the effect of the transaction on Fy+1 EPS for Amazon inc is as follows accretive by 3.26%, dilutive by 3.28%, dilutive by 19.57%, accretive by 19.57%

Acquandon buone Acquisition Premium Equity Issuance Discount (to Current Price) 20% 5% % Debt Financing % Equity Financing 20% 80% Acquirer and Target Assumptions Share Pnce ($/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 $85 595 Acquandon buone Acquisition Premium Equity Issuance Discount (to Current Price) 20% 5% % Debt Financing % Equity Financing 20% 80% Acquirer and Target Assumptions Share Pnce ($/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