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

Acquisition 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