1 11 Total transaction costs, based on the assumptions provided, are expected to be: $19,002 $22,002 $19,895 $18,382 Acquisition of Walmart by Amazon Acquisition Structure Assumptions Acquisition Premium Equity Issuance Discount (to Current Price) 20% 5% 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 % Debt Financing % Equity Financing 50% 50% Acquirer and Target Assumptions Share Price ($/sh.) Fully Diluted Shares Outstanding (MM) Cash and Cash Equivalents Total Debt Amazon Acquirer $3,099.40 518 $37,466 $91,401 Walmart Target $140.50 2,863 $16,906 $70,242 Transaction Costs Information Equity Financing Fees Debt Financing Fees Other Transaction Costs Target Debt Early Redemption Premium 5.5% 1.5% $3,000 3.0%