Rolling Stock PBM

Game: 1 (full) – Turn: 7 – Phase: 9 (pay dividends and adjust share prices)

Overview

(players in player order)

name	cash	value	companies
Georg	$37	$92	SŽD[31]	–	–	–	–	–	–	*1	–	–	–
Ocki	$33	$81	–	–	–	–	1	–	–	–	–	*1	–
Dirk	$60	$88	–	–	–	–	–	–	*1	–	–	–	–
Björn	$26	$79	–	–	*1	–	*2	–	–	–	–	–	–
			Shares owned by bank	–	5	–	1	–	3	4	–	1	–
			Shares issued in total	–	6	–	4	–	4	5	–	2	–
			Share price	–	$9	–	$22	–	$28	$24	–	$26	–
			Treasury	–	$41	–	$2	–	$22	$36	–	$24	–
			Income	–	-$2	–	+$22	–	+$20	+$20	–	+$12	–
			Book value	–	$42	–	$99	–	$104	$110	–	$54	–
			Market capitalization	–	$54	–	$88	–	$112	$120	–	$52	–

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:
  • E[43] ($22–$58) +$10
    
    • +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
  • MAD[45] ($23–$67) +$15
    
    • +$4: RENFE[32]
    • +$8: FR[60] VP[80] LE[90]
  • HR[49] ($25–$71) +$15
    
    • +$4: NS[21] B[22] DR[29] E[43]
    • +$8: RU[85] AL[86]
  • LHR[54] ($27–$77) +$15
    
    • +$4: BR[33] E[43]
    • +$8: FR[60] MM[75] VP[80] LE[90]
• Drawn but not available for auctions: –
• In the deck:               game end card
• Cost of ownership: -$3 -$3
• Closed companies: –

Foreign investor

• Treasury: $24
• Income: +$11
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]

Corporation details

(in share price order)

• President: Dirk
• Share price: $28 (max payout per share: $9) — 4 shares issued
• Treasury: $22
• Income: +$20 (base income: +$24 — synergy bonus: +$2 — cost of ownership: -$6)
• Book value: $104 — market capitalization: $112
• Needs at least $124 book value (-$20) for target share price $34 ("double jump").
• Needs at least $112 book value (-$8) for target share price $31 ("single jump").
• Needs at least $104 book value (+$0) for target share price $26 ("single drop").
• Otherwise, target share price is $24 ("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]
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
  • BR[33] ($17–$46) +$12
    
    • +$4: E[43] LHR[54]

• President: Ocki
• Share price: $26 (max payout per share: $8) — 2 shares issued
• Treasury: $24
• Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $54 — market capitalization: $52
• Needs at least $56 book value (-$2) for target share price $31 ("double jump").
• Needs at least $52 book value (+$2) for target share price $28 ("single jump").
• Needs at least $48 book value (+$6) for target share price $24 ("single drop").
• Otherwise, target share price is $22 ("double drop").
• Companies:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]

• President: Georg
• Share price: $24 (max payout per share: $8) — 5 shares issued
• Treasury: $36
• Income: +$20 (base income: +$21 — synergy bonus: +$2 — cost of ownership: -$3)
• Book value: $110 — market capitalization: $120
• Needs at least $130 book value (-$20) for target share price $28 ("double jump").
• Needs at least $120 book value (-$10) for target share price $26 ("single jump").
• Needs at least $110 book value (+$0) for target share price $22 ("single drop").
• Otherwise, target share price is $20 ("double drop").
• Companies:
  • 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]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]

• President: Björn
• Share price: $22 (max payout per share: $7) — 4 shares issued
• Treasury: $2
• Income: +$22 (base income: +$25 — synergy bonus: +$15 — cost of ownership: -$18)
• Book value: $99 — market capitalization: $88
• Needs at least $96 book value (+$3) for target share price $26 ("double jump").
• Needs at least $88 book value (+$11) for target share price $24 ("single jump").
• Needs at least $80 book value (+$19) for target share price $20 ("single drop").
• Otherwise, target share price is $18 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • BPM[7] ($4–$9) +$2
    
    • +$1: BSE[2] AKE[6] MHE[8] SX[16] 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]
  • 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]

• President: Björn
• Share price: $9 (max payout per share: $3) — 6 shares issued
• Treasury: $41
• Income: -$2 (base income: +$1 — synergy bonus: +$0 — cost of ownership: -$3)
• Book value: $42 — market capitalization: $54
• Needs at least $60 book value (-$18) for target share price $11 ("double jump").
• Needs at least $54 book value (-$12) for target share price $10 ("single jump").
• Needs at least $48 book value (-$6) for target share price $8 ("single drop").
• Otherwise, target share price is $7 ("double drop").
• Companies:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]

Private company details

• Georg:
  • SŽD[31] ($16–$43) +$12
    
    • +$4: PKP[23]
• Ocki: –
• Dirk: –
• Björn: –