Rolling Stock PBM

Game: 2 (full) – Turn: 6 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Björn	$6	$60	PKP[23] SŽD[31]	–	–	–	–	–	–	–	–	–	–
Manfred	$6	$53	KK[25]	–	–	–	–	–	–	–	–	*1	–
Eckhart	$4	$52	FS[37]	–	*1	–	–	–	–	–	–	–	–
Klaus	$3	$49	SJ[30]	–	–	–	*1	–	–	–	–	–	–
Ocki	$1	$38	–	–	–	–	–	–	*2	–	*1	–	–
			Shares owned by bank	–	4	–	3	–	3	–	6	2	–
			Shares issued in total	–	5	–	4	–	5	–	7	3	–
			Share price	–	$11	–	$16	–	$15	–	$7	$22	–
			Treasury	–	$15	–	$26	–	$50	–	$17	$37	–
			Income	–	+$7	–	+$8	–	+$7	–	+$0	+$2	–
			Book value	–	$57	–	$66	–	$105	–	$36	$66	–
			Market capitalization	–	$55	–	$64	–	$75	–	$49	$66	–

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]
  • RENFE[32] ($16–$45) +$12
    
    • +$4: SNCF[24] MAD[45]
  • 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]
  • HH[48] ($24–$70) +$15
    
    • +$4: DSB[20] PKP[23] DR[29] BSR[40]
    • +$8: RU[85] AL[86]
• Drawn but not available for auctions: –
• In the deck:                       game end card
• Cost of ownership: -$3 -$3
• Closed companies: –

Foreign investor

• Treasury: $15
• Income: +$5
• 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: $22 (max payout per share: $7) — 3 shares issued
• Treasury: $37
• Income: +$2 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$6)
• Book value: $66 — market capitalization: $66
• Needs at least $72 book value (-$6) for target share price $26 ("double jump").
• Needs at least $66 book value (+$0) for target share price $24 ("single jump").
• Needs at least $60 book value (+$6) for target share price $20 ("single drop").
• Otherwise, target share price is $18 ("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) — 4 shares issued
• Treasury: $26
• Income: +$8 (base income: +$11 — synergy bonus: +$3 — cost of ownership: -$6)
• Book value: $66 — market capitalization: $64
• Needs at least $72 book value (-$6) for target share price $20 ("double jump").
• Needs at least $64 book value (+$2) for target share price $18 ("single jump").
• Needs at least $60 book value (+$6) 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: $15 (max payout per share: $5) — 5 shares issued
• Treasury: $50
• Income: +$7 (base income: +$14 — synergy bonus: +$5 — cost of ownership: -$12)
• Book value: $105 — market capitalization: $75
• Needs at least $80 book value (+$25) for target share price $18 ("double jump").
• Needs at least $75 book value (+$30) for target share price $16 ("single jump").
• Needs at least $70 book value (+$35) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("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) — 5 shares issued
• Treasury: $15
• Income: +$7 (base income: +$12 — synergy bonus: +$4 — cost of ownership: -$9)
• Book value: $57 — market capitalization: $55
• Needs at least $60 book value (-$3) for target share price $13 ("double jump").
• Needs at least $55 book value (+$2) for target share price $12 ("single jump").
• Needs at least $50 book value (+$7) 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: $7 (max payout per share: $2) — 7 shares issued
• Treasury: $17
• Income: +$0 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$3)
• Book value: $36 — market capitalization: $49
• Needs at least $56 book value (-$20) for target share price $9 ("double jump").
• Needs at least $49 book value (-$13) for target share price $8 ("single jump").
• Needs at least $42 book value (-$6) for target share price $6 ("single drop").
• Otherwise, target share price is $5 ("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:
  • 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]
• Manfred:
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
• Eckhart:
  • FS[37] ($19–$51) +$10
    
    • +$4: SNCF[24] KK[25] SBB[26]
• Klaus:
  • SJ[30] ($15–$42) +$12
    
    • +$4: BSR[40]
• Ocki: –