Ann: 3Q23 APRA GIILS lodgement and market update, page-69

Sorry my previous message should of read:

My calculations are as follows:
- Year to Date NPAT: $211 million
- 4Q23 NPAT: Approx $65 million
- FY23 NPAT: Approx $276 million
- Currently have approx 300,768,685 SOI
- 300,768,685 x $0.55 = Approx $165,422,777
- New $100 million share buy back to start March 2024
- Total cost of capital returns: Approx $265,422,777
Unknowns are how much income generated for 4Q, also if they can't manage to spend the remaining $45 million dollars for the current SBB before 31/01/24 there will be extra cash available to return back to shareholders in the way of a bigger special dividend or another SBB. My estimate for the standard div, plus special div is between $0.55 - $0.65, plus another SBB to start in March 2024.