FAIR VALUE MEASUREMENTS | FAIR VALUE MEASUREMENTS The following tables summarize the valuation of assets and liabilities measured and reported at fair value by the fair value hierarchy. Investments classified as Equity Method - Other, for which the fair value option has not been elected, and Equity Method - Capital Allocation-Based Income have been excluded from the tables below. Assets, at fair value: June 30, 2021 Level I Level II Level III Total Asset Management Private Equity $ 2,782,220 $ 1,510,134 $ 19,023,638 $ 23,315,992 Credit — 1,932,594 9,931,511 11,864,105 Investments of Consolidated CFEs — 21,144,203 — 21,144,203 Real Assets — 87,131 8,717,571 8,804,702 Equity Method - Other 396,729 7,593 1,067,844 1,472,166 Other Investments 419,987 236,357 2,971,242 3,627,586 Total Investments 3,598,936 24,918,012 41,711,806 70,228,754 Foreign Exchange Contracts and Options — 242,615 — 242,615 Other Derivatives — 37 1,875 (1) 1,912 Total Assets at Fair Value - Asset Management $ 3,598,936 $ 25,160,664 $ 41,713,681 $ 70,473,281 Insurance AFS fixed maturity securities: U.S. government and agencies $ 479,177 $ 64,298 $ — $ 543,475 U.S. state, municipal and political subdivisions — 4,713,981 — 4,713,981 Corporate — 31,233,443 4,018,174 35,251,617 Structured securities — 20,114,163 175,936 20,290,099 Total AFS fixed maturity securities 479,177 56,125,885 4,194,110 60,799,172 Trading fixed maturity securities: U.S. government and agencies 31,335 34,011 — 65,346 U..S. state, municipal and political subdivisions — 748,284 — 748,284 Corporate — 6,119,826 1,009,357 7,129,183 Structured securities — 1,324,972 20,939 1,345,911 Total trading fixed maturity securities 31,335 8,227,093 1,030,296 9,288,724 Equity securities 51,602 — 97,029 148,631 Mortgage and other loan receivables (2) — — 1,224,789 1,224,789 Other investments (3) — — 491,635 491,635 Funds withheld receivable at interest — — 78,450 78,450 Reinsurance recoverable — — 1,288,097 1,288,097 Derivative assets: Equity market contracts 49,699 1,076,805 — 1,126,504 Interest rate contracts 69,913 128,718 — 198,631 Foreign currency contracts — 6,412 — 6,412 Impact of netting (4) (22,026) (179,002) — (201,028) Total derivative assets 97,586 1,032,933 — 1,130,519 Separate account assets 5,637,651 — — 5,637,651 Total Assets at Fair Value - Insurance $ 6,297,351 $ 65,385,911 $ 8,404,406 $ 80,087,668 Total Assets at Fair Value $ 9,896,287 $ 90,546,575 $ 50,118,087 $ 150,560,949 December 31, 2020 Level I Level II Level III Total Asset Management Private Equity $ 2,758,396 $ 2,476,823 $ 15,234,904 $ 20,470,123 Credit — 2,031,057 9,172,848 11,203,905 Investments of Consolidated CFEs — 17,706,976 — 17,706,976 Real Assets — 172,043 5,924,575 6,096,618 Equity Method - Other 485,988 7,254 1,014,378 1,507,620 Other Investments 434,481 88,760 2,341,981 2,865,222 Total Investments 3,678,865 22,482,913 33,688,686 59,850,464 Foreign Exchange Contracts and Options — 250,398 — 250,398 Other Derivatives 442 729 6,668 (1) 7,839 Total Assets at Fair Value - Asset Management $ 3,679,307 $ 22,734,040 $ 33,695,354 $ 60,108,701 Total Assets at Fair Value $ 3,679,307 $ 22,734,040 $ 33,695,354 $ 60,108,701 (1) Includes derivative assets that were valued using a third-party valuation firm. The approach used to estimate the fair value of these derivative assets was generally the discounted cash flow method, which includes consideration of the current portfolio, projected portfolio construction, projected portfolio realizations, portfolio volatility (based on the volatility, correlation, and size of each underlying asset class), and the discounting of future cash flows to the reporting date. (2) Includes related party balance of $628.0 million in Level III for mortgage and other loan receivables. (3) Other investments excluded from the fair value hierarchy include certain real estate and private equity funds for which fair value is measured at net asset value per share as a practical expedient. As of June 30, 2021, the fair value of these investments was $108.7 million. (4) Represents netting of derivative exposures covered by qualifying master netting agreements. Liabilities, at fair value: June 30, 2021 Level I Level II Level III Total Asset Management Securities Sold Short $ 292,122 $ — $ — $ 292,122 Foreign Exchange Contracts and Options — 586,223 — 586,223 Unfunded Revolver Commitments — — 40,050 (1) 40,050 Other Derivatives — 40,094 — 40,094 Debt Obligations of Consolidated CFEs — 20,271,028 — 20,271,028 Total Liabilities at Fair Value - Asset Management $ 292,122 $ 20,897,345 $ 40,050 $ 21,229,517 Insurance Policy liabilities $ — $ — $ 548,377 $ 548,377 Closed block policy liabilities — — 1,341,262 1,341,262 Funds withheld payable at interest — — 55,172 55,172 Derivative instruments payable: Equity market contracts 16,009 161,658 — 177,667 Interest rate contracts 13,476 53,616 — 67,092 Foreign currency contracts — 2,550 — 2,550 Credit contracts — 1,555 — 1,555 Impact of netting (2) (22,026) (179,192) — (201,218) Total derivative instruments payable 7,459 40,187 — 47,646 Reinsurance liabilities — — — — Embedded derivative – indexed universal life products — — 495,353 495,353 Embedded derivative – annuity products — — 1,521,447 1,521,447 Total Liabilities at Fair Value - Insurance $ 7,459 $ 40,187 $ 3,961,611 $ 4,009,257 Total Liabilities at Fair Value $ 299,581 $ 20,937,532 $ 4,001,661 $ 25,238,774 December 31, 2020 Level I Level II Level III Total Asset Management Securities Sold Short $ 281,826 $ — $ — $ 281,826 Foreign Exchange Contracts and Options — 551,728 — 551,728 Unfunded Revolver Commitments — — 46,340 (1) 46,340 Other Derivatives 76,930 50,020 — 126,950 Debt Obligations of Consolidated CFEs — 17,372,740 — 17,372,740 Total Liabilities at Fair Value - Asset Management $ 358,756 $ 17,974,488 $ 46,340 $ 18,379,584 Total Liabilities at Fair Value $ 358,756 $ 17,974,488 $ 46,340 $ 18,379,584 (1) These unfunded revolver commitments are classified as Level III within the fair value hierarchy and valued using the same valuation methodologies as KKR's Level III credit investments. (2) Represents netting of derivative exposures covered by qualifying master netting agreement. The following tables summarize changes in assets and liabilities measured and reported at fair value for which Level III inputs have been used to determine fair value for the three and six months ended June 30, 2021 and 2020, respectively. The format of the tables has been modified to include the insurance assets and liabilities and, as such, the prior period presentation has been modified accordingly. Three Months Ended June 30, 2021 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers Transfers Out Net Purchases/Issuances/Sales/Settlements Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Changes in Net Unrealized Gains (Losses) Included in OCI related to Level III Assets and Liabilities still held as of the Reporting Date Assets Asset Management Private Equity $ 17,063,809 $ — $ 5,034 $ (428,558) $ 86,390 $ 2,296,963 $ — $ 19,023,638 $ 2,294,598 $ — Credit 9,385,881 — — — 465,775 82,636 (2,781) 9,931,511 88,241 (2,781) Real Assets 6,879,217 — 17,567 — 1,353,027 467,760 — 8,717,571 452,628 — Equity Method - Other 1,041,780 — — (22,601) (8,754) 57,419 — 1,067,844 57,300 — Other Investments 2,473,365 — — (9,630) 211,405 296,102 — 2,971,242 325,449 — Other Derivatives 3,401 — — — 7,036 (8,562) — 1,875 (8,562) — Total Assets - Asset Management 36,847,453 — 22,601 (460,789) 2,114,879 3,192,318 (2,781) 41,713,681 3,209,654 (2,781) Insurance AFS fixed maturity securities: Corporate fixed maturity securities 3,724,740 — 28,184 (9,210) 267,465 — 6,995 4,018,174 — 8,408 Structured securities 193,093 — — — (17,815) — 658 175,936 — 114 Total AFS fixed maturity securities 3,917,833 — 28,184 (9,210) 249,650 — 7,653 4,194,110 — 8,522 Trading fixed maturity securities: Corporate fixed maturity securities 728,348 — — — 280,704 305 — 1,009,357 2,662 — Structured securities 22,533 — — — (2,080) 486 — 20,939 428 — Total trading fixed maturity securities 750,881 — — — 278,624 791 — 1,030,296 3,090 — Equity securities 69,985 — — — — 27,044 — 97,029 27,044 — Mortgage and other loan receivables 1,181,891 — — — 42,076 822 — 1,224,789 205 — Other investments 438,370 — 5,003 — 12,926 35,336 — 491,635 35,323 — Funds withheld receivable at interest 55,882 — — — 255 22,313 — 78,450 — — Reinsurance recoverable 1,317,961 — — — — (29,864) — 1,288,097 — — Total Assets - Insurance 7,732,803 — 33,187 (9,210) 583,531 56,442 7,653 8,404,406 65,662 8,522 — Total $ 44,580,256 $ — $ 55,788 $ (469,999) $ 2,698,410 $ 3,248,760 $ 4,872 $ 50,118,087 $ 3,275,316 $ 5,741 Six Months Ended June 30, 2021 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers Transfers Out Net Purchases/Issuances/Sales/Settlements Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Changes in Net Unrealized Gains (Losses) Included in OCI related to Level III Assets and Liabilities still held as of the Reporting Date Assets Asset Management Private Equity $ 15,234,904 $ — $ 5,034 $ (428,558) $ 216,699 $ 3,995,559 $ — $ 19,023,638 $ 3,917,402 $ — Credit 9,172,848 (1,021) 86,135 — 557,915 116,276 (642) 9,931,511 150,015 (642) Real Assets 5,924,575 — 17,567 — 2,049,372 726,057 — 8,717,571 684,526 — Equity Method - Other 1,014,378 — — (22,601) (162,594) 238,661 — 1,067,844 237,558 — Other Investments 2,341,981 (2,879) — (115,274) 274,459 472,955 — 2,971,242 540,328 — Other Derivatives 6,668 — — — 10,610 (15,403) — 1,875 (15,403) — Total Assets - Asset Management 33,695,354 (3,900) 108,736 (566,433) 2,946,461 5,534,105 (642) 41,713,681 5,514,426 (642) Insurance AFS fixed maturity securities: Corporate fixed maturity securities 3,504,578 — 28,184 (9,210) 512,043 — (17,421) 4,018,174 — (10,683) Structured securities 197,970 — — — (19,507) — (2,527) 175,936 — (30) Total AFS fixed maturity securities 3,702,548 — 28,184 (9,210) 492,536 — (19,948) 4,194,110 — (10,713) Trading fixed maturity securities: Corporate fixed maturity securities 676,650 — — — 336,403 (3,696) — 1,009,357 (4,322) — Structured securities 14,661 — — — 5,975 303 — 20,939 206 — Total trading fixed maturity securities 691,311 — — — 342,378 (3,393) — 1,030,296 (4,116) — Equity securities 66,660 — — — — 30,369 — 97,029 30,369 — Mortgage and other loan receivables 928,673 — — — 289,795 6,321 — 1,224,789 7,767 — Other investments 437,275 — 5,003 — 12,926 36,431 — 491,635 36,006 — Funds withheld receivable at interest — — — — 589 77,861 — 78,450 — — Reinsurance recoverable — — — — — 1,288,097 — 1,288,097 — — Total Assets - Insurance 5,826,467 — 33,187 (9,210) 1,138,224 1,435,686 (19,948) 8,404,406 70,026 (10,713) Total $ 39,521,821 $ (3,900) $ 141,923 $ (575,643) $ 4,084,685 $ 6,969,791 $ (20,590) $ 50,118,087 $ 5,584,452 $ (11,355) Three Months Ended June 30, 2020 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers In Transfers Out Net Purchases/Issuances/Sales/Settlements Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Assets Asset Management Private Equity $ 9,349,448 $ — $ — $ — $ 537,105 $ 923,560 $ — $ 10,810,113 $ 921,625 Credit 9,004,965 — — — (170,406) (115,539) 2,458 8,721,478 (109,991) Real Assets 2,727,991 — — (113,770) 291,126 318,193 — 3,223,540 316,362 Equity Method - Other 1,352,346 — — — 79,902 190,637 — 1,622,885 190,825 Other Investments 1,677,617 — — — 70,138 (52,958) — 1,694,797 (47,093) Other Derivatives 44,368 — — — 962 (19,252) — 26,078 (19,252) Total Assets - Asset Management $ 24,156,735 $ — $ — $ (113,770) $ 808,827 $ 1,244,641 $ 2,458 $ 26,098,891 $ 1,252,476 Six Months Ended June 30, 2020 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers In Transfers Out Net Purchases/Issuances/Sales/Settlements Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Assets Asset Management Private Equity $ 9,871,682 $ — $ — $ — $ 651,204 $ 287,227 $ — $ 10,810,113 $ 285,292 Credit 9,217,759 — — — 396,614 (873,322) (19,573) 8,721,478 (860,828) Real Assets 3,567,944 — — (113,770) 248,825 (479,459) — 3,223,540 (528,543) Equity Method - Other 1,656,045 — — — 82,000 (115,160) — 1,622,885 (114,972) Other Investments 2,154,755 — — — 130,580 (590,538) — 1,694,797 (575,616) Other Derivatives 21,806 — — — (398) 4,670 — 26,078 5,186 Total Assets - Asset Management $ 26,489,991 $ — $ — $ (113,770) $ 1,508,825 $ (1,766,582) $ (19,573) $ 26,098,891 $ (1,789,481) Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 Purchases Issuances Sales Settlements Net Purchases/ Issuances/ Sales/ Settlements Purchases Issuances Sales Settlements Net Purchases/ Issuances/ Sales/ Settlements Assets Asset Management Private Equity $ 157,568 $ — $ (71,178) $ — $ 86,390 $ 378,912 $ — $ (162,213) $ — $ 216,699 Credit 1,460,388 — (832,044) (162,569) 465,775 2,581,179 — (1,860,695) (162,569) 557,915 Real Assets 1,633,412 — (280,385) — 1,353,027 2,557,732 — (508,360) — 2,049,372 Equity Method - Other 14,455 — (23,209) — (8,754) 14,599 — (177,193) — (162,594) Other Investments 241,900 — (30,495) — 211,405 331,402 — (56,943) — 274,459 Other Derivatives 7,036 — — — 7,036 10,610 — — — 10,610 Total Assets - Asset Management 3,514,759 — (1,237,311) (162,569) 2,114,879 5,874,434 — (2,765,404) (162,569) 2,946,461 Insurance AFS fixed maturity securities: Corporate fixed maturity securities $ 1,629,278 $ — $ (30,928) $ (1,330,885) 267,465 $ 1,916,916 $ — $ (34,227) $ (1,370,646) 512,043 Structured securities 61 — — (17,876) (17,815) 71 — — (19,578) (19,507) Total AFS fixed maturity securities 1,629,339 — (30,928) (1,348,761) 249,650 1,916,987 — (34,227) (1,390,224) 492,536 Trading fixed maturity securities: Corporate fixed maturity securities 282,507 — — (1,803) 280,704 339,958 — — (3,555) 336,403 Structured securities 31 — — (2,111) (2,080) 8,141 — — (2,166) 5,975 Total trading fixed maturity securities 282,538 — — (3,914) 278,624 348,099 — — (5,721) 342,378 Mortgage and other loan receivables 60,043 — (10,583) (7,384) 42,076 315,038 — (15,659) (9,584) 289,795 Other investments 12,926 — — — 12,926 12,926 — — — 12,926 Funds withheld receivable at interest — 255 — — 255 — 589 — — 589 Total Assets - Insurance 1,984,846 255 (41,511) (1,360,059) 583,531 2,593,050 589 (49,886) (1,405,529) 1,138,224 Total $ 5,499,605 $ 255 $ (1,278,822) $ (1,522,628) $ 2,698,410 $ 8,467,484 $ 589 $ (2,815,290) $ (1,568,098) $ 4,084,685 Three Months Ended June 30, 2020 Six Months Ended June 30, 2020 Purchases Sales Settlements Net Purchases/Issuances/Sales/Settlements Purchases Sales Settlements Net Purchases/Issuances/Sales/Settlements Assets Asset Management Private Equity $ 570,714 $ (33,609) $ — $ 537,105 $ 684,813 $ (33,609) $ — $ 651,204 Credit 292,405 (470,124) 7,313 (170,406) 1,519,543 (1,090,769) (32,160) 396,614 Real Assets 339,612 (48,486) — 291,126 508,252 (259,427) — 248,825 Equity Method - Other 79,970 (68) — 79,902 82,068 (68) — 82,000 Other Investments 94,755 (24,630) 13 70,138 181,979 (51,412) 13 130,580 Other Derivatives 962 — — 962 962 (1,360) — (398) Total Assets - Asset Management 1,378,418 (576,917) 7,326 808,827 2,977,617 (1,436,645) (32,147) 1,508,825 Three Months Ended June 30, 2021 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers In Transfers Out Net Purchases/Sales/Settlements/Issuances Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Liabilities Asset Management Unfunded Revolver Commitments $ 35,637 $ — $ — $ — $ (539) $ 4,952 $ — $ 40,050 $ 4,952 Total Liabilities - Asset Management $ 35,637 $ — $ — $ — $ (539) $ 4,952 $ — $ 40,050 $ 4,952 Insurance Policy liabilities 565,642 — — — — (17,265) — 548,377 — Closed block policy liabilities 1,366,879 — — — — (29,164) 3,547 1,341,262 — Funds withheld payable at interest (313,230) — — — — 368,402 — 55,172 — Embedded derivative – indexed universal life products 434,242 — — — 430 60,681 — 495,353 — Embedded derivative – annuity products 984,910 — — — 81,292 455,245 — 1,521,447 — Total Liabilities - Insurance 3,038,443 — — — 81,722 837,899 3,547 3,961,611 — Total $ 3,074,080 $ — $ — $ — $ 81,183 $ 842,851 $ 3,547 $ 4,001,661 $ 4,952 Six Months Ended June 30, 2021 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers In Transfers Out Net Purchases/Sales/Settlements/Issuances Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Liabilities Asset Management Unfunded Revolver Commitments $ 46,340 $ — $ — $ — $ 628 $ (6,918) $ — $ 40,050 $ (6,918) Total Liabilities - Asset Management 46,340 — — — 628 (6,918) — 40,050 (6,918) Insurance Policy liabilities 637,800 — — — — (89,423) — 548,377 — Closed block policy liabilities 1,395,746 — — — — (55,146) 662 1,341,262 — Funds withheld payable at interest 59,230 — — — — (4,058) — 55,172 — Embedded derivative – indexed universal life products 386,746 — — — (501) 109,108 — 495,353 — Embedded derivative – annuity products 1,024,601 — — — 126,101 370,745 — 1,521,447 — Total Liabilities - Insurance 3,504,123 — — — 125,600 331,226 662 3,961,611 — Total $ 3,550,463 $ — $ — $ — $ 126,228 $ 324,308 $ 662 $ 4,001,661 $ (6,918) Three Months Ended June 30, 2020 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers In Transfers Out Net Purchases/Sales/Settlements/Issuances Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Liabilities Asset Management Unfunded Revolver Commitments $ 70,597 $ — $ — $ — $ — $ (449) $ — $ 70,148 $ (449) Total Liabilities - Asset Management $ 70,597 $ — $ — $ — $ — $ (449) $ — $ 70,148 $ (449) Six Months Ended June 30, 2020 Balance, Beg. of Period Transfers In / (Out) - Changes in Consolidation Transfers In Transfers Out Net Purchases/Sales/Settlements/Issuances Net Unrealized and Realized Gains (Losses) Change in OCI Balance, End of Period Changes in Net Unrealized Gains (Losses) Included in Earnings related to Level III Assets and Liabilities still held as of the Reporting Date Liabilities Asset Management Unfunded Revolver Commitments $ 75,842 $ — $ — $ — $ (2,464) $ (3,230) $ — $ 70,148 $ (3,230) Total Liabilities - Asset Management $ 75,842 $ — $ — $ — $ (2,464) $ (3,230) $ — $ 70,148 $ (3,230) Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 Issuances Settlements Net settlements/Issuances Issuances Settlements Net settlements/Issuances Liabilities Asset Management Unfunded Revolver Commitments $ — $ (539) $ (539) $ 1,167 $ (539) $ 628 Total Liabilities - Asset Management — (539) (539) 1,167 (539) 628 Insurance Embedded derivative – indexed universal life products 4,471 (4,041) 430 10,078 (10,579) (501) Embedded derivative – annuity products 81,292 — 81,292 126,101 — 126,101 Total Liabilities - Insurance 85,763 (4,041) 81,722 136,179 (10,579) 125,600 Total $ 85,763 $ (4,580) $ 81,183 $ 137,346 $ (11,118) $ 126,228 Three Months Ended June 30, 2020 Six Months Ended June 30, 2020 Issuances Settlements Net settlements/Issuances Issuances Settlements Net settlements/Issuances Liabilities Asset Management Unfunded Revolver Commitments $ — $ — $ — $ — $ (2,464) $ (2,464) Total Liabilities - Asset Management — — — — (2,464) (2,464) Total realized and unrealized gains and losses recorded for Asset Management - Level III assets and liabilities are reported in Net Gains (Losses) from Investment Activities in the accompanying consolidated statements of operations while Insurance - Level III assets and liabilities are reported in Net Investment Gains and Policy Benefits and Claims in the accompanying consolidated statements of operations. The following table presents additional information about valuation methodologies and significant unobservable inputs used for financial assets and liabilities that are measured and reported at fair value and categorized within Level III as of June 30, 2021. Because input information includes only those items for which information is reasonably available, balances shown below may not equal total amounts reported for such Level III assets and liabilities: Level III Assets Fair Value June 30, 2021 Valuation Unobservable Input(s) (1) Weighted Average (2) Range Impact to Valuation from an Increase in Input (3) ASSET MANAGEMENT Private Equity $ 19,023,638 Private Equity $ 16,141,121 Inputs to market comparables, discounted cash flow and transaction price Illiquidity Discount 6.8% 5.0% - 15.0% Decrease Weight Ascribed to Market Comparables 27.6% 0.0% - 50.0% (4) Weight Ascribed to Discounted Cash Flow 59.4% 0.0% - 100.0% (5) Weight Ascribed to Transaction Price 13.0% 0.0% - 100.0% (6) Market comparables Enterprise Value/LTM EBITDA Multiple 18.2x 8.4x - 28.4x Increase Enterprise Value/Forward EBITDA Multiple 16.1x 8.1x - 20.9x Increase Discounted cash flow Weighted Average Cost of Capital 9.4% 4.3% - 17.9% Decrease Enterprise Value/LTM EBITDA Exit Multiple 13.1x 6.0x - 18.0x Increase Growth Equity $ 2,882,517 Inputs to market comparables, discounted cash flow and milestones Illiquidity Discount 9.7% 5.0% - 35.0% Decrease Weight Ascribed to Market Comparables 21.6% 0.0% - 100.0% (4) Weight Ascribed to Discounted Cash Flow 1.5% 0.0% - 50.0% (5) Weight Ascribed to Milestones 76.9% 0.0% - 100.0% (6) Scenario Weighting Base 70.4% 50.0% - 75.0% Increase Downside 11.3% 5.0% - 25.0% Decrease Upside 18.3% 0.0% - 35.0% Increase Credit $ 9,931,511 Yield Analysis Yield 5.4% 4.1% - 20.5% Decrease Net Leverage 5.5x 0.3x - 18.6x Decrease EBITDA Multiple 11.4x 0.8x - 30.0x Increase Real Assets $ 8,717,571 Energy $ 2,648,113 Inputs to market comparables and discounted cash flow Weight Ascribed to Market Comparables 47.0% 0.0% - 50.0% (4) Weight Ascribed to Discounted Cash Flow 53.0% 50.0% - 100.0% (5) Market comparables Enterprise Value/LTM EBITDA Multiple 9.4x 8.2x - 11.9x Increase Enterprise Value/Forward EBITDA Multiple 5.7x 5.4x - 8.9x Increase Discounted cash flow Weighted Average Cost of Capital 11.3% 10.4% - 14.7% Decrease Average Price Per BOE (8) $40.11 $37.16 - $44.53 Increase Infrastructure $ 1,826,958 Inputs to market comparables, discounted cash flow and transaction price Illiquidity Discount 7.1% 5.0% - 10.0% Decrease Weight Ascribed to Market Comparables 3.0% 0.0% - 25.0% (4) Weight Ascribed to Discounted Cash Flow 17.6% 0.0% - 100.0% (5) Weight Ascribed to Transaction Price 79.4% 0.0% - 100.0% (6) Market comparables Enterprise Value/Forward EBITDA Multiple 11.2x 11.2x - 11.2x Increase Discounted cash flow Weighted Average Cost of Capital 7.8% 6.7% - 8.6% Decrease Enterprise Value/LTM EBITDA Exit Multiple 10.0x 10.0x - 10.0x Increase Real Estate $ 4,242,500 Inputs to direct income capitalization, discounted cash flow and transaction price Weight Ascribed to Direct Income Capitalization 20.9% 0.0% - 100.0% (7) Weight Ascribed to Discounted Cash Flow 73.4% 0.0% - 100.0% (5) Weight Ascribed to Transaction Price 5.7% 0.0% - 100.0% (6) Direct income capitalization Current Capitalization Rate 5.4% 4.0% - 7.5% Decrease Discounted cash flow Unlevered Discount Rate 6.6% 4.7% - 18.0% Decrease Level III Assets Fair Value June 30, 2021 Valuation Unobservable Input(s) (1) Weighted Average (2) Range Impact to Valuation from an Increase in Input (3) Equity Method - Other $ 1,067,844 Inputs to market comparables, discounted cash flow and transaction price Illiquidity Discount 6.5% 5.0% - 15.0% Decrease Weight Ascribed to Market Comparables 28.4% 0.0% - 50.0% (4) Weight Ascribed to Discounted Cash Flow 25.3% 0.0% - 50.0% (5) Weight Ascribed to Transaction Price 46.3% 0.0% - 100.0% (6) Market comparables Enterprise Value/LTM EBITDA Multiple 14.1x 10.7x - 24.4x Increase Enterprise Value/Forward EBITDA Multiple 12.8x 5.5x - 20.9x Increase Discounted cash flow Weighted Average Cost of Capital 10.4% 6.2% - 18.3% Decrease Enterprise Value/LTM EBITDA Exit Multiple 10.8x 6.0x - 15.0x Increase Other Investments $ 2,971,242 (9) Inputs to market comparables, discounted cash flow and transaction price Illiquidity Discount 10.1% 6.5% - 20.0% Decrease Weight Ascribed to Market Comparables 30.2% 0.0% - 100.0% (4) Weight Ascribed to Discounted Cash Flow 38.7% 0.0% - 100.0% (5) Weight Ascribed to Transaction Price 31.1% 0.0% - 100.0% (6) Market comparables Enterprise Value/LTM EBITDA Multiple 14.0x 1.3x - 30.0x Increase Enterprise Value/Forward EBITDA Multiple 11.0x 1.0x - 17.4x Increase Discounted cash flow Weighted Average Cost of Capital 14.5% 7.8% - 25.0% Decrease Enterprise Value/LTM EBITDA Exit Multiple 8.8x 6.0x - 11.0x Increase INSURANCE Corporate fixed maturity securities $ 1,743,321 Discounted cash flow Discount Spread 2.24% 0.02% - 4.94% Decrease Structured securities $ 157,942 Discounted cash flow Discount Spread 2.92% 2.30% - 6.10% Decrease Constant Prepayment Rate 7.29% 5.00% - 15.00% Increase/Decrease Constant Default Rate 1.16% 1.00% - 2.50% Decrease Loss Severity 100% Decrease Equity securities $ 47,873 Discounted cash flow Yield 17.50% Decrease Other investments $ 405,974 Direct capitalization Current Capitalization Rate 5.65% 4.95% - 6.16% Increase Vacancy rate 5.00% Decrease Funds withheld receivable at interest $ 78,450 Discounted cash flow Duration/Weighted Average Life 10.45 years 0.0 years - 23.0 years Increase Contractholder Persistency 6.09% 3.40% - 16.40% Increase Nonperformance Risk 0.23% - 1.27% Decrease Reinsurance recoverable $ 1,288,097 Present value of expenses paid from the open block plus the cost of capital held in support of the liabilities. Expense assumption The average expense assumption is between $10.40 and $78.00 per policy, increased by inflation. Increase Unobservable inputs are a market participant’s view of the expenses, a risk margin on the uncertainty of the level of expenses and a cost of capital on the capital held in support of the liabilities. Expense risk margin 9.42% Decrease Cost of capital 3.69% - 13.85% Increase Discounted cash flow Mortality Rate 2.55% Increase Surrender Rate 5.33% Increase (1) In determining certain of these inputs, management evaluates a variety of factors including economic conditions, industry and market developments, market valuations of comparable companies and company specific developments including exit strategies and realization opportunities. Management has determined that market participants would take these inputs into account when valuing the investments and debt obligations. LTM means last twelve months and EBITDA means earnings before interest, taxes, depreciation and amortization. (2) Inputs were weighted based on the fair value of the investments included in the range. (3) Unless otherwise noted, this column represents the directional change in the fair value of the Level III investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant increases and decreases in these inputs in isolation could result in significantly higher or lower fair value measurements. (4) The directional change from an increase in the weight ascribed to the market comparables approach would increase the fair value of the Level III investments if the market comparables approach results in a higher valuation than the discounted cash flow approach and transaction price. The opposite would be true if the market comparables approach results in a lower valuation than the discounted cash flow approach and transaction price. (5) The directional change from an increase in the weight ascribed to the discounted cash flow approach would increase the fair value of the Level III investments if the discounted cash flow approach results in a higher valuation than the market comparables approach, transaction price and direct income capitalization approach. The opposite would be true if the discounted cash flow approach results in a lower valuation than the market comparables approach, transaction price and direct income capitalization approach. (6) The directional change from an increase in the weight ascribed to the transaction price or milestones would increase the fair value of the Level III investments if the transaction price or milestones results in a higher valuation than the market comparables and discounted cash flow approach. The opposite would be true if the transaction price or milestones results in a lower valuation than the market comparables approach and discounted cash flow approach. (7) The directional change from an increase in the weight ascribed to the direct income capitalization approach would increase the fair value of the Level III investments if the direct income capitalization approach results in a higher valuation than the discounted cash flow approach. The opposite would be true if the direct income capitalization approach results in a lower valuation than the discounted cash flow approach. (8) The total energy fair value amount includes multiple investments (in multiple locations throughout North America) that are held in multiple investment funds and produce varying quantities of oil, condensate, natural gas liquids, and natural gas. Commodity price may be measured using a common volumetric equivalent where one barrel of oil equivalent ("BOE"), is determined using the ratio of six thousand cubic feet of natural gas to one barrel of oil, condensate or natural gas liquids. The price per BOE is provided to show the aggregate of all price inputs for the various investments over a common volumetric equivalent although the valuations for specific investments may use price inputs specific to the asset for purposes of our valuations. The discounted cash flows include forecasted production of liquids (oil, condensate, and natural gas liquids) and natural gas with a forecasted revenue ratio of approximately 86% liquids and 14% natural gas. (9) Consists primarily of investments in common stock, preferred stock, warrants and options of companies that are not private equity, real assets, credit, equity method - other or investments of consolidated CFEs. Level III Liabilities Fair Value June 30, 2021 Valuation Unobservable Input(s) (1) Weighted Average (2) Range Impact to Valuation from an Increase in Input (3) ASSET MANAGEMENT Unfunded Revolver Commitments $ 40,050 Yield Analysis Yield 5.7% 4.5% - 7.3% Decrease INSURANCE Policy liabilities $ 548,377 Present value of best estimate liability cash flows. Unobservable inputs include a market participant view of the risk margin included in the discount rate which reflects the riskiness of the cash flows. Risk Margin Rate 0.23% - 1.48% Decrease Policyholder behavior is also a significant unobservable input, including surrender and mortality. Surrender Rate 2.62% - 12.62% Increase Mortality Rate 4.98% - 8.14% Increase Closed block policy liabilities $ 1,341,262 Present value of expenses paid from the open block plus the cost of capital held in support of the liabilities. Expense assumption The average expense assumption is between $10.40 and $78.00 per policy, increased by inflation. Increase Nonperformance Risk 0.23% - 1.27% Decrease Unobservable inputs are a market participant’s view of the expenses, a risk margin on the uncertainty of the level of expenses and a cost of capital on the capital held in support of the liabilities. Expense Risk Margin 9.42% Decrease Cost of Capital 3.69% - 13.85% Increase Discounted cash flow Mortality Rate 2.55% Increase Surrender Rate 5.33% Increase Level III Liabilities Fair Value June 30, 2021 Valuation Unobservable Input(s) (1) Weighted Average (2) Range Impact to Valuation from an Increase in Input (3) Funds withheld payable at interest $ 55,172 Discounted cash flow Duration/Weig |