The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Erie Family Life Earnings Increase 23 Percent

ERIE, Pa., April 24 -- Erie Family Life Insurance Company (BULLETIN BOARD: ERIF) , a member of the Erie Insurance Group, reported an increase in earnings of 23.3 percent for the quarter ended March 31, 2003, to $5.4 million or $0.57 per share, from $4.4 million or $0.46 per share in 2002. Increases in policy revenue and net investment income contributed to the improvement in results for the first quarter of 2003.

Net income, excluding net realized capital gains and related federal income taxes, increased 31.1 percent to $4.0 million, or $0.42 per share, in the first quarter 2003 compared to $3.1 million, or $0.32 per share, for the same period in 2002.

Total policy revenue increased $0.8 million, or 6.2 percent, to $13.1 million in the first quarter of 2003 from $12.3 million during the same period in 2002. Contributing to this growth was an increase in net premiums on traditional life insurance policies of 13.3 percent to $9.4 million for the quarter ended March 31, 2003.

Net investment income increased 28.1 percent to $18.6 million during the first quarter of 2003 from $14.5 million for the same period in 2002. The Company recorded earnings in limited partnerships of $0.3 million in the first quarter of 2003 compared to earnings of $1.1 million during the same period in 2002. Net realized gains from the sale of investments also increased $0.1 million to $2.2 million in the first quarter of 2003.

Benefits to policyholders decreased $0.4 million to $5.9 million in the first quarter of 2003 from $6.3 million in the first quarter of 2002. Interest expense incurred on annuity and universal life deposits increased 3.6 percent to $11.7 million in the first quarter of 2003 from $11.3 million for the same period in 2002. Amortization of deferred policy acquisition costs increased to $3.3 million in the first quarter of 2003 from $1.6 million in the same period in 2002, due to lower than expected margins realized on term products, which requires increased amortization of deferred policy acquisition costs.

The Company's total assets continued to grow in 2003. Total assets increased to $1.5 billion at March 31, 2003, from $1.4 billion at December 31, 2002.

Erie Family Life Insurance Company is a member company of the Erie Insurance Group that includes the Erie Indemnity Company, Erie Insurance Exchange, Erie Insurance Company, Erie Insurance Company of New York, Flagship City Insurance Company and Erie Insurance Property and Casualty Company.

According to A.M. Best Company, Erie Insurance Group, based in Erie, Pennsylvania, is the 17th largest automobile insurer in the United States based on direct premiums written and the 25th largest property/casualty insurer in the United States based on total lines net premium written. The Group, rated A+ (Superior) by A.M. Best Company, has more than 3.5 million policies in force and operates in 11 states and the District of Columbia. Erie Insurance Group ranks No. 454 among the FORTUNE 500.

News releases and more information about Erie Insurance Group are available at http://www.erieinsurance.com/.

"Safe Harbor" Statement Under the Private Securities Litigation Reform Act of 1995: Certain forward-looking statements contained herein involve risks and uncertainties. These statements include certain discussions relating to underwriting, premium and investment income volume, business strategies, profitability and business relationships and the Company's other business activities during 2003 and beyond. In some cases, you can identify forward- looking statements by terms such as "may," "will," "should," "could," "would," "expect," "plan," "intend," "anticipate," "believe," "estimate," "project," "predict," "potential" and similar expressions. These forward-looking statements reflect the Company's current views about future events, are based on assumptions and are subject to known and unknown risks and uncertainties that may cause results to differ materially from those anticipated in those statements. Many of the factors that will determine future events or achievements are beyond our ability to control or predict.

     ERIE FAMILY LIFE INSURANCE COMPANY
     STATEMENTS OF OPERATIONS
     (Amounts in thousands, except per share data)

                                               Three months ended March 31
                                                 2003                2002
                                                        (Unaudited)

       REVENUES:
          Total net policy revenue              $13,089             $12,329
          Net investment income                  18,584              14,510
          Net realized gains on
           investments                            2,162               2,054
          Equity in earnings of limited
           partnerships                             280               1,069
          Other income                              177                 244
       Total Revenues                           $34,292             $30,206

       BENEFITS AND EXPENSES:
          Benefits to policyholders              $5,902              $6,333
          Interest on deposits                   11,714              11,304
          Amortization of deferred
           policy
            acquisition costs                     3,315               1,612
          Commissions, general
           expenses,
            taxes, licenses and fees              5,082               4,251
       Total Benefits and Expenses              $26,013             $23,500

        Income before income taxes               $8,279              $6,706
          Provision for federal income
           taxes                                  2,873               2,320
       Net Income                                $5,406              $4,386
       Net Income per share                       $0.57               $0.46

       Dividends declared per share               $0.21               $0.21
       Number of shares outstanding               9,450               9,450

Reconciliation of Net Income to Net Income excluding Net Realized Gains and Related Taxes

The table below reconciles the Company's GAAP-basis net income to net income excluding net realized gains and related income taxes. Management believes this measure assists the financial statement reader in interpreting and evaluating the financial results of the Company by removing the effects of gains and losses from investment sales, which could significantly impact the Company's financial results from one period to another based on the timing of investment sales and resulting gains or losses, which may or may not be recurring.

                                                Three months ended March 31
     (Amounts in thousands)                       2003                2002
                                                         (Unaudited)

     Net Income                                  $5,406              $4,386

       Net realized gains on investments         (2,162)             (2,054)
       Income tax expense on realized gains         757                 719

           Realized gains net of income
            taxes                               $(1,405)            $(1,335)

           Net income excluding net
            realized gains and related
            income taxes                         $4,001              $3,051

       ERIE FAMILY LIFE INSURANCE COMPANY
       STATEMENTS OF FINANCIAL POSITION
       (Amounts in thousands, except per share data)

                                              March 31         December 31
                                                2003               2002
                                            (Unaudited)
       ASSETS
         Invested assets:
            Fixed maturities                 $1,136,671         $1,039,367
            Equity securities                    72,226             68,749
            Limited partnerships                 15,530             16,053
            Other invested assets                17,636             17,901
       Total invested assets                 $1,242,063         $1,142,070

            Cash and cash equivalents           109,795             97,022
            Other assets                        161,154            150,527
       Total assets                          $1,513,012         $1,389,619

       LIABILITIES AND SHAREHOLDERS' EQUITY

       LIABILITIES
            Annuity and universal life
             deposits                        $1,002,900           $939,226
            Policy reserves and benefits        112,124            111,565
            Other liabilities                   160,026            114,381
       Total liabilities                     $1,275,050         $1,165,172
       Total shareholders' equity              $237,962           $224,447
       Total liabilities and
        shareholders' equity                 $1,513,012         $1,389,619
       Book value per share                      $25.18             $23.75