Strangely, CapEx is below D&A in each projected year, but it’s not necessarily “wrong” for a low-growth company like this one. In this case, the company provides specific guidance on the Dividend Payout Ratio, so we increase it slightly over the period to match their targets (see below). Lease accounting is more complicated in real life and u...