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, 2022 Level I Level II Level III Total Asset Management Private Equity $ 1,489,137 $ 152,364 4 $ 22,918,721 $ 24,560,222 Credit — 2,006,446 4,927,912 6,934,358 Investments of Consolidated CFEs — 21,817,361 — 21,817,361 Real Assets — 1,072,167 15,951,741 17,023,908 Equity Method - Other 473,165 295,330 1,474,357 2,242,852 Other Investments 324,775 304,853 2,934,772 3,564,400 Total Investments $ 2,287,077 $ 25,648,521 $ 48,207,503 $ 76,143,101 Foreign Exchange Contracts and Options — 552,814 — 552,814 Other Derivatives 36 23,125 41,939 65,100 Total Assets at Fair Value - Asset Management $ 2,287,113 $ 26,224,460 $ 48,249,442 $ 76,761,015 Insurance AFS fixed maturity securities: U.S. government and agencies $ 361,118 $ 93,587 $ — $ 454,705 U.S. state, municipal and political subdivisions — 4,343,402 — 4,343,402 Corporate — 25,089,352 8,043,069 33,132,421 Structured securities — 20,560,192 1,283,879 21,844,071 Total AFS fixed maturity securities $ 361,118 $ 50,086,533 $ 9,326,948 $ 59,774,599 Trading fixed maturity securities: U.S. government and agencies $ 282,806 $ 64,945 $ — $ 347,751 U.S. state, municipal and political subdivisions — 547,360 — 547,360 Corporate — 5,644,452 667,015 6,311,467 Structured securities — 2,902,867 579,700 3,482,567 Total trading fixed maturity securities $ 282,806 $ 9,159,624 $ 1,246,715 $ 10,689,145 Equity securities 3,680 — 17,317 20,997 Mortgage and other loan receivables (2) — — 905,663 905,663 Other investments (3) — — 4,011,106 4,011,106 Funds withheld receivable at interest — — (25,166) (25,166) Reinsurance recoverable — — 1,103,684 1,103,684 Derivative assets: Equity market contracts 79,310 342,468 — 421,778 Interest rate contracts 14,357 262,033 — 276,390 Foreign currency contracts — 155,835 — 155,835 Impact of netting (4) (38,742) (185,848) — (224,590) Total derivative assets $ 54,925 $ 574,488 $ — $ 629,413 Separate account assets 4,362,633 — — 4,362,633 Total Assets at Fair Value - Insurance $ 5,065,162 $ 59,820,645 $ 16,586,267 $ 81,472,074 Total Assets at Fair Value $ 7,352,275 $ 86,045,105 $ 64,835,709 $ 158,233,089 December 31, 2021 Level I Level II Level III Total Asset Management Private Equity $ 2,044,380 $ 318,736 $ 23,322,634 $ 25,685,750 Credit — 2,122,912 5,826,661 7,949,573 Investments of Consolidated CFEs — 22,076,809 — 22,076,809 Real Assets — 1,111,219 11,389,530 12,500,749 Equity Method - Other 482,061 105,647 1,013,807 1,601,515 Other Investments 759,002 146,081 3,240,013 4,145,096 Total Investments $ 3,285,443 $ 25,881,404 $ 44,792,645 $ 73,959,492 Foreign Exchange Contracts and Options — 590,637 — 590,637 Other Derivatives — 12 479 (1) 491 Total Assets at Fair Value - Asset Management $ 3,285,443 $ 26,472,053 $ 44,793,124 $ 74,550,620 Insurance AFS fixed maturity securities: U.S. government and agencies $ 500,325 $ 284,222 $ — $ 784,547 U.S. state, municipal and political subdivisions — 5,109,697 — 5,109,697 Corporate — 33,281,727 7,650,660 40,932,387 Structured securities — 21,215,854 828,401 22,044,255 Total AFS fixed maturity securities $ 500,325 $ 59,891,500 $ 8,479,061 $ 68,870,886 Trading fixed maturity securities: U.S. government and agencies $ 371,366 $ 252,266 $ — $ 623,632 U.S. state, municipal and political subdivisions — 879,463 — 879,463 Corporate — 8,486,922 565,025 9,051,947 Structured securities — 2,779,757 418,774 3,198,531 Total trading fixed maturity securities $ 371,366 $ 12,398,408 $ 983,799 $ 13,753,573 Equity securities 256,196 — 32,937 289,133 Mortgage and other loan receivables (2) — — 832,674 832,674 Other investments (3) — — 1,603,345 1,603,345 Funds withheld receivable at interest — — 31,740 31,740 Reinsurance recoverable — — 1,293,791 1,293,791 Derivative assets: Equity market contracts 66,510 1,150,333 — 1,216,843 Interest rate contracts 44,472 154,186 — 198,658 Foreign currency contracts — 32,464 — 32,464 Impact of netting (4) (25,588) (126,427) — (152,015) Total derivative assets $ 85,394 $ 1,210,556 $ — $ 1,295,950 Separate account assets 5,586,428 — — 5,586,428 Total Assets at Fair Value - Insurance $ 6,799,709 $ 73,500,464 $ 13,257,347 $ 93,557,520 Total Assets at Fair Value $ 10,085,152 $ 99,972,517 $ 58,050,471 $ 168,108,140 (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 $32.8 million and $27.3 million in Level III for mortgage and other loan receivables as of June 30, 2022 and December 31, 2021, respectively. (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, 2022 and December 31, 2021, the fair value of these investments was $145.3 million and $108.7 million, respectively. (4) Represents netting of derivative exposures covered by qualifying master netting agreements. Liabilities, at fair value: June 30, 2022 Level I Level II Level III Total Asset Management Securities Sold Short $ 85,837 $ — $ — $ 85,837 Foreign Exchange Contracts and Options — 197,963 — 197,963 Unfunded Revolver Commitments — — 95,798 (1) 95,798 Other Derivatives — 20,500 — 20,500 Debt Obligations of Consolidated CFEs — 21,091,977 — 21,091,977 Total Liabilities at Fair Value - Asset Management $ 85,837 $ 21,310,440 $ 95,798 $ 21,492,075 Insurance Policy liabilities $ — $ — $ 454,034 $ 454,034 Closed block policy liabilities — — 1,135,909 1,135,909 Funds withheld payable at interest — — (2,583,191) (2,583,191) Derivative instruments payable: Equity market contracts 25,567 82,368 — 107,935 Interest rate contracts 31,124 719,582 — 750,706 Foreign currency contracts — 29,575 — 29,575 Credit contracts — 850 — 850 Impact of netting (2) (38,742) (185,848) — (224,590) Total derivative instruments payable 17,949 646,527 — 664,476 Embedded derivative – indexed universal life products — — 341,846 341,846 Embedded derivative – annuity products — — 1,429,394 1,429,394 Total Liabilities at Fair Value - Insurance $ 17,949 $ 646,527 $ 777,992 $ 1,442,468 Total Liabilities at Fair Value $ 103,786 $ 21,956,967 $ 873,790 $ 22,934,543 December 31, 2021 Level I Level II Level III Total Asset Management Securities Sold Short $ 249,383 $ — $ — $ 249,383 Foreign Exchange Contracts and Options — 319,511 — 319,511 Unfunded Revolver Commitments — — 64,276 (1) 64,276 Other Derivatives — 45,003 — 45,003 Debt Obligations of Consolidated CFEs — 21,271,084 — 21,271,084 Total Liabilities at Fair Value - Asset Management $ 249,383 $ 21,635,598 $ 64,276 $ 21,949,257 Insurance Policy liabilities $ — $ — $ 519,454 $ 519,454 Closed block policy liabilities — — 1,350,224 1,350,224 Funds withheld payable at interest — — (49,491) (49,491) Derivative instruments payable: Equity market contracts 33,933 152,821 — 186,754 Interest rate contracts 14,009 87,236 — 101,245 Foreign currency contracts — 7,639 — 7,639 Credit contracts — 1,540 — 1,540 Impact of netting (2) (25,588) (126,427) — (152,015) Total derivative instruments payable 22,354 122,809 — 145,163 Embedded derivative – indexed universal life products — — 557,276 557,276 Embedded derivative – annuity products — — 1,983,949 1,983,949 Total Liabilities at Fair Value - Insurance $ 22,354 $ 122,809 $ 4,361,412 $ 4,506,575 Total Liabilities at Fair Value $ 271,737 $ 21,758,407 $ 4,425,688 $ 26,455,832 (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, 2022 and 2021, respectively. For certain insurance disclosures, the beginning of the period represents balances as of the GA Acquisition Date. Three Months Ended June 30, 2022 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 $ 23,999,016 $ — $ — $ — $ (2,632) $ (1,077,663) $ — $ 22,918,721 $ (1,145,266) $ — Credit 5,314,853 — — (88,092) (174,627) (121,123) (3,099) 4,927,912 (116,384) (3,099) Real Assets 13,292,123 — — — 2,085,875 573,743 — 15,951,741 313,218 — Equity Method - Other 984,904 — — — 565,959 (76,506) — 1,474,357 (75,498) — Other Investments 3,134,926 — — (347) 16,343 (216,150) — 2,934,772 (200,055) — Other Derivatives 705 — — — 44,423 (3,189) — 41,939 1,428 — Total Assets - Asset Management $ 46,726,527 $ — $ — $ (88,439) $ 2,535,341 $ (920,888) $ (3,099) $ 48,249,442 $ (1,222,557) $ (3,099) Insurance AFS fixed maturity securities: Corporate fixed maturity securities $ 7,970,195 $ — $ — $ (65,005) $ 357,033 $ (64,510) $ (154,644) $ 8,043,069 $ — $ (155,609) Structured securities 1,382,539 — — — (42,805) (5,945) (49,910) 1,283,879 — (50,327) Total AFS fixed maturity securities 9,352,734 — — (65,005) 314,228 (70,455) (204,554) 9,326,948 — (205,936) Trading fixed maturity securities: Corporate fixed maturity securities 705,685 — — (12,867) 11,995 (37,798) — 667,015 (37,036) — Structured securities 630,579 — 7,675 (3,475) (22,156) (32,923) — 579,700 (33,025) — Total trading fixed maturity securities 1,336,264 — 7,675 (16,342) (10,161) (70,721) — 1,246,715 (70,061) — Equity securities 32,937 — — — — (15,620) — 17,317 (15,620) — Mortgage and other loan receivables 1,007,906 — — — (74,787) (27,456) — 905,663 (25,597) — Other investments 3,620,186 — — — 367,172 23,748 — 4,011,106 28,655 — Funds withheld receivable at interest 8,196 — — — — (33,362) — (25,166) — — Reinsurance recoverable 1,231,957 — — — 1,273 (129,546) — 1,103,684 — — Total Assets - Insurance $ 16,590,180 $ — $ 7,675 $ (81,347) $ 597,725 $ (323,412) $ (204,554) $ 16,586,267 $ (82,623) $ (205,936) Total $ 63,316,707 $ — $ 7,675 $ (169,786) $ 3,133,066 $ (1,244,300) $ (207,653) $ 64,835,709 $ (1,305,180) $ (209,035) Six Months Ended June 30, 2022 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 $ 23,322,634 $ — $ — $ (138,220) $ 678,160 $ (943,853) $ — $ 22,918,721 $ (1,126,962) $ — Credit 5,826,661 — — (88,092) (558,468) (247,721) (4,468) 4,927,912 (175,067) (4,468) Real Assets 11,389,530 — — — 3,094,516 1,467,695 — 15,951,741 1,177,804 — Equity Method - Other 1,013,807 — — — 606,141 (145,591) — 1,474,357 (146,808) — Other Investments 3,240,013 — — (347) (69,915) (234,979) — 2,934,772 (215,050) — Other Derivatives 479 — — — 55,707 (14,247) — 41,939 (9,630) — Total Assets - Asset Management $ 44,793,124 $ — $ — $ (226,659) $ 3,806,141 $ (118,696) $ (4,468) $ 48,249,442 $ (495,713) $ (4,468) Insurance AFS fixed maturity securities: Corporate fixed maturity securities $ 7,652,134 $ — $ — $ (65,005) $ 748,638 $ (64,710) $ (227,988) $ 8,043,069 $ — $ (205,729) Structured securities 828,381 — 343,338 — 185,929 (9,354) (64,415) 1,283,879 — (74,724) Total AFS fixed maturity securities 8,480,515 — 343,338 (65,005) 934,567 (74,064) (292,403) 9,326,948 — (280,453) Trading fixed maturity securities: Corporate fixed maturity securities 565,354 — — (44,274) 194,427 (48,492) — 667,015 (46,513) — Structured securities 418,774 — 105,982 (25,220) 122,047 (41,883) — 579,700 (43,126) — Total trading fixed maturity securities 984,128 — 105,982 (69,494) 316,474 (90,375) — 1,246,715 (89,639) — Equity securities 32,937 — — — — (15,620) — 17,317 (15,620) — Mortgage and other loan receivables 832,674 — — — 128,410 (55,421) — 905,663 (41,173) — Other investments 1,603,345 — — — 2,287,652 120,109 — 4,011,106 93,603 — Funds withheld receivable at interest 31,740 — — — 10,435 (67,341) — (25,166) — — Reinsurance recoverable 1,293,791 — — — (13,102) (177,005) — 1,103,684 — — Total Assets - Insurance $ 13,259,130 $ — $ 449,320 $ (134,499) $ 3,664,436 $ (359,717) $ (292,403) $ 16,586,267 $ (52,829) $ (280,453) Total $ 58,052,254 $ — $ 449,320 $ (361,158) $ 7,470,577 $ (478,413) $ (296,871) $ 64,835,709 $ (548,542) $ (284,921) Three Months Ended June 30, 2021 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 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 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 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, 2022 Six Months Ended June 30, 2022 Purchases Issuances Sales Settlements Net Purchases/ Issuances/ Sales/ Settlements Purchases Issuances Sales Settlements Net Purchases/ Issuances/ Sales/ Settlements Assets Asset Management Private Equity $ 152,355 $ — $ (154,987) $ — $ (2,632) $ 1,056,616 $ — $ (378,456) $ — $ 678,160 Credit 254,525 — (162,001) (267,151) (174,627) 773,876 — (1,047,331) (285,013) (558,468) Real Assets 2,866,531 — (780,656) — 2,085,875 4,377,318 — (1,282,802) — 3,094,516 Equity Method - Other 570,347 — (4,388) — 565,959 612,166 — (6,025) — 606,141 Other Investments 67,684 — (51,341) — 16,343 229,560 — (299,475) — (69,915) Other Derivatives 44,423 — — — 44,423 55,707 — — — 55,707 Total Assets - Asset Management $ 3,955,865 $ — $ (1,153,373) $ (267,151) $ 2,535,341 $ 7,105,243 $ — $ (3,014,089) $ (285,013) $ 3,806,141 Insurance AFS fixed maturity securities: Corporate fixed maturity securities $ 672,049 $ — $ (70,112) $ (244,904) $ 357,033 $ 1,596,721 $ — $ (128,504) $ (719,579) $ 748,638 Structured securities 122,344 — — (165,149) (42,805) 354,260 — — (168,331) 185,929 Total AFS fixed maturity securities 794,393 — (70,112) (410,053) 314,228 1,950,981 — (128,504) (887,910) 934,567 Trading fixed maturity securities: Corporate fixed maturity securities 29,638 — (601) (17,042) 11,995 218,655 — (601) (23,627) 194,427 Structured securities 40,541 — — (62,697) (22,156) 195,794 — — (73,747) 122,047 Total trading fixed maturity securities 70,179 — (601) (79,739) (10,161) 414,449 — (601) (97,374) 316,474 Mortgage and other loan receivables 13,053 — (7,302) (80,538) (74,787) 233,278 — (7,302) (97,566) 128,410 Other investments 641,557 — (274,385) — 367,172 2,562,037 — (274,385) — 2,287,652 Funds withheld receivable at interest — — — — — — 10,435 — — 10,435 Reinsurance recoverable — — — 1,273 1,273 — — — (13,102) (13,102) Total Assets - Insurance $ 1,519,182 $ — $ (352,400) $ (569,057) $ 597,725 $ 5,160,745 $ 10,435 $ (410,792) $ (1,095,952) $ 3,664,436 Total $ 5,475,047 $ — $ (1,505,773) $ (836,208) $ 3,133,066 $ 12,265,988 $ 10,435 $ (3,424,881) $ (1,380,965) $ 7,470,577 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, 2022 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 $ 64,556 $ — $ — $ — $ (4,728) $ 35,970 $ — $ 95,798 $ 35,970 Total Liabilities - Asset Management $ 64,556 $ — $ — $ — $ (4,728) $ 35,970 $ — $ 95,798 $ 35,970 Insurance Policy liabilities $ 466,408 $ — $ — $ — $ — $ (12,374) $ — $ 454,034 $ — Closed block policy liabilities 1,269,991 — — — 398 (136,356) 1,876 1,135,909 — Funds withheld payable at interest (1,219,491) — — — — (1,363,700) — (2,583,191) — Embedded derivative – indexed universal life products 512,015 — — — (284) (169,885) — 341,846 — Embedded derivative – annuity products 1,777,832 — — — 158,364 (506,802) — 1,429,394 — Total Liabilities - Insurance $ 2,806,755 $ — $ — $ — $ 158,478 $ (2,189,117) $ 1,876 $ 777,992 $ — Total $ 2,871,311 $ — $ — $ — $ 153,750 $ (2,153,147) $ 1,876 $ 873,790 $ 35,970 Six Months Ended June 30, 2022 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 $ 64,276 $ — $ — $ — $ (4,728) $ 36,250 $ — $ 95,798 $ 36,250 Total Liabilities - Asset Management $ 64,276 $ — $ — $ — $ (4,728) $ 36,250 $ — $ 95,798 $ 36,250 Insurance Policy liabilities $ 519,454 $ — $ — $ — $ — $ (65,420) $ — $ 454,034 $ — Closed block policy liabilities 1,350,224 — — — (12,972) (207,079) 5,736 1,135,909 — Funds withheld payable at interest (49,491) — — — 10,435 (2,544,135) — (2,583,191) — Embedded derivative – indexed universal life products 557,276 — — — 3,018 (218,448) — 341,846 — Embedded derivative – annuity products 1,983,949 — — — 265,666 (820,221) — 1,429,394 — Total Liabilities - Insurance $ 4,361,412 $ — $ — $ — $ 266,147 $ (3,855,303) $ 5,736 $ 777,992 $ — Total $ 4,425,688 $ — $ — $ — $ 261,419 $ (3,819,053) $ 5,736 $ 873,790 $ 36,250 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, 2022 Six Months Ended June 30, 2022 Issuances Settlements Net Issuances/Settlements Issuances Settlements Net Issuances/Settlements Liabilities Asset Management Unfunded Revolver Commitments $ 17,090 $ (21,818) $ (4,728) $ 17,090 $ (21,818) $ (4,728) Total Liabilities - Asset Management $ 17,090 $ (21,818) $ (4,728) $ 17,090 $ (21,818) $ (4,728) Insurance Closed block policy liabilities $ — $ 398 $ 398 $ — $ (12,972) $ (12,972) Funds withheld payable at interest — — — 10,435 — 10,435 Embedded derivative – indexed universal life products 3,391 (3,675) (284) 12,376 (9,358) 3,018 Embedded derivative – annuity products 158,364 — 158,364 265,666 — 265,666 Total Liabilities - Insurance $ 161,755 $ (3,277) $ 158,478 $ 288,477 $ (22,330) $ 266,147 Total $ 178,845 $ (25,095) $ 153,750 $ 305,567 $ (44,148) $ 261,419 Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 Issuances Settlements Net Issuances/Settlements Issuances Settlements Net Issuances/Settlements 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 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, 2022. 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, 2022 Valuation Unobservable Input(s) (1) Weighted Average (2) Range Impact to Valuation from an Increase in Input (3) ASSET MANAGEMENT Private Equity $ 22,918,721 Private Equity $ 20,310,355 Inputs to market comparables, discounted cash flow and transaction price Illiquidity Discount 6.8% 5.0% - 20.0% Decrease Weight Ascribed to Market Comparables 30.2% 0.0% - 100.0% (4) Weight Ascribed to Discounted Cash Flow 68.3% 0.0% - 100.0% (5) Weight Ascribed to Transaction Price 1.5% 0.0% - 100.0% (6) Market comparables Enterprise Value/LTM EBITDA Multiple 16.5x 8.0x - 43.6x Increase Enterprise Value/Forward EBITDA Multiple 14.2x 6.6x - 25.1x Increase Discounted cash flow Weighted Average Cost of Capital 9.6% 6.3% - 13.8% Decrease Enterprise Value/LTM EBITDA Exit Multiple 14.5x 6.0x - 27.6x Increase Growth Equity $ 2,608,366 Inputs to market comparables, discounted cash flow and milestones Illiquidity Discount 9.2% 5.0% - 20.0% Decrease Weight Ascribed to Market Comparables 28.9% 0.0% - 100.0% (4) Weight Ascribed to Discounted Cash Flow 2.6% 0.0% - 50.0% (5) Weight Ascribed to Milestones 68.5% 0.0% - 100.0% (6) Level III Assets Fair Value June 30, 2022 Valuation Unobservable Input(s) (1) Weighted Average (2) Range Impact to Valuation from an Increase in Input (3) Scenario Weighting Base 75.2% 50.0% - 80.0% Increase Downside 5.4% 0.0% - 15.0% Decrease Upside 19.4% 10.0% - 35.0% Increase Credit $ 4,927,912 Yield Analysis Yield 10.1% 6.1% - 40.8% Decrease Net Leverage 6.3x 0.3x - 32.1x Decrease EBITDA Multiple 12.4x 0.5x - 33.0x Increase Real Assets $ 15,951,741 Energy $ 1,881,604 Inputs to market comparables and discounted cash flow Weight Ascribed to Market Comparables 43.0% 0.0% - 50.0% (4) Weight Ascribed to Discounted Cash Flow 57.0% 50.0% - 100.0% (5) Market comparables Enterprise Value/LTM EBITDA Multiple 5.4x 5.4x - 5.4x Increase Enterprise Value/Forward EBITDA Multiple 5.1x 3.4x - 5.9x Increase Discounted cash flow Weighted Average Cost of Capital 12.6% 10.2% - 14.0% Decrease Average Price Per BOE (8) $56.33 $51.06 - $70.95 Increase Infrastructure $ 5,614,151 Inputs to market comparables, discounted cash flow and transaction price Illiquidity Discount 5.0% 5.0% - 5.0% Decrease Weight Ascribed to Market Comparables 3.5% 0.0% - 75.0% (4) Weight Ascribed to Discounted Cash Flow 63.6% 0.0% - 100.0% (5) Weight Ascribed to Transaction Price 32.9% 0.0% - 100.0% (6) Market comparables Enterprise Value/Forward EBITDA Multiple 11.0x 11.0x - 11.0x Increase Discounted cash flow Weighted Average Cost of Capital 7.7% 5.6% - 9.1% Decrease Enterprise Value/LTM EBITDA Exit Multiple 13.0x 13.0x - 13.0x Increase Real Estate $ 8,455,986 Inputs to direct income capitalization, discounted cash flow and transaction price Weight Ascribed to Direct Income Capitalization 20.0% 0.0% - 100.0% (7) Weight Ascribed to Discounted Cash Flow 70.0% 0.0% |