proforma Fy+1 EPS for amazon inc is expected to be $36.77,$50,45.71,$130.33

Acquisition mpion Acquisition Premium Equity Issuance Discount (to Current Price) 20% 5% % Debt Financing %Equity Financing 20% 80% Acquirer and Target Assumptions Share Price ($/sh) Fully Diluted Shares Outstanding (MM) Net Debt FY+ 1 Normalized Net Earnings FY+ 1 Normalized Cash Flow Amazon Acquirer $3,099.40 518 $66,884 $23,688 $69,825 Snap Target $44.29 1,734 $496 -$581 $334 Pro Forma Adjustment FY+ 1 Normalized Net Earnings FY+ 1 Normalized Cash Flow Pro-Forma Net Debt -$3,134 $642 $85 595