15 The total after-tax pro-forma adjustment to Amazon's net earnings is expected to be: $57,774 ($44,442) ($22,711) ($31,109) 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 Attributed to Depreciable Property FMV of PP&E, Goodwill and Intangibles Attributed to Non-Depreciable Property Average Amortization Period (Years) Debt Assumptions Debt issued for acquisition of Facebook Interest on New Debt Term of New Debt New Debt Financing Fees Other Assumptions Other Transaction Costs Effective Tax Rate Amazon Net Earnings Facebook Net Earnings $71,505 $766,981 71.50% 28.50% 13.5 Years $187,038 4.0% 10 Years 0.5% $20 30.0% $23,688 $30,133