That’s certainly not violating anything. That’s a very large table containing 60 plus rows and 7 columns and hundreds of numbers. Can’t copy and pate as it is without messing up.
Volume III, Corporate Finance – Merger and Acquisition – Exhibit 3 Sample Pro Forma Financial Statements and FCF Calculations.
Capex is the difference between the Net PP&E for the current year and the previous year (in this case an increase in PP&E) plus the Depreciation for the current year.