a) The pro-forma enterprise value of Amazon Inc. is expected to be: $1,769,316 $76,308 $1,596,685 $1,672,993 b) Po-forma FY+1 EPS for Amazon Inc is expected to be $36.77, $50.00, $45.71, $130.33 c) The effect of the transaction on FY + 1 EPS for Amazon Inc. is as follows: Accretive by 3.28%, Dilutive by 3.28%, Dilutive by 19.57% Accretive by 19.57% d) Pro-forma cash flow per share for Amazon Inc. is expected to be: $36.77 $14.44 $134.75 $130.33 23) The effect of the transaction on FY + 1 CFPS for Amazon Inc. is as follows: Accretive by 3.28% Accretive by 19.57%, Dilutive by 19.57% Dilutive by 3.28% a) The pro-forma enterprise value of Amazon Inc. is expected to be: $1,769,316 $76,308 $1,596,685 $1,672,993 b) Po-forma FY+1 EPS for Amazon Inc is expected to be $36.77, $50.00, $45.71, $130.33 c) The effect of the transaction on FY + 1 EPS for Amazon Inc. is as follows: Accretive by 3.28%, Dilutive by 3.28%, Dilutive by 19.57% Accretive by 19.57% d) Pro-forma cash flow per share for Amazon Inc. is expected to be: $36.77 $14.44 $134.75 $130.33 23) The effect of the transaction on FY + 1 CFPS for Amazon Inc. is as follows: Accretive by 3.28% Accretive by 19.57%, Dilutive by 19.57% Dilutive by 3.28%