I was able to put your information into a format that made sense to me which accounted for the cash and came up with the same returns you had listed. I would post the chart but I don't know how to post it so it formats correctly.
Register for free to join our community of investors and share your ideas. You will also get access to streaming quotes, interactive charts, trades, portfolio, live options flow and more tools.