I may be wrong and forgive me if I am but I think you have the Shell $$ incorrect. I think it is US$470M or something like that. Whatever it is I did a calc last week @ 0.62 and it came in at about AU$750M. Close, only $250M out ;-)
AOE Price at posting:
$2.06 Sentiment: Buy Disclosure: Held