I think your estimates make sense, asssuming we are not being played. Of course, with a share buy-back, we could easily surpass a penny. I'm just not holding my breath at this point...
That's a hell of an analysis! Reminds me of the disclaimers on credit card statements and insurance policies. Perhaps you write bills for congress as well. JK. :-)