Asset Backed Securities gain (unrealized)
|
- | 234 | - | 234 | ||||||||||||
|
Securities
OTTI loss (realized)
|
- | (226 | ) | - | (226 | ) | ||||||||||
|
Securities
called at par
|
(493 | ) | - | - | (493 | ) | ||||||||||
|
Balance
at December 31, 2009
|
$ | 1,880 | $ | 46 | $ | - | $ | 1,926 | ||||||||
|
|
AMERCO’s
three reportable segments are:
|
|
|
(a)
|
Moving
and Storage, comprised of AMERCO, U-Haul, and Real Estate and the
subsidiaries of U-Haul and Real
Estate,
|
|
|
(b)
|
Property
and Casualty Insurance, comprised of RepWest and its subsidiaries and
ARCOA, and
|
|
|
(c)
|
Life
Insurance, comprised of Oxford and its
subsidiaries.
|
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Self-moving
equipment rentals
|
$ | 321,275 | $ | 311,557 | ||||
|
Self-storage
revenues
|
27,931 | 27,397 | ||||||
|
Self-moving
and self-storage products and service sales
|
41,077 | 38,663 | ||||||
|
Property
management fees
|
5,504 | 6,059 | ||||||
|
Life
insurance premiums
|
39,011 | 27,509 | ||||||
|
Property
and casualty insurance premiums
|
7,810 | 8,129 | ||||||
|
Net
investment and interest income
|
12,689 | 14,913 | ||||||
|
Other
revenue
|
8,331 | 8,357 | ||||||
|
Consolidated
revenue
|
$ | 463,628 | $ | 442,584 | ||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Moving
and storage
|
||||||||
|
Revenues
|
$ | 410,969 | $ | 399,851 | ||||
|
Earnings
(loss) from operations
|
26,126 | (16,505 | ) | |||||
|
Property
and casualty insurance
|
||||||||
|
Revenues
|
9,642 | 10,317 | ||||||
|
Earnings
from operations
|
1,636 | 2,609 | ||||||
|
Life
insurance
|
||||||||
|
Revenues
|
44,389 | 33,342 | ||||||
|
Earnings
from operations
|
5,462 | 3,888 | ||||||
|
Eliminations
|
||||||||
|
Revenues
|
(1,372 | ) | (926 | ) | ||||
|
Earnings
from operations
|
(4,666 | ) | (3,993 | ) | ||||
|
Consolidated
results
|
||||||||
|
Revenues
|
463,628 | 442,584 | ||||||
|
Earnings
(loss) from operations
|
28,558 | (14,001 | ) | |||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Self-moving
equipment rentals
|
$ | 321,784 | $ | 311,597 | ||||
|
Self-storage
revenues
|
27,931 | 27,397 | ||||||
|
Self-moving
and self-storage products and service sales
|
41,077 | 38,663 | ||||||
|
Property
management fees
|
5,504 | 6,059 | ||||||
|
Net
investment and interest income
|
6,408 | 8,006 | ||||||
|
Other
revenue
|
8,265 | 8,129 | ||||||
|
Moving
and Storage revenue
|
$ | 410,969 | $ | 399,851 | ||||
|
Quarter
Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands, except occupancy rate)
|
||||||||
|
Room
count as of December 31
|
143 | 137 | ||||||
|
Square
footage as of December 31
|
11,625 | 11,033 | ||||||
|
Average
number of rooms occupied
|
106 | 106 | ||||||
|
Average
occupancy rate based on room count
|
74.1 | % | 78.0 | % | ||||
|
Average
square footage occupied
|
8,799 | 8,718 | ||||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Self-moving
equipment rentals
|
$ | 1,121,419 | $ | 1,140,830 | ||||
|
Self-storage
revenues
|
82,347 | 82,849 | ||||||
|
Self-moving
and self-storage products and service sales
|
154,421 | 159,515 | ||||||
|
Property
management fees
|
14,432 | 15,496 | ||||||
|
Life
insurance premiums
|
95,353 | 81,525 | ||||||
|
Property
and casualty insurance premiums
|
21,071 | 21,612 | ||||||
|
Net
investment and interest income
|
38,908 | 44,492 | ||||||
|
Other
revenue
|
30,260 | 30,554 | ||||||
|
Consolidated
revenue
|
$ | 1,558,211 | $ | 1,576,873 | ||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Moving
and storage
|
||||||||
|
Revenues
|
$ | 1,423,054 | $ | 1,449,370 | ||||
|
Earnings
from operations
|
177,792 | 146,031 | ||||||
|
Property
and casualty insurance
|
||||||||
|
Revenues
|
26,552 | 28,892 | ||||||
|
Earnings
from operations
|
4,686 | 7,009 | ||||||
|
Life
insurance
|
||||||||
|
Revenues
|
111,996 | 100,921 | ||||||
|
Earnings
from operations
|
12,051 | 13,391 | ||||||
|
Eliminations
|
||||||||
|
Revenues
|
(3,391 | ) | (2,310 | ) | ||||
|
Earnings
from operations
|
(10,957 | ) | (13,248 | ) | ||||
|
Consolidated
results
|
||||||||
|
Revenues
|
1,558,211 | 1,576,873 | ||||||
|
Earnings
from operations
|
183,572 | 153,183 | ||||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands)
|
||||||||
|
Self-moving
equipment rentals
|
$ | 1,122,676 | $ | 1,140,870 | ||||
|
Self-storage
revenues
|
82,347 | 82,849 | ||||||
|
Self-moving
and self-storage products and service sales
|
154,421 | 159,515 | ||||||
|
Property
management fees
|
14,432 | 15,496 | ||||||
|
Net
investment and interest income
|
19,838 | 23,034 | ||||||
|
Other
revenue
|
29,340 | 27,606 | ||||||
|
Moving
and Storage revenue
|
$ | 1,423,054 | $ | 1,449,370 | ||||
|
Nine
Months Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
(Unaudited)
|
||||||||
|
(In
thousands, except occupancy rate)
|
||||||||
|
Room
count as of December 31
|
143 | 137 | ||||||
|
Square
footage as of December 31
|
11,625 | 11,033 | ||||||
|
Average
number of rooms occupied
|
106 | 107 | ||||||
|
Average
occupancy rate based on room count
|
75.7 | % | 80.2 | % | ||||
|
Average
square footage occupied
|
8,824 | 8,808 | ||||||
|
Moving
& Storage
|
Property
and Casualty Insurance (a)
|
Life
Insurance (a)
|
||||||||||
|
(Unaudited)
|
||||||||||||
|
(In
thousands)
|
||||||||||||
|
Cash
and cash equivalents
|
$ | 373,595 | $ | 22,330 | $ | 15,776 | ||||||
|
Other
financial assets
|
341,254 | 381,346 | 559,507 | |||||||||
|
Debt
obligations
|
1,537,903 | - | - | |||||||||
|
(a)
As of September 30, 2009
|
||||||||||||
|
Notional
Amount
|
Fair
Value
|
Effective
Date
|
Expiration
Date
|
Fixed
Rate
|
Floating
Rate
|
|||||||||
|
(Unaudited)
|
||||||||||||||
|
(In
thousands)
|
||||||||||||||
|
$
|
67,456
|
(a),
(b)
|
$ |
(4,578)
|
5/10/2006
|
4/10/2012
|
5.06%
|
1
Month LIBOR
|
||||||
|
69,502
|
(a),
(b)
|
(5,841)
|
10/10/2006
|
10/10/2012
|
5.57%
|
1
Month LIBOR
|
||||||||
|
23,738
|
(a)
|
(2,348)
|
7/10/2006
|
7/10/2013
|
5.67%
|
1
Month LIBOR
|
||||||||
|
266,667
|
(a)
|
(33,032)
|
8/18/2006
|
8/10/2018
|
5.43%
|
1
Month LIBOR
|
||||||||
|
15,750
|
(a)
|
(1,384)
|
2/12/2007
|
2/10/2014
|
5.24%
|
1
Month LIBOR
|
||||||||
|
10,743
|
(a)
|
(872)
|
3/12/2007
|
3/10/2014
|
4.99%
|
1
Month LIBOR
|
||||||||
|
10,750
|
(a)
|
(874)
|
3/12/2007
|
3/10/2014
|
4.99%
|
1
Month LIBOR
|
||||||||
|
14,500
|
(a),
(b)
|
(471)
|
8/15/2008
|
6/15/2015
|
3.62%
|
1
Month LIBOR
|
||||||||
|
15,200
|
(a)
|
(709)
|
8/29/2008
|
7/10/2015
|
4.04%
|
1
Month LIBOR
|
||||||||
|
22,859
|
(a)
|
(1,147)
|
9/30/2008
|
9/10/2015
|
4.16%
|
1
Month LIBOR
|
||||||||
|
13,000
|
(a),
(b)
|
228
|
3/30/2009
|
4/15/2016
|
2.24%
|
1
Month LIBOR
|
||||||||
|
(a)
interest rate swap agreement
|
||||||||||||||
|
(b)
forward swap
|
||||||||||||||
|
Exhibit
Number
|
Description
|
Page
or Method of Filing
|
|||
| 3.1 |
Restated
Articles of Incorporation of AMERCO
|
Incorporated
by reference to AMERCO’s Registration Statement on form S-4 filed March
30, 2004, file no. 1-11255
|
|||
| 3.2 |
Restated
By-Laws of AMERCO
|
Incorporated
by reference to AMERCO’s Current Report on Form 8-K filed on December 5,
2007, file no. 1-11255
|
|||
| 31.1 |
Rule
13a-14(a)/15d-14(a) Certificate of Edward J. Shoen, President and Chairman
of the Board of AMERCO
|
Filed
herewith
|
|||
| 31.2 |
Rule
13a-14(a)/15d-14(a) Certificate of Jason A. Berg, Principal Financial
Officer and Chief Accounting Officer of AMERCO
|
Filed
herewith
|
|||
| 32.1 |
Certificate
of Edward J. Shoen, President and Chairman of the Board of AMERCO pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002
|
Furnished
herewith
|
|||
| 32.2 |
Certificate
of Jason A. Berg, Principal Financial Officer and Chief Accounting Officer
of AMERCO pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Furnished
herewith
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|