16 The adjusted pro-forma net earnings for Amazon Inc. is expected to be $30,133 $22,711 ($31,109) $23,688 Acquisition of Facebook by Amazon PP&E, Goodwill and Other Intangibles Assumptions Total Book Value of PP&E, Goodwill and Other Intangibles FMV of PP&E, Goodwill and Other Intangibles FMV of PP&E, Goodwill and Intangibles Atributed to Depreciable Property FMV of PP&E, Goodwill and Intangibles Atributed to Non-Depreciable Property Average Amorization Period (Years) $71,505 $766,981 71.50% 28.50% 13.5 Years Debt Assumptions Debt issued for acquisition of Facebook Interest on New Debt Term of New Debt New Debt Financing Fees $187,038 4.0% 10 Years 0.5% Other Assumptions Other Transaction Costs Effective Tax Rate Amazon Net Earnings Facebook Net Earnings $20 30.0% $23,688 $30,133