Rolling Stock PBM

Game: 1 (full) – Turn: 8 – Phase: 9 (pay dividends and adjust share prices)

Overview

(players in player order)

name	cash	value	companies
Dirk	$27	$104	E[43]	–	–	–	–	–	*1	–	–	–	–
Georg	$30	$132	–	–	–	–	–	–	–	*1	*2	–	–
Ocki	$26	$98	–	–	–	–	1	–	–	–	–	*2	–
Björn	$12	$102	–	–	*1	–	*3	–	–	–	–	–	–
			Shares owned by bank	–	6	–	0	–	3	4	0	0	–
			Shares issued in total	–	7	–	4	–	4	5	2	2	–
			Share price	–	$6	–	$28	–	$34	$20	$41	$22	–
			Treasury	–	$2	–	$49	–	$42	$13	$15	$16	–
			Income	–	+$2	–	+$14	–	+$20	+$6	+$34	+$12	–
			Book value	–	$41	–	$107	–	$124	$57	$101	$46	–
			Market capitalization	–	$42	–	$112	–	$136	$100	$82	$44	–

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:
  • 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]
  • FRA[58] ($29–$82) +$15
    
    • +$4: PKP[23] KK[25] SBB[26] DR[29]
    • +$8: FR[60] MM[75] LE[90]
• Drawn but not available for auctions: –
• In the deck:             game end card
• Cost of ownership: -$3 -$3
• Closed companies: BME[1]

Foreign investor

• Treasury: $61
• Income: +$5
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]

Corporation details

(in share price order)

• President: Georg
• Share price: $41 (max payout per share: $13) — 2 shares issued
• Treasury: $15
• Income: +$34 (base income: +$30 — synergy bonus: +$4 — cost of ownership: +$0)
• Book value: $101 — market capitalization: $82
• Needs at least $90 book value (+$11) for target share price $50 ("double jump").
• Needs at least $82 book value (+$19) for target share price $45 ("single jump").
• Needs at least $74 book value (+$27) for target share price $37 ("single drop").
• Otherwise, target share price is $34 ("double drop").
• Companies:
  • 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]
  • SŽD[31] ($16–$43) +$12
    
    • +$4: PKP[23]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]

• President: Dirk
• Share price: $34 (max payout per share: $11) — 4 shares issued
• Treasury: $42
• Income: +$20 (base income: +$24 — synergy bonus: +$2 — cost of ownership: -$6)
• Book value: $124 — market capitalization: $136
• Needs at least $148 book value (-$24) for target share price $41 ("double jump").
• Needs at least $136 book value (-$12) for target share price $37 ("single jump").
• Needs at least $124 book value (+$0) for target share price $31 ("single drop").
• Otherwise, target share price is $28 ("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: Björn
• Share price: $28 (max payout per share: $9) — 4 shares issued
• Treasury: $49
• Income: +$14 (base income: +$15 — synergy bonus: +$2 — cost of ownership: -$3)
• Book value: $107 — market capitalization: $112
• Needs at least $124 book value (-$17) for target share price $34 ("double jump").
• Needs at least $112 book value (-$5) for target share price $31 ("single jump").
• Needs at least $104 book value (+$3) for target share price $26 ("single drop").
• Otherwise, target share price is $24 ("double drop").
• Companies:
  • 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: Ocki
• Share price: $22 (max payout per share: $7) — 2 shares issued
• Treasury: $16
• Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $46 — market capitalization: $44
• Needs at least $48 book value (-$2) for target share price $26 ("double jump").
• Needs at least $44 book value (+$2) for target share price $24 ("single jump").
• Needs at least $40 book value (+$6) for target share price $20 ("single drop").
• Otherwise, target share price is $18 ("double drop").
• Companies:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]

• President: Georg
• Share price: $20 (max payout per share: $6) — 5 shares issued
• Treasury: $13
• Income: +$6 (base income: +$9 — synergy bonus: +$0 — cost of ownership: -$3)
• Book value: $57 — market capitalization: $100
• Needs at least $110 book value (-$53) for target share price $24 ("double jump").
• Needs at least $100 book value (-$43) for target share price $22 ("single jump").
• Needs at least $90 book value (-$33) for target share price $18 ("single drop").
• Otherwise, target share price is $16 ("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]
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]

• President: Björn
• Share price: $6 (max payout per share: $2) — 7 shares issued
• Treasury: $2
• Income: +$2 (base income: +$10 — synergy bonus: +$7 — cost of ownership: -$15)
• Book value: $41 — market capitalization: $42
• Needs at least $49 book value (-$8) for target share price $8 ("double jump").
• Needs at least $42 book value (-$1) for target share price $7 ("single jump").
• Needs at least $35 book value (+$6) for target share price $5 ("single drop").
• Otherwise, target share price is $0 (bankrupt).
• 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]

Private company details

• Dirk:
  • E[43] ($22–$58) +$10
    
    • +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
• Georg: –
• Ocki: –
• Björn: –