294
Reconciliation of GAAP to Non-GAAP Measures (Unaudited) (cont’d)
2010 2019 2020 2023
FY'10 FY'19 FY'20 FY'23
Net Income (Loss) - KKR Common Stockholders $ 333,178 $ 1,971,685 $ 1,945,954 $ 3,680,514
Preferred Stock Dividends - 33,364 56,555 51,747
Net Income (Loss) Attributable to Noncontrolling Interests 7,443,293 2,634,491 3,115,089 1,624,825
Income Tax Expense (Benefit) 75,360 528,750 609,097 1,197,523
Income (Loss) Before Tax (GAAP) $ 7,851,831 $ 5,168,290 $ 5,726,695 $ 6,554,609
Impact of Consolidation and Other (6,391,860) (1,015,559) (1,704,739) (1,569,591)
Equity-based Compensation - KKR Holdings 824,193 91,296 80,739 -
Preferred Stock Dividends - (33,364) (33,364) -
Income Taxes on Adjusted Earnings (173,312) (207,479) (265,950) (763,382)
Asset Management & Strategic Holdings Adjustments:
Unrealized (Gains) Losses (966,869) (1,854,867) (1,697,740) (1,534,934)
Unrealized Carried Interest (900,148) (1,263,046) (1,070,803) (1,656,974)
Unrealized Carried Interest Compensation 333,103 520,033 467,485 792,758
Strategic Corporate Related Charges - - 20,073 31,805
Equity-based Compensation - 201,095 236,199 230,858
Equity-based Compensation - Performance based - 6,694 10,196 271,958
Insurance Adjustments:
(Gains) Losses from Investments - - - 363,956
Non-operating Changes in Policy Liabilities and Derivatives - - - 228,929
Strategic Corporate Related Charges - - - 7,347
Equity-based and Other Compensation - - - 71,579
Amortization of Acquired Intangibles - - - 11,175
Adjusted Net Income $ 576,938 $ 1,613,093 $ 1,768,791 $ 3,040,093
Interest Expense & Other 28,886 221,953 252,243 351,869
Income Taxes on Adjusted Earnings 173,312 207,479 265,950 763,382
Total Investing Earnings (460,814) (962,263) (1,006,457) (940,390)
Insurance & Strategic Holdings Operating Earnings - - - (831,168)
Fee Related Earnings $ 318,322 $ 1,080,262 $ 1,280,527 $ 2,383,786