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