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 $766,981 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 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 16 Review Later The adjusted pro-forma net earnings for Amazon Inc. is expected to be: $22,711 $23,688 ($31,109) $30,133