FORTUNE -- By the time it decided in April to increase its stock buyback program five fold -- from $10 billion to $60 billion -- Apple (AAPL) already spent $1.95 billion of the original $10 billion fund and had bought and retired nearly 4.1 million shares of Apple common stock. Average share price, according to the company's latest Form 10-Q: $478.20.
That leaves, by Robert Paul Leitao's calculations, $58 billion to be spent over the next 11 quarters.
Leitao, who writes the Posts at Eventide blog and oversees the Braeburn Group of independent analysts, used two assumptions to create the charts above: That the $58 billion would be spent in equal parts of approximately $5.272 billion each, and that Apple's share price would rise $25 each quarter from $475 per share this quarter to $725 per share in fiscal Q1 2016 (the last calendar quarter of 2015).
As a result of the exercise, Leitao made several interesting discoveries:
"The dividends saved each year will go a long way to covering the interest costs on the funds borrowed to facilitate the share repurchases," Leitao nots, "while Apple continues to earn interest on the off-shore funds not repatriated and used for the share repurchases."
NOTE: Included in the numbers is the expectation the 1,494,992 shares received on April 1, 2013 will be included in the June quarter reduction in the share count. Not included are any new shares used for stock-based compensation during the 11-quarter period.
It ends this week. Investors might as well get ready for the negative headlines.
FORTUNE -- The bad news is that every analyst we've surveyed -- even the most bullish -- believes that for the first time in a decade Apple (AAPL) will report that its income this quarter was lower than the same quarter the year before.
According to Thomson Financial, the consensus EPS for fiscal Q2 2013 on Friday was MOREPhilip Elmer-DeWitt - Mar 24, 2013 9:43 AM ET
The estimates range from 26 to 44 million. The best analysts' consensus: 35 million.
The most important metric for Apple (AAPL) in the quarter that ended two weeks ago -- likely to account for more than half of the company's revenue for fiscal Q2 2012 -- is the number of iPhones it sold from Jan. 1 to Mar. 31.
We've polled 48 analysts -- evenly divided between professional and independent -- and the indies, MOREPhilip Elmer-DeWitt - Apr 16, 2012 5:00 AM ET
It's something the amateur analysts seem to understand and the pros still don't get
A day before Apple (AAPL) is scheduled to report its 3rd quarter earnings, Robert Paul Leitao thinks he has put his finger on what's wrong with the Street's view of the company.
Leitao, who rides herd over 30 amateur analysts at The Mac Observer's Apple Finance Board, has been tracking the gap between Apple's revenue and its earnings. MOREPhilip Elmer-DeWitt - Jul 18, 2011 7:54 AM ET
The largest collection of amateur analysts sees iPhone sales up 110%, iPads up 155%
Apple (AAPL) will report its earnings for the June quarter on July 19, two weeks from today. The current consensus among Wall Street analysts, according to Thomson Financial, is that the company earned $5.69 per share on sales of $24.67 billion, up 62.1% and 57.2%, respectively.
Impressive as those growth rates might sound, they're anemic compared with what MOREPhilip Elmer-DeWitt - Jul 5, 2011 3:20 PM ET
The law of large numbers says it must. Not anytime soon, says Robert Paul Leitao.
The law of large numbers as applied to finance (as opposed to flipping a coin) says that as a company grows, its chances of sustaining large percentage revenue gains diminish. That's because an expanding enterprise must grow faster and faster just to maintain a constant percentage growth rate. Indeed, a company growing 30% to 50% a MOREPhilip Elmer-DeWitt - Aug 5, 2010 8:49 AM ET
|November jobs report: Unemployment falls to 7%|
|Fast food worker: Protest didn't cost me pay|
|2 million Facebook, Gmail and Twitter passwords stolen in massive hack|
|Where should you put your money now?|
|Premarkets: Stocks looking stronger before jobs report|