Rolling Stock PBM

Game: 1 (full) – Turn: 5 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Dirk	$7	$47	B[22]	–	–	–	–	–	*1	–	–	–	–
Björn	$1	$39	–	–	*1	–	*2	–	–	–	–	–	–
Ocki	$0	$41	DSB[20] NS[21]	–	–	–	–	–	–	–	–	–	–
Georg	$0	$48	RENFE[32]	–	–	–	–	–	–	*1	–	–	–
			Shares owned by bank	–	3	–	2	–	2	3	–	–	–
			Shares issued in total	–	4	–	4	–	3	4	–	–	–
			Share price	–	$14	–	$12	–	$18	$16	–	–	–
			Treasury	–	$45	–	$22	–	$30	$11	–	–	–
			Income	–	+$0	–	+$14	–	+$8	+$14	–	–	–
			Book value	–	$47	–	$69	–	$57	$61	–	–	–
			Market capitalization	–	$56	–	$48	–	$54	$64	–	–	–

Share price row

5	6	7	8	9	10	11	12	13	14	15	16	18	20	22	24	26	28	31	34	37	41	45	50	55	60	66	73	81	90	100

Company deck

• Available for auctions:
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]
  • E[43] ($22–$58) +$10
    
    • +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
• Drawn but not available for auctions: –
• In the deck:                       game end card
• Cost of ownership: -$1
• Closed companies: –

Foreign investor

• Treasury: $19
• Income: +$8
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]

Corporation details

(in share price order)

• President: Dirk
• Share price: $18 (max payout per share: $6) — 3 shares issued
• Treasury: $30
• Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
• Book value: $57 — market capitalization: $54
• Needs at least $60 book value (-$3) for target share price $22 ("double jump").
• Needs at least $54 book value (+$3) for target share price $20 ("single jump").
• Needs at least $48 book value (+$9) for target share price $16 ("single drop").
• Otherwise, target share price is $15 ("double drop").
• Companies:
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]

• President: Georg
• Share price: $16 (max payout per share: $5) — 4 shares issued
• Treasury: $11
• Income: +$14 (base income: +$12 — synergy bonus: +$4 — cost of ownership: -$2)
• Book value: $61 — market capitalization: $64
• Needs at least $72 book value (-$11) for target share price $20 ("double jump").
• Needs at least $64 book value (-$3) for target share price $18 ("single jump").
• Needs at least $60 book value (+$1) for target share price $15 ("single drop").
• Otherwise, target share price is $14 ("double drop").
• Companies:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]
  • BPM[7] ($4–$9) +$2
    
    • +$1: BSE[2] AKE[6] MHE[8] SX[16] MS[17] PR[19]
  • PR[19] ($10–$24) +$3
    
    • +$1: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8]
    • +$2: OL[14] HE[15] SX[16] MS[17] DSB[20] NS[21] B[22] PKP[23] DR[29]
  • PKP[23] ($12–$29) +$6
    
    • +$2: SX[16] MS[17] PR[19]
    • +$4: KK[25] DR[29] SŽD[31] BSR[40] HH[48] FRA[58]

• President: Björn
• Share price: $14 (max payout per share: $4) — 4 shares issued
• Treasury: $45
• Income: +$0 (base income: +$1 — synergy bonus: +$0 — cost of ownership: -$1)
• Book value: $47 — market capitalization: $56
• Needs at least $60 book value (-$13) for target share price $16 ("double jump").
• Needs at least $56 book value (-$9) for target share price $15 ("single jump").
• Needs at least $52 book value (-$5) for target share price $13 ("single drop").
• Otherwise, target share price is $12 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]

• President: Björn
• Share price: $12 (max payout per share: $4) — 4 shares issued
• Treasury: $22
• Income: +$14 (base income: +$10 — synergy bonus: +$6 — cost of ownership: -$2)
• Book value: $69 — market capitalization: $48
• Needs at least $52 book value (+$17) for target share price $14 ("double jump").
• Needs at least $48 book value (+$21) for target share price $13 ("single jump").
• Needs at least $44 book value (+$25) for target share price $11 ("single drop").
• Otherwise, target share price is $10 ("double drop").
• Companies:
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • MHE[8] ($4–$10) +$2
    
    • +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]
  • SX[16] ($8–$20) +$3
    
    • +$1: BSE[2] BPM[7] MHE[8]
    • +$2: BY[13] MS[17] PR[19] PKP[23] KK[25] DR[29]
  • MS[17] ($9–$21) +$3
    
    • +$1: BSE[2] AKE[6] BPM[7] MHE[8]
    • +$2: OL[14] SX[16] PR[19] DSB[20] PKP[23] DR[29]

Private company details

• Dirk:
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
• Björn: –
• Ocki:
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]
• Georg:
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]