Acquisition of Facebook by Amazon PP&E, Goodwill and Other Intangibles Assumptions Total Book Value of PP&E, Goodwill and Other Intangibles $71,505 FMV of PP&E, Goodwill and Other Intangibles S766,981 FMV of PP&E, Goodwill and Intangibles Attributed to Depreciable Property 71.50% FMV of PP&E, Goodwill and Intangibles Attributed to Non-Depreciable Property 28.50% Average Amortization Period (Years) 13.5 Years Debt Assumptions Debt issued for acquisition of Facebook S187,038 Interest on New Debt 4.0% Term of New Debt 10 Years New Debt Financing Fees 0.5% Other Assumptions Other Transaction Costs Effective Tax Rate Amazon Net Earnings Facebook Net Earnings $20 30.0% $23,688 $30,133 16 The adjusted pro-forma net earnings for Amazon Inc. is expected to be $22,711 $23,688 ($31,109) $30,133