Rolling Stock PBM

Game: 2 (full) – Turn: 5 – Phase: 6 (corporations buy companies)

Overview

(players in player order)

name	cash	value	companies
Björn	$17	$48	SŽD[31]	–	–	–	–	–	–	–	–	–	–
Ocki	$12	$35	–	–	–	–	–	–	*1	–	*1	–	–
Klaus	$35	$51	–	–	–	–	*1	–	–	–	–	–	–
Eckhart	$38	$49	–	–	*1	–	–	–	–	–	–	–	–
Manfred	$0	$45	KK[25]	–	–	–	–	–	–	–	–	*1	–
			Shares owned by bank	–	3	–	2	–	3	–	5	1	–
			Shares issued in total	–	4	–	3	–	4	–	6	2	–
			Share price	–	$11	–	$16	–	$13	–	$10	$20	–
			Treasury	–	$2	–	$3	–	$24	–	$25	$7	–
			Income	–	+$14	–	+$13	–	+$16	–	+$3	+$8	–
			Book value	–	$44	–	$43	–	$79	–	$44	$36	–
			Market capitalization	–	$44	–	$48	–	$52	–	$60	$40	–

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:
  • B[22] ($11–$28) +$6
    
    • +$2: PR[19]
    • +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
  • 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]
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
  • FS[37] ($19–$51) +$10
    
    • +$4: SNCF[24] KK[25] SBB[26]
  • 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: $4
• Income: +$11
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]

Corporation details

(in share price order)

• President: Manfred
• Share price: $20 (max payout per share: $6) — 2 shares issued
• Treasury: $7
• Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
• Book value: $36 — market capitalization: $40
• Needs at least $44 book value (-$8) for target share price $24 ("double jump").
• Needs at least $40 book value (-$4) for target share price $22 ("single jump").
• Needs at least $36 book value (+$0) for target share price $18 ("single drop").
• Otherwise, target share price is $16 ("double drop").
• Companies:
  • BY[13] ($7–$16) +$3
    
    • +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
  • 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]

• President: Klaus
• Share price: $16 (max payout per share: $5) — 3 shares issued
• Treasury: $3
• Income: +$13 (base income: +$11 — synergy bonus: +$3 — cost of ownership: -$1)
• Book value: $43 — market capitalization: $48
• Needs at least $54 book value (-$11) for target share price $20 ("double jump").
• Needs at least $48 book value (-$5) for target share price $18 ("single jump").
• Needs at least $45 book value (-$2) for target share price $15 ("single drop").
• Otherwise, target share price is $14 ("double drop").
• Companies:
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • OL[14] ($7–$18) +$3
    
    • +$1: KME[5] AKE[6] MHE[8]
    • +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]

• President: Ocki
• Share price: $13 (max payout per share: $4) — 4 shares issued
• Treasury: $24
• Income: +$16 (base income: +$14 — synergy bonus: +$5 — cost of ownership: -$3)
• Book value: $79 — market capitalization: $52
• Needs at least $56 book value (+$23) for target share price $15 ("double jump").
• Needs at least $52 book value (+$27) for target share price $14 ("single jump").
• Needs at least $48 book value (+$31) for target share price $12 ("single drop").
• Otherwise, target share price is $11 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] 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]
  • 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]
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]

• President: Eckhart
• Share price: $11 (max payout per share: $3) — 4 shares issued
• Treasury: $2
• Income: +$14 (base income: +$12 — synergy bonus: +$4 — cost of ownership: -$2)
• Book value: $44 — market capitalization: $44
• Needs at least $48 book value (-$4) for target share price $13 ("double jump").
• Needs at least $44 book value (+$0) for target share price $12 ("single jump").
• Needs at least $40 book value (+$4) for target share price $10 ("single drop").
• Otherwise, target share price is $9 ("double drop").
• Companies:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]
  • KME[5] ($3–$7) +$2
    
    • +$1: BME[1] MHE[8] OL[14] HE[15] PR[19]
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
  • SNCF[24] ($12–$30) +$6
    
    • +$2: BD[12]
    • +$4: B[22] SBB[26] DR[29] RENFE[32] FS[37] E[43] HA[47] CDG[56]

• President: Ocki
• Share price: $10 (max payout per share: $3) — 6 shares issued
• Treasury: $25
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $44 — market capitalization: $60
• Needs at least $66 book value (-$22) for target share price $12 ("double jump").
• Needs at least $60 book value (-$16) for target share price $11 ("single jump").
• Needs at least $54 book value (-$10) for target share price $9 ("single drop").
• Otherwise, target share price is $8 ("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]

Private company details

• Björn:
  • SŽD[31] ($16–$43) +$12
    
    • +$4: PKP[23]
• Ocki: –
• Klaus: –
• Eckhart: –
• Manfred:
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]