mestnent Evaluation The adjusted pro-forma net earnings for Amazon Inc. is spected to be: $23,688 (531,109) $30,133 $22,711 Acquisition Assumptions Acquisition of Facebook by Amazon $74.505 $766.981 PPBE, Goodwill and Other Intangibles Assumption: Total Book Value of PP&E, Goodwill and Other Intangibles FMV of PP&E Goodwill and Other Intangibles FMV of PPRE Goodwill and Intangiblos Altributed to Deprecable Property FMV of PP&E Goodwill and Intangibles Atributed to Non Deprecable Property Average Amortizabon Period (Years) ) 13 5 Years $187038 Debt Assumptions Debt issued for acquiston of Facebook Interest on New Debt Term of Now Debt New Debl Financing Fees 10 Years 300% Other Assumptions Other Transadon Costs Effecuve Tax Rale Amazon Net Earnings Facebook Net Earnings $30 133