Morgan Stanley
MS
#52
Rank
$286.01 B
Marketcap
$179.96
Share price
2.34%
Change (1 day)
30.49%
Change (1 year)

Morgan Stanley - 10-Q quarterly report FY


Text size:
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

----------------

FORM 10-Q

[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended February 29, 2000

OR

[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 1-11758

Morgan Stanley Dean Witter & Co.
(Exact Name of Registrant as Specified in its Charter)

----------------
<TABLE>
<C> <S>
Delaware 36-3145972
(I.R.S. Employer
(State of Incorporation) Identification No.)
1585 Broadway 10036
New York, NY (Zip Code)
(Address of Principal
Executive Offices)
</TABLE>

Registrant's telephone number, including area code: (212) 761-4000

Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes [X] No [_]

As of March 31, 2000 there were 1,131,822,142 shares of Registrant's Common
Stock, par value $.01 per share, outstanding.

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
MORGAN STANLEY DEAN WITTER & CO.

INDEX TO QUARTERLY REPORT ON FORM 10-Q
Quarter Ended February 29, 2000

<TABLE>
<CAPTION>
Page
----
<S> <C>
Part I--Financial Information
Item 1. Financial Statements
Condensed Consolidated Statements of Financial Condition--February 29,
2000 (unaudited) and November 30, 1999............................... 1
Condensed Consolidated Statements of Income (unaudited)--Three Months
Ended February 29, 2000 and February 28, 1999........................ 2
Condensed Consolidated Statements of Comprehensive Income
(unaudited)--Three Months Ended February 29, 2000 and February 28,
1999................................................................. 3
Condensed Consolidated Statements of Cash Flows (unaudited)--Three
Months Ended February 29, 2000 and February 28, 1999................. 4
Notes to Condensed Consolidated Financial Statements (unaudited)...... 5
Independent Accountants' Report....................................... 13
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.................................................. 14
Item 3. Quantitative and Qualitative Disclosures About Market Risk...... 32
Part II--Other Information
Item 1. Legal Proceedings............................................... 33
Item 2. Changes in Securities and Use of Proceeds....................... 33
Item 4. Submission of Matters to a Vote of Security Holders............. 33
Item 6. Exhibits and Reports on Form 8-K................................ 34
</TABLE>

i
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in millions, except share and per share data)

<TABLE>
<CAPTION>
February 29, November 30,
2000 1999
------------ ------------
ASSETS (unaudited)
<S> <C> <C>
Cash and cash equivalents........................... $ 15,329 $ 12,325
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations (including securities at fair value of
$13,183 at February 29, 2000 and $6,925 at November
30, 1999).......................................... 16,045 9,713
Financial instruments owned:
U.S. government and agency securities............. 23,564 25,646
Other sovereign government obligations............ 15,664 17,522
Corporate and other debt.......................... 27,696 30,443
Corporate equities................................ 20,523 14,843
Derivative contracts.............................. 26,672 22,769
Physical commodities.............................. 218 819
Securities purchased under agreements to resell..... 76,121 70,366
Receivable for securities provided as collateral.... 6,783 9,007
Securities borrowed................................. 107,138 85,064
Receivables:
Consumer loans (net of allowances of $771 at
February 29, 2000 and $769 at November 30,
1999)............................................ 22,986 20,229
Customers, net.................................... 31,278 29,299
Brokers, dealers and clearing organizations....... 2,566 2,252
Fees, interest and other.......................... 3,845 5,371
Office facilities, at cost (less accumulated
depreciation and amortization of $1,748 at February
29, 2000 and $1,667 at November 30, 1999).......... 2,231 2,204
Aircraft under operating leases (less accumulated
depreciation of $126 at February 29, 2000 and $86
at November 30, 1999).............................. 1,902 886
Other assets........................................ 7,511 8,209
-------- --------
Total assets........................................ $408,072 $366,967
======== ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper and other short-term borrowings.... $ 48,019 $ 38,242
Deposits............................................ 10,845 10,397
Financial instruments sold, not yet purchased:
U.S. government and agency securities............. 10,469 12,285
Other sovereign government obligations............ 7,530 7,812
Corporate and other debt.......................... 3,837 2,322
Corporate equities................................ 21,595 15,402
Derivative contracts.............................. 23,047 23,228
Physical commodities.............................. 1,044 919
Securities sold under agreements to repurchase...... 106,026 104,450
Obligation to return securities received as
collateral......................................... 13,603 14,729
Securities loaned................................... 36,530 30,080
Payables:
Customers......................................... 57,626 45,775
Brokers, dealers and clearing organizations....... 3,423 1,335
Interest and dividends............................ 1,933 2,951
Other liabilities and accrued expenses.............. 10,964 10,439
Long-term borrowings................................ 32,890 28,604
-------- --------
389,381 348,970
-------- --------
Capital Units....................................... 439 583
-------- --------
Preferred Securities Issued by Subsidiaries......... 400 400
-------- --------
Commitments and contingencies
Shareholders' equity:
Preferred stock................................... 545 670
Common stock(1) ($0.01 par value, 1,750,000,000
shares authorized, 1,211,685,904 and
1,211,685,904 shares issued, 1,134,181,285 and
1,104,630,098 shares outstanding at February 29,
2000 and November 30, 1999)...................... 12 12
Paid-in capital(1)................................ 3,253 3,836
Retained earnings................................. 17,592 16,285
Employee stock trust.............................. 2,414 2,426
Cumulative translation adjustments................ (39) (27)
-------- --------
Subtotal........................................ 23,777 23,202
Note receivable related to ESOP................... (55) (55)
Common stock held in treasury, at cost(1) ($0.01
par value, 77,504,619 and 107,055,806 shares at
February 29, 2000 and November 30, 1999)......... (3,456) (4,355)
Common stock issued to employee trust............. (2,414) (1,778)
-------- --------
Total shareholders' equity...................... 17,852 17,014
-------- --------
Total liabilities and shareholders' equity.......... $408,072 $366,967
======== ========
</TABLE>
- -------
(1) Fiscal 1999 amounts have been retroactively adjusted to give effect for a
two-for-one common stock split, effected in the form of a 100% stock
dividend, which became effective on January 26, 2000.

See Notes to Condensed Consolidated Financial Statements.

1
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(dollars in millions, except share and per share data)

<TABLE>
<CAPTION>
Three Months Ended
---------------------------
February 29, February 28,
2000 1999
------------- -------------
(unaudited)
<S> <C> <C>
Revenues:
Investment banking................................. $ 1,335 $ 957
Principal transactions:
Trading.......................................... 2,277 1,659
Investments...................................... 431 265
Commissions........................................ 1,037 653
Fees:
Asset management, distribution and administra-
tion............................................ 910 729
Merchant and cardmember.......................... 443 341
Servicing........................................ 287 253
Interest and dividends............................. 4,797 3,763
Other.............................................. 97 56
------------- -------------
Total revenues................................... 11,614 8,676
Interest expense................................... 3,980 3,160
Provision for consumer loan losses................. 223 177
------------- -------------
Net revenues..................................... 7,411 5,339
------------- -------------
Non-interest expenses:
Compensation and benefits........................ 3,408 2,363
Occupancy and equipment.......................... 175 146
Brokerage, clearing and exchange fees............ 121 114
Information processing and communications........ 346 309
Marketing and business development............... 471 395
Professional services............................ 183 162
Other............................................ 275 178
------------- -------------
Total non-interest expenses.................... 4,979 3,667
------------- -------------
Income before income taxes......................... 2,432 1,672
Provision for income taxes......................... 888 635
------------- -------------
Net income......................................... $ 1,544 $ 1,037
============= =============
Preferred stock dividend requirements.............. $ 9 $ 11
============= =============
Earnings applicable to common shares(1)............ $ 1,535 $ 1,026
============= =============
Earnings per share(2):
Basic............................................ $ 1.40 $ 0.93
============= =============
Diluted.......................................... $ 1.34 $ 0.88
============= =============
Average common shares outstanding(2):
Basic............................................ 1,093,904,751 1,107,871,156
============= =============
Diluted.......................................... 1,146,854,036 1,169,186,312
============= =============
</TABLE>
- --------
(1) Amounts shown are used to calculate basic earnings per common share.
(2) Fiscal 1999 amounts have been retroactively adjusted to give effect for a
two-for-one common stock split, effected in the form of a 100% stock
dividend, which became effective on January 26, 2000.

See Notes to Condensed Consolidated Financial Statements.

2
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
(unaudited)
<S> <C> <C>
Net income............................................. $1,544 $1,037
Other comprehensive income, net of tax:
Foreign currency translation adjustment............... (12) (19)
------ ------
Comprehensive income................................... $1,532 $1,018
====== ======
</TABLE>



See Notes to Condensed Consolidated Financial Statements.

3
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
(unaudited)
<S> <C> <C>
Cash flows from operating activities
Net income........................................... $ 1,544 $ 1,037
Adjustments to reconcile net income to net cash
used for operating activities:
Non-cash charges included in net income.......... 466 367
Changes in assets and liabilities:
Cash and securities deposited with clearing
organizations or segregated under federal and
other regulations............................... (6,332) (3,964)
Financial instruments owned, net of financial
instruments sold, not yet purchased............. 4,305 (11,549)
Securities borrowed, net of securities loaned.... (15,624) (3,263)
Receivables and other assets..................... (761) (3,286)
Payables and other liabilities................... 13,165 (2,750)
-------- --------
Net cash used for operating activities............... (3,237) (23,408)
-------- --------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities................................ (112) (357)
Net principal disbursed on consumer loans........ (4,284) (298)
Sales of consumer loans.......................... 1,314 525
-------- --------
Net cash used for investing activities............... (3,082) (130)
-------- --------
Cash flows from financing activities
Net proceeds from (payments for) short-term
borrowings........................................ 9,740 (8,110)
Securities sold under agreements to repurchase, net
of securities purchased under agreements to
resell............................................ (4,179) 21,128
Net proceeds from:
Deposits......................................... 448 225
Issuance of common stock......................... 145 64
Issuance of put options.......................... 16 --
Issuance of long-term borrowings................. 6,027 3,056
Payments for:
Repurchases of common stock...................... (726) (272)
Repayments of long-term borrowings............... (1,771) (3,060)
Redemption of Capital Units...................... (144) --
Cash dividends................................... (233) (146)
-------- --------
Net cash provided by financing activities............ 9,323 12,885
-------- --------
Net increase (decrease) in cash and cash equiva-
lents............................................... 3,004 (10,653)
Cash and cash equivalents, at beginning of period.... 12,325 16,878
-------- --------
Cash and cash equivalents, at end of period.......... $ 15,329 $ 6,225
======== ========
</TABLE>

See Notes to Condensed Consolidated Financial Statements.


4
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Introduction and Basis of Presentation

The Company

Morgan Stanley Dean Witter & Co. (the "Company") is a pre-eminent global
financial services firm that maintains leading market positions in each of its
three business segments--Securities, Asset Management and Credit Services. Its
Securities business includes securities underwriting, distribution and
trading; merger, acquisition, restructuring, real estate, project finance and
other corporate finance advisory activities; full-service and online brokerage
services; research services; the trading of foreign exchange and commodities,
as well as derivatives on a broad range of asset categories, rates and
indices; securities lending; and private equity activities. The Company's
Asset Management business provides global asset management advice and services
to investors through a variety of product lines and brand names, including
Morgan Stanley Dean Witter Advisors, Van Kampen Investments, Morgan Stanley
Dean Witter Investment Management and Miller Anderson & Sherrerd. The
Company's Credit Services business includes the issuance of the Discover(R)
Card and the Morgan Stanley Dean WitterSM Card; and the operation of Discover
Business Services (formerly the Discover/NOVUS(R) Network) a proprietary
network of merchant and cash access locations.

The condensed consolidated financial statements include the accounts of the
Company and its U.S. and international subsidiaries, including Morgan Stanley
& Co. Incorporated ("MS&Co."), Morgan Stanley & Co. International Limited
("MSIL"), Morgan Stanley Dean Witter Japan Limited ("MSDWJL"), Dean Witter
Reynolds Inc. ("DWR"), Morgan Stanley Dean Witter Advisors Inc. and NOVUS
Credit Services Inc.

Basis of Financial Information

The condensed consolidated financial statements are prepared in accordance
with generally accepted accounting principles, which require management to
make estimates and assumptions regarding certain trading inventory valuations,
consumer loan loss levels, the potential outcome of litigation and other
matters that affect the financial statements and related disclosures.
Management believes that the estimates utilized in the preparation of the
condensed consolidated financial statements are prudent and reasonable. Actual
results could differ materially from these estimates.

Certain reclassifications have been made to prior year amounts to conform to
the current presentation. All material intercompany balances and transactions
have been eliminated.

The condensed consolidated financial statements should be read in
conjunction with the Company's consolidated financial statements and notes
thereto included in the Company's Annual Report on Form 10-K (the "Form 10-K")
for the fiscal year ended November 30, 1999. The condensed consolidated
financial statements reflect all adjustments (consisting only of normal
recurring adjustments) which are, in the opinion of management, necessary for
the fair statement of the results for the interim period. The results of
operations for interim periods are not necessarily indicative of results for
the entire year.

Financial instruments, including derivatives, used in the Company's trading
activities are recorded at fair value, and unrealized gains and losses are
reflected in trading revenues. Interest and dividend revenue and interest
expense arising from financial instruments used in trading activities are
reflected in the condensed consolidated statements of income as interest and
dividend revenue or interest expense. The fair values of trading positions
generally are based on listed market prices. If listed market prices are not
available or if liquidating the Company's positions would reasonably be
expected to impact market prices, fair value is determined based on other
relevant factors, including dealer price quotations and price quotations for
similar instruments traded in different markets, including markets located in
different geographic areas. Fair values for certain derivative contracts are
derived from pricing models which consider current market and contractual
prices for the underlying financial instruments or commodities, as well as
time value and yield curve or volatility factors underlying the positions.
Purchases and

5
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

sales of financial instruments are recorded in the accounts on trade date.
Unrealized gains and losses arising from the Company's dealings in over-the-
counter ("OTC") financial instruments, including derivative contracts related
to financial instruments and commodities, are presented in the accompanying
condensed consolidated statements of financial condition on a net-by-
counterparty basis, when appropriate.

Equity securities purchased in connection with private equity and other
principal investment activities are initially carried in the condensed
consolidated financial statements at their original costs. The carrying value
of such equity securities is adjusted when changes in the underlying fair
values are readily ascertainable, generally as evidenced by listed market
prices or transactions which directly affect the value of such equity
securities. Downward adjustments relating to such equity securities are made
in the event that the Company determines that the eventual realizable value is
less than the carrying value. The carrying value of investments made in
connection with principal real estate activities which do not involve equity
securities are adjusted periodically based on independent appraisals,
estimates prepared by the Company of discounted future cash flows of the
underlying real estate assets or other indicators of fair value.

Loans made in connection with private equity and investment banking
activities are carried at cost plus accrued interest less reserves, if deemed
necessary, for estimated losses.

The Company has entered into various contracts as hedges against specific
assets, liabilities or anticipated transactions. These contracts include
interest rate swaps, foreign exchange forwards and foreign currency swaps. The
Company uses interest rate and currency swaps to manage the interest rate and
currency exposure arising from certain borrowings and to match the repricing
characteristics of consumer loans with those of the borrowings that fund these
loans. For contracts that are designated as hedges of the Company's assets and
liabilities, gains and losses are deferred and recognized as adjustments to
interest revenue or expense over the remaining life of the underlying assets
or liabilities. For contracts that are hedges of asset securitizations, gains
and losses are recognized as adjustments to servicing fees. Gains and losses
resulting from the termination of hedge contracts prior to their stated
maturity are recognized ratably over the remaining life of the instrument
being hedged. The Company also uses foreign exchange forward contracts to
manage the currency exposure relating to its net monetary investment in non-
U.S. dollar functional currency operations. The gain or loss from revaluing
these contracts is deferred and reported within cumulative translation
adjustments in shareholders' equity, net of tax effects, with the related
unrealized amounts due from or to counterparties included in receivables from
or payables to brokers, dealers and clearing organizations.

On December 20, 1999, the Company declared a two-for-one common stock split,
effected in the form of a 100% stock dividend, payable to shareholders of
record on January 12, 2000 and distributable on January 26, 2000. All share,
per share and shareholders' equity data have been retroactively restated to
reflect this split.

On April 6, 2000, shareholders of the Company approved an amendment to
increase the number of authorized common stock shares to 3.5 billion.

As of February 29, 2000, approximately $0.9 billion of the Company's
aircraft assets were owned by Morgan Stanley Aircraft Finance, a bankruptcy-
remote subsidiary of the Company. Such aircraft assets are not available to
satisfy claims of potential creditors of the Company.

Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for
Derivative Instruments and Hedging Activities," which establishes accounting
and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts, and for hedging
activities. As issued, SFAS No. 133 was effective for fiscal years beginning
after June 15, 1999. In June 1999, the FASB issued SFAS No. 137, "Accounting
for Derivative Instruments and Hedging Activities--Deferral of the Effective
Date of FASB Statement No. 133." SFAS No. 137 defers the effective date of
SFAS No. 133 for one year to fiscal years beginning after June 15, 2000. The
Company is in the process of evaluating the impact of adopting SFAS No. 133.

6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


In March 1998, the American Institute of Certified Public Accountants issued
Statement of Position ("SOP") 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use." The SOP is effective for
financial statements for fiscal years beginning after December 15, 1998 and
provides specific guidance as to when certain costs incurred in connection
with an internal-use software project should be capitalized and when they
should be expensed. The Company has adopted SOP 98-1 effective December 1,
1999.

2. Consumer Loans

Activity in the allowance for consumer loan losses was as follows (dollars
in millions):

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
<S> <C> <C>
Balance, beginning of period.......................... $769 $787
Provision for loan losses............................. 223 177
Less deductions:
Charge-offs......................................... 257 271
Recoveries.......................................... (36) (32)
---- ----
Net charge-offs..................................... 221 239
---- ----
Other(1).............................................. -- 52
---- ----
Balance, end of period................................ $771 $777
==== ====
</TABLE>
- --------
(1) Primarily reflects transfers related to asset securitizations.

Interest accrued on loans subsequently charged off, recorded as a reduction
of interest revenue, was $37 million in the quarter ended February 29, 2000
and $35 million in the quarter ended February 28, 1999.

The Company received net proceeds from asset securitizations of $1,314
million in the quarter ended February 29, 2000 and $525 million in the quarter
ended February 28, 1999. The uncollected balances of consumer loans sold
through asset securitizations were $18,231 million at February 29, 2000 and
$16,997 million at November 30, 1999.

3. Long-Term Borrowings

Long-term borrowings at February 29, 2000 scheduled to mature within one
year aggregated $8,040 million.

During the quarter ended February 29, 2000 the Company issued senior notes
aggregating $6,033 million, including non-U.S. dollar currency notes
aggregating $571 million, primarily pursuant to its public debt shelf
registration statements. The weighted average coupon interest rate of these
notes was 6.43% at February 29, 2000; the Company has entered into certain
transactions to obtain floating interest rates based primarily on short-term
LIBOR trading levels. Maturities in the aggregate of these notes by fiscal
year are as follows: 2001, $822 million; 2002, $1,975 million; 2003, $2,609
million; 2004, $15 million; 2005, $558 million and thereafter, $54 million. In
the quarter ended February 29, 2000, $1,771 million of senior notes were
repaid.

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


4. Preferred Stock, Capital Units and Preferred Securities Issued by
Subsidiaries

Preferred stock is composed of the following issues:

<TABLE>
<CAPTION>
Shares Outstanding at Balance at
------------------------- -------------------------
February 29, November 30, February 29, November 30,
2000 1999 2000 1999
------------ ------------ ------------ ------------
(dollars in millions)
<S> <C> <C> <C> <C>
ESOP Convertible Preferred
Stock, liquidation
preference $35.88........ -- 3,493,477 $-- $125
Series A Fixed/Adjustable
Rate Cumulative Preferred
Stock, stated value
$200..................... 1,725,000 1,725,000 345 345
7- 3/4% Cumulative
Preferred Stock, stated
value $200............... 1,000,000 1,000,000 200 200
---- ----
Total................... $545 $670
==== ====
</TABLE>
Each issue of outstanding preferred stock ranks in parity with all other
outstanding preferred stock of the Company.

In fiscal 1998, MSDW Capital Trust I, a Delaware statutory business trust
(the "Capital Trust"), all of the common securities of which are owned by the
Company, issued $400 million of 7.10% Capital Securities (the "Capital
Securities") that are guaranteed by the Company. The Capital Trust issued the
Capital Securities and invested the proceeds in 7.10% Junior Subordinated
Deferrable Interest Debentures issued by the Company, which are due February
28, 2038.

The Company has Capital Units outstanding which were issued by the Company
and Morgan Stanley Finance plc ("MS plc"), a U.K. subsidiary. A Capital Unit
consists of (a) a Subordinated Debenture of MS plc guaranteed by the Company
and having maturities from 2015 to 2017 and (b) a related Purchase Contract
issued by the Company, which may be accelerated by the Company beginning
approximately one year after the issuance of each Capital Unit, requiring the
holder to purchase one Depositary Share representing shares (or fractional
shares) of the Company's Cumulative Preferred Stock.

In January 2000, the Company and MS plc called for the redemption of all of
the outstanding 9.00% Capital Units on February 28, 2000. The aggregate
principal amount of the Capital Units redeemed was $144 million.

In January 2000, all shares of the ESOP Convertible Preferred Stock were
converted into shares of common stock of the Company.

5. Common Stock and Shareholders' Equity

MS&Co. and DWR are registered broker-dealers and registered futures
commission merchants and, accordingly, are subject to the minimum net capital
requirements of the Securities and Exchange Commission, the New York Stock
Exchange and the Commodity Futures Trading Commission. MS&Co. and DWR have
consistently operated in excess of these net capital requirements. MS&Co.'s
net capital totaled $2,947 million at February 29, 2000, which exceeded the
amount required by $2,194 million. DWR's net capital totaled $1,317 million at
February 29, 2000 which exceeded the amount required by $1,140 million. MSIL,
a London-based broker-dealer subsidiary, is subject to the capital
requirements of the Securities and Futures Authority, and MSDWJL, a Tokyo-
based broker-dealer, is subject to the capital requirements of the Japanese
Ministry of Finance. MSIL and MSDWJL have consistently operated in excess of
their respective regulatory capital requirements.

8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Under regulatory capital requirements adopted by the Federal Deposit
Insurance Corporation ("FDIC") and other bank regulatory agencies, FDIC-
insured financial institutions must maintain (a) 3% to 5% of Tier 1 capital,
as defined, to average assets ("leverage ratio") (b) 4% of Tier 1 capital, as
defined, to risk-weighted assets ("Tier 1 risk-weighted capital ratio") and
(c) 8% of total capital, as defined, to risk-weighted assets ("total risk-
weighted capital ratio"). At February 29, 2000, the leverage ratio, Tier 1
risk-weighted capital ratio and total risk-weighted capital ratio of each of
the Company's FDIC-insured financial institutions exceeded these regulatory
minimums.

Certain other U.S. and non-U.S. subsidiaries are subject to various
securities, commodities and banking regulations, and capital adequacy
requirements promulgated by the regulatory and exchange authorities of the
countries in which they operate. These subsidiaries have consistently operated
in excess of their local capital adequacy requirements.

In an effort to enhance its ongoing stock repurchase program, the Company
may sell put options on shares of its common stock to third parties. These put
options entitle the holder to sell shares of the Company's common stock to the
Company on certain dates at specified prices. As of February 29, 2000, put
options were outstanding on an aggregate of 3.4 million shares of the
Company's common stock. The maturity dates of these put options range from
March 2000 through October 2000. The Company may elect cash settlement of the
put options instead of taking delivery of the stock.

6. Earnings per Share

Basic EPS reflects no dilution from common stock equivalents. Diluted EPS
reflects dilution from common stock equivalents and other dilutive securities
based on the average price per share of the Company's common stock during the
period. The following table presents the calculation of basic and diluted EPS
(in millions, except for per share data):

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
<S> <C> <C>
Basic EPS:
Net income......................................... $1,544 $1,037
Preferred stock dividend requirements.............. (9) (11)
------ ------
Net income available to common shareholders........ $1,535 $1,026
====== ======
Weighted-average common shares outstanding......... 1,094 1,108
====== ======
Basic EPS.......................................... $ 1.40 $ 0.93
====== ======
Diluted EPS:
Net income......................................... $1,544 $1,037
Preferred stock dividend requirements.............. (9) (9)
------ ------
Net income available to common shareholders........ $1,535 $1,028
====== ======
Weighted-average common shares outstanding......... 1,094 1,108
Effect of dilutive securities:
Stock options.................................... 45 37
ESOP convertible preferred stock................. 8 24
------ ------
Weighted-average common shares outstanding and com-
mon stock equivalents............................. 1,147 1,169
====== ======
Diluted EPS........................................ $ 1.34 $ 0.88
====== ======
</TABLE>

9
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


7. Commitments and Contingencies

In the normal course of business, the Company has been named as a defendant
in various lawsuits and has been involved in certain investigations and
proceedings. Some of these matters involve claims for substantial amounts.
Although the ultimate outcome of these matters cannot be ascertained at this
time, it is the opinion of management, after consultation with counsel, that
the resolution of such matters will not have a material adverse effect on the
consolidated financial condition of the Company, but may be material to the
Company's operating results for any particular period, depending upon the
level of the Company's net income for such period.

The Company had approximately $7.0 billion and $6.3 billion of letters of
credit outstanding at February 29, 2000 and at November 30, 1999,
respectively, to satisfy various collateral requirements.

8. Derivative Contracts

In the normal course of business, the Company enters into a variety of
derivative contracts related to financial instruments and commodities. The
Company uses swap agreements in managing its interest rate exposure. The
Company also uses forward and option contracts, futures and swaps in its
trading activities; these derivative instruments also are used to hedge the
U.S. dollar cost of certain foreign currency exposures. In addition, financial
futures and forward contracts are actively traded by the Company and are used
to hedge proprietary inventory. The Company also enters into delayed delivery,
when-issued, and warrant and option contracts involving securities. These
instruments generally represent future commitments to swap interest payment
streams, exchange currencies or purchase or sell other financial instruments
on specific terms at specified future dates. Many of these products have
maturities that do not extend beyond one year, although swaps and options and
warrants on equities typically have longer maturities. For further discussion
of these matters, refer to "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Derivative Financial Instruments" and
Note 9 to the consolidated financial statements for the fiscal year ended
November 30, 1999, included in the Form 10-K.

These derivative instruments involve varying degrees of off-balance sheet
market risk. Future changes in interest rates, foreign currency exchange rates
or the fair values of the financial instruments, commodities or indices
underlying these contracts ultimately may result in cash settlements less than
or exceeding fair value amounts recognized in the condensed consolidated
statements of financial condition, which, as described in Note 1, are recorded
at fair value, representing the cost of replacing those instruments.

The Company's exposure to credit risk with respect to these derivative
instruments at any point in time is represented by the fair value of the
contracts reported as assets. These amounts are presented on a net-by-
counterparty basis (when appropriate), but are not reported net of collateral,
which the Company obtains with respect to certain of these transactions to
reduce its exposure to credit losses.

10
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The credit quality of the Company's trading-related derivatives at February
29, 2000 and November 30, 1999 is summarized in the tables below, showing the
fair value of the related assets by counterparty credit rating. The credit
ratings are determined by external rating agencies or by equivalent ratings
used by the Company's Credit Department:

<TABLE>
<CAPTION>
Collateralized Other
Non- Non-
Investment Investment
AAA AA A BBB Grade Grade Total
------ ------ ------ ------ -------------- ---------- -------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C> <C>
At February 29, 2000
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts.............. $2,132 $4,377 $2,767 $ 877 $ 104 $ 75 $10,332
Foreign exchange forward
contracts and options.. 230 1,355 1,219 176 -- 184 3,164
Equity securities
contracts (including
equity swaps, warrants
and options)........... 1,778 2,576 1,287 1,168 2,558 469 9,836
Commodity forwards, op-
tions and swaps........ 159 611 749 1,034 86 633 3,272
Mortgage-backed
securities forward
contracts, swaps and
options................ 39 13 13 1 -- 2 68
------ ------ ------ ------ ------ ------ -------
Total.................. $4,338 $8,932 $6,035 $3,256 $2,748 $1,363 $26,672
====== ====== ====== ====== ====== ====== =======
Percent of total........ 16% 34% 23% 12% 10% 5% 100%
====== ====== ====== ====== ====== ====== =======
At November 30, 1999
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts.............. $1,569 $3,842 $2,896 $ 884 $ 117 $ 174 $ 9,482
Foreign exchange forward
contracts and options.. 556 1,551 1,285 170 -- 140 3,702
Equity securities
contracts (including
equity swaps, warrants
and options)........... 1,742 2,310 1,109 260 1,308 320 7,049
Commodity forwards, op-
tions and swaps........ 164 571 660 469 52 508 2,424
Mortgage-backed
securities forward
contracts, swaps and
options................ 41 33 35 1 1 1 112
------ ------ ------ ------ ------ ------ -------
Total.................. $4,072 $8,307 $5,985 $1,784 $1,478 $1,143 $22,769
====== ====== ====== ====== ====== ====== =======
Percent of total........ 18% 37% 26% 8% 6% 5% 100%
====== ====== ====== ====== ====== ====== =======
</TABLE>

A substantial portion of the Company's securities and commodities
transactions are collateralized and are executed with and on behalf of
commercial banks and other institutional investors, including other brokers
and dealers. Positions taken and commitments made by the Company, including
positions taken and underwriting and financing commitments made in connection
with its private equity and other principal investment activities, often
involve substantial amounts and significant exposure to individual issuers and
businesses, including non-investment grade issuers. The Company seeks to limit
concentration risk created in its businesses through a variety of separate but
complementary financial, position and credit exposure reporting systems,
including the use of trading limits based in part upon the Company's review of
the financial condition and credit ratings of its counterparties.

See also "Risk Management" in the Form 10-K for discussions of the Company's
risk management policies and procedures for its securities businesses.

11
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


9. Segment Information

The Company structures its segments primarily based upon the nature of the
financial products and services provided to customers and the Company's
management organization. The Company operates in three business segments:
Securities, Asset Management and Credit Services, through which it provides a
wide range of financial products and services to its customers. Revenues and
expenses directly associated with each respective segment are included in
determining their operating results. Other revenues and expenses that are not
directly attributable to a particular segment are allocated based upon the
Company's allocation methodologies, generally based on each segment's
respective revenues or other relevant measures. Selected financial information
for the Company's segments is presented in the table below.

<TABLE>
<CAPTION>
Three Months Ended
February 29, 2000 Securities Asset Management Credit Services Total
- ------------------ ---------- ---------------- --------------- --------
(dollars in millions)
<S> <C> <C> <C> <C>
All other revenues....... $ 5,500 $ 587 $ 507 $ 6,594
Net interest............. 422 13 382 817
-------- ------ ------- --------
Net revenues............. $ 5,922 $ 600 $ 889 $ 7,411
======== ====== ======= ========
Income before taxes...... $ 1,932 $ 268 $ 232 $ 2,432
Provision for income
taxes................... 688 110 90 888
-------- ------ ------- --------
Net income............... $ 1,244 $ 158 $ 142 $ 1,544
======== ====== ======= ========
Total assets as of
February 29, 2000(1).... $374,746 $4,965 $28,361 $408,072
======== ====== ======= ========
<CAPTION>
Three Months Ended
February 28, 1999 Securities Asset Management Credit Services Total
- ------------------ ---------- ---------------- --------------- --------
(dollars in millions)
<S> <C> <C> <C> <C>
All other revenues....... $ 3,835 $ 484 $ 417 $ 4,736
Net interest............. 243 25 335 603
-------- ------ ------- --------
Net revenues............. $ 4,078 $ 509 $ 752 $ 5,339
======== ====== ======= ========
Income before taxes...... $ 1,293 $ 184 $ 195 $ 1,672
Provision for income
taxes................... 487 77 71 635
-------- ------ ------- --------
Net income............... $ 806 $ 107 $ 124 $ 1,037
======== ====== ======= ========
Total assets as of
February 28, 1999(1).... $298,238 $4,362 $19,178 $321,778
======== ====== ======= ========
</TABLE>
- --------
(1)Corporate assets have been fully allocated to the Company's business
segments.

10. Business Acquisition

During the quarter ended February 29, 2000, the Company announced that it
had agreed to acquire Ansett Worldwide Aviation Services ("Ansett Worldwide").
Ansett Worldwide is one of the world's leading aircraft leasing groups,
supplying new and used commercial jet aircraft to airlines around the world.
The transaction is subject to certain customary closing conditions and is
expected to be completed during the second quarter of fiscal 2000.

12
INDEPENDENT ACCOUNTANTS' REPORT

To the Directors and Shareholders of
Morgan Stanley Dean Witter & Co.

We have reviewed the accompanying condensed consolidated statement of
financial condition of Morgan Stanley Dean Witter & Co. and subsidiaries as of
February 29, 2000, and the related condensed consolidated statements of income
and comprehensive income for the three month period ended February 29, 2000
and February 28, 1999, and cash flows for the three month period ended
February 29, 2000 and February 28, 1999. These condensed consolidated
financial statements are the responsibility of the management of Morgan
Stanley Dean Witter & Co.

We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures
to financial data and making inquiries of persons responsible for financial
and accounting matters. It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing standards, the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that
should be made to such condensed consolidated financial statements for them to
be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated statement of financial condition of Morgan Stanley
Dean Witter & Co. and subsidiaries as of November 30, 1999, and the related
consolidated statements of income, comprehensive income, cash flows and
changes in shareholders' equity for the fiscal year then ended (not presented
herein) included in Morgan Stanley Dean Witter & Co.'s Annual Report on Form
10-K for the fiscal year ended November 30, 1999; and, in our report dated
January 21, 2000, we expressed an unqualified opinion on those consolidated
financial statements based on our audit (which report includes an explanatory
paragraph for a change in the method of accounting for certain offering costs
of closed-end funds).

/s/ Deloitte & Touche llp

New York, New York
April 10, 2000

13
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Introduction

Morgan Stanley Dean Witter & Co. (the "Company") is a pre-eminent global
financial services firm that maintains leading market positions in each of its
three business segments--Securities, Asset Management and Credit Services. The
Company combines global strength in investment banking and institutional sales
and trading with strength in providing full-service and online brokerage
services, investment and global asset management services and, primarily
through its Discover(R) Card brand, quality consumer credit products. The
Company provides its products and services to a large and diversified group of
clients and customers, including corporations, governments, financial
institutions and individuals.

Results of Operations*

Certain Factors Affecting Results of Operations

The Company's results of operations may be materially affected by market
fluctuations and by economic factors. In addition, results of operations in
the past have been, and in the future may continue to be, materially affected
by many factors of a global nature, including economic and market conditions;
the availability and cost of capital; the level and volatility of equity
prices and interest rates; currency values and other market indices;
technological changes and events (such as the increased use of the Internet to
conduct electronic commerce and the emergence of electronic communication
trading networks); the availability and cost of credit; inflation; investor
sentiment; and legislative and regulatory developments. Such factors also may
have an impact on the Company's ability to achieve its strategic objectives on
a global basis, including (without limitation) continued increased market
share in its securities activities, growth in assets under management and the
expansion of its Credit Services business.

The results of the Company's Securities business, particularly its
involvement in primary and secondary markets for all types of financial
products, including derivatives, is subject to substantial positive and
negative fluctuations due to a variety of factors that cannot be predicted
with great certainty, including variations in the fair value of securities and
other financial products and the volatility and liquidity of global trading
markets. Fluctuations also occur due to the level of global market activity,
which, among other things, affects the size, number and timing of investment
banking client assignments and transactions and the realization of returns
from the Company's private equity and other principal investments. The level
of global market activity also could impact the flow of investment capital
into mutual funds and the way in which such capital is allocated among money
market, equity, fixed income or other investment alternatives which could
impact the results of the Company's Asset Management business. In the
Company's Credit Services business, changes in economic variables, such as the
number and size of personal bankruptcy filings, the rate of unemployment and
the level of consumer debt, may substantially affect consumer loan levels and
credit quality, which, in turn, could impact overall Credit Services results.

The Company's results of operations also may be materially affected by
competitive factors. Among the principal competitive factors affecting the
Securities business are the Company's reputation, the quality of its
professionals and other personnel, its products and services, relative pricing
and innovation. Competition in the Company's Asset Management business is
affected by a number of factors, including investment objectives and
performance; advertising and sales promotion efforts; and the level of fees,
distribution channels and types and quality of services offered. In the Credit
Services business, competition centers on merchant acceptance of credit cards,
credit card acquisition and customer utilization of credit cards, all of which
are impacted by the type of fees, interest rates and other features offered.

- --------
* This Management's Discussion and Analysis of Financial Condition and
Results of Operations contains forward-looking statements as well as a
discussion of some of the risks and uncertainties involved in the Company's
business that could affect the matters referred to in such statements.

14
In addition to competition from firms traditionally engaged in the financial
services business, competition has increased in recent years from other
sources, such as commercial banks, insurance companies, online service
providers, sponsors of mutual funds and other companies offering financial
services both in the U.S. and globally. The financial services industry also
has experienced consolidation and convergence in recent years, as financial
institutions involved in a broad range of financial services industries have
merged. This convergence trend is expected to continue and could result in the
Company's competitors gaining greater capital and other resources, such as a
broader range of products and services and geographic diversity. In November
1999, the Gramm-Leach-Bliley Act was passed in the U.S., effectively repealing
certain sections of the 1933 Glass-Steagall Act. Its passage allows commercial
banks, securities firms and insurance firms to affiliate, which may accelerate
consolidation and lead to increasing competition in markets which
traditionally have been dominated by investment banks and retail securities
firms.

The Company also has experienced increased competition for qualified
employees in recent years, including from companies engaged in Internet-
related businesses and private equity funds, in addition to the traditional
competition for employees from the financial services, insurance and
management consulting industries. The Company's ability to sustain or improve
its competitive position will substantially depend on its ability to continue
to attract and retain qualified employees.

For a detailed discussion of the competitive factors in the Company's
Securities, Asset Management and Credit Services businesses, see the Company's
Annual Report on Form 10-K for the fiscal year ended November 30, 1999.

As a result of the above economic and competitive factors, net income and
revenues in any particular period may not be representative of full-year
results and may vary significantly from year to year and from quarter to
quarter. The Company intends to manage its business for the long term and to
mitigate the potential effects of market downturns by strengthening its
competitive position in the global financial services industry through
diversification of its revenue sources and enhancement of its global
franchise. The Company's overall financial results will continue to be
affected by its ability and success in maintaining high levels of profitable
business activities, emphasizing fee-based assets that are designed to
generate a continuing stream of revenues, evaluating credit product pricing,
managing risks in the Securities, Asset Management and Credit Services
businesses, and monitoring costs. In addition, the complementary trends in the
financial services industry of consolidation and globalization present, among
other things, technological, risk management and other infrastructure
challenges that will require effective resource allocation in order for the
Company to remain competitive.

The Company believes that technological advancements in the Internet and the
growth of electronic commerce will continue to present both challenges and
opportunities to the Company and could lead to significant changes and
innovations in financial markets and the financial services industry as a
whole. The Company's initiatives in this area have included Web-enabling
existing businesses, enhancing client communication and access to information
and services and making investments, or otherwise participating, in
alternative trading systems, electronic communication networks and related
businesses or technologies. The Company expects to continue to augment these
initiatives in the future.

Global Market and Economic Conditions in the Quarter Ended February 29, 2000

Global market and economic conditions were generally favorable during the
quarter ended February 29, 2000, which contributed to the record level of net
revenues achieved by the Company during the period.

In the U.S., market conditions benefited from robust corporate earnings and
the strong performance of the domestic economy, which continued to exhibit
positive fundamentals and a high rate of economic growth. The U.S. economy
also continued to exhibit favorable trends, such as historically low levels of
unemployment, high levels of consumer confidence and spending, a high demand
for imports and increased productivity. In the latter half of fiscal 1999, the
sustained rate of U.S. economic growth, coupled with the tight labor market,
led to fears of accelerating inflation. As a result, in an effort to slow the
U.S. economy and to mitigate inflationary pressures, during fiscal 1999 the
Federal Reserve Board (the "Fed") raised the overnight lending rate by 0.25%
on three separate occasions and also raised the discount rate by 0.25% on two
separate occasions. During the first quarter

15
of fiscal 2000, there were few indications that these interest rate actions
had sufficiently slowed the rate of U.S. economic growth and, as a result, the
Fed remained concerned with the potential for increased inflation.
Accordingly, the Fed elected to raise both the overnight lending rate and the
discount rate by an additional 0.25% in February 2000. Subsequent to quarter-
end, the Fed also raised the overnight lending rate by 0.25% in March 2000.
Additional interest rate increases may occur in the event that the Fed
continues to perceive indications of inflationary pressures.

Economic and market conditions in Europe were also generally favorable
during the quarter ended February 29, 2000. Economic growth across much of the
region improved, and the level of consolidation and restructuring activities
remained strong. However, the improved economic performance within the region,
coupled with the sharp rise in global energy and commodity prices, gave rise
to fears of increasing inflationary pressures within the U.K. and the European
Union ("EU"). In an effort to mitigate such conditions, the Bank of England
raised interest rates by 0.25% on two separate occasions during the quarter,
while the European Central Bank (the "ECB") raised interest rates by 0.25%.
Further interest rate actions may occur in future periods if inflationary
pressures continue to persist within the region.

During the first quarter of fiscal 2000, economies and financial markets in
the Far East continued to recover from the difficult conditions that have
existed in the region since the latter half of fiscal 1997. In Japan, there
have been indications that the steps taken by the nation's government to
stimulate economic activity, such as bank bailouts, emergency loans and
stimulus packages, were beginning to have a favorable impact. Financial
markets in Japan have benefited from these trends, and major market indices
increased during the quarter. Certain financial markets elsewhere in the Far
East, which also began to demonstrate signs of recovery during fiscal 1999,
continued to experience increased levels of economic activity. Although
uncertainty remains, investor interest in the Far East region has generally
increased.

Results of the Company for the Quarter ended February 29, 2000

The Company's net income in the quarter ended February 29, 2000 was $1,544
million, an increase of 49% from the comparable period of fiscal 1999. Diluted
earnings per common share was $1.34 in the quarter ended February 29, 2000 as
compared to $0.88 in the quarter ended February 28, 1999. The Company's
annualized return on common equity for the quarter ended February 29, 2000 was
36.3% as compared to 29.5% in the comparable prior year period.

The increase in net income in the quarter ended February 29, 2000 was
primarily attributable to the Company's Securities business, reflecting higher
investment banking, principal trading, principal investment and commission
revenues. Record results in the Company's Asset Management business and
improved results in the Credit Services business also contributed to the
increase. The Company's net income for the quarter ended February 29, 2000
also reflected higher levels of incentive-based compensation and other non-
interest expenses.

Business Acquisition

During the quarter ended February 29, 2000, the Company announced that it
had agreed to acquire Ansett Worldwide Aviation Services ("Ansett Worldwide").
Ansett Worldwide is one of the world's leading aircraft leasing groups,
supplying new and used commercial jet aircraft to airlines around the world.
The transaction is subject to certain customary closing conditions and is
expected to be completed during the second quarter of fiscal 2000.

Business Segments

The remainder of Results of Operations is presented on a business segment
basis. Substantially all of the operating revenues and operating expenses of
the Company can be directly attributed to its three business segments:
Securities; Asset Management; and Credit Services. Certain revenues and
expenses have been

16
allocated to each business segment, generally in proportion to their
respective revenues or other relevant measures. The accompanying business
segment information includes the operating results of Morgan Stanley Dean
Witter Online ("MSDW Online"), the Company's provider of electronic brokerage
services, within the Securities segment. Previously, the Company had included
MSDW Online's results within its Credit Services segment. In addition, the
following segment data reflects the Company's fiscal 1999 adoption of
Statement of Financial Accounting Standards ("SFAS") No. 131, "Disclosures
about Segments of an Enterprise and Related Information." Prior to the
adoption of SFAS No. 131, the Company had presented the results of its
Securities and Asset Management segments on a combined basis. The segment data
of all periods presented have been restated to reflect these changes. Certain
reclassifications have been made to prior-period amounts to conform to the
current year's presentation.

17
Securities

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
(unaudited)
<S> <C> <C>
Revenues:
Investment banking................................. $1,291 $ 934
Principal transactions:
Trading.......................................... 2,277 1,659
Investments...................................... 423 261
Commissions........................................ 1,028 653
Asset management, distribution and administration
fees.............................................. 387 277
Interest and dividends............................. 4,051 3,180
Other.............................................. 94 51
------ ------
Total revenues................................... 9,551 7,015
Interest expense................................... 3,629 2,937
------ ------
Net revenues..................................... 5,922 4,078
------ ------
Non-interest expenses:
Compensation and benefits.......................... 3,067 2,088
Occupancy and equipment............................ 140 110
Brokerage, clearing and exchange fees.............. 102 84
Information processing and communications.......... 214 171
Marketing and business development................. 157 116
Professional services.............................. 136 111
Other.............................................. 174 105
------ ------
Total non-interest expenses...................... 3,990 2,785
------ ------
Income before income taxes........................... 1,932 1,293
Income tax expense................................... 688 487
------ ------
Net income......................................... $1,244 $ 806
====== ======
</TABLE>

Securities achieved record net revenues of $5,922 million in the quarter
ended February 29, 2000, an increase of 45% from the comparable period of
fiscal 1999. Securities net income for the quarter ended February 29, 2000 was
$1,244 million, an increase of 54% from the comparable period of fiscal 1999.
The increases in net revenues and net income were primarily attributable to
higher revenues from investment banking, sales and trading and asset
management activities, partially offset by higher levels of incentive-based
compensation and other non-interest expenses.

Investment Banking

Investment banking revenues are derived from the underwriting of securities
offerings and fees from advisory services. Investment banking revenues in the
quarter ended February 29, 2000 increased 38% from the comparable period of
fiscal 1999, primarily due to higher revenues from equity underwriting
transactions and from merger, acquisition and restructuring activities.

Revenues from merger, acquisition and restructuring activities increased in
the quarter ended February 29, 2000. The global market for such transactions
continued to be robust during the quarter, particularly in the U.S. and
Europe. The high level of transaction activity reflected the continuing trends
of convergence, consolidation and globalization, as companies continued to
expand into new markets and businesses in order to increase earnings growth.
Transaction activity was strong across many industries, particularly in the
media, technology

18
and telecommunication sectors. The generally favorable market conditions that
existed during the quarter and the Company's strong global market share in
many industry sectors also contributed to the high level of revenues from
merger and acquisition transactions.

Equity underwriting revenues in the quarter ended February 29, 2000
increased to record levels. Equity underwriting revenues benefited from the
high volume of equity offerings that occurred during the quarter, particularly
in the U.S. The quarter's equity underwriting revenues also reflected a high
level of new issue volume in the technology sector. The Company's strong
global market share also continued to have a favorable impact on equity
underwriting revenues.

Fixed income underwriting revenues in the quarter ended February 29, 2000
were comparable with those recorded during the quarter ended February 28,
1999. Higher levels of fixed income underwriting revenues were generated from
European investment grade and global high yield fixed income issuances. Such
increases were partially offset by lower revenues from U.S. investment grade
issuances, as concerns over the Year 2000 issue and rising interest rates
reduced new issue transaction volume during the quarter. Fixed income
underwriting revenues continued to benefit from the need for strategic
financing in light of the robust global market for merger and acquisition
transactions, and from the ongoing development of the euro-denominated credit
market.

Principal Transactions

Principal transaction trading revenues, which include revenues from customer
purchases and sales of securities, including derivatives, in which the Company
acts as principal and gains and losses on securities held for resale,
increased 37% in the quarter ended February 29, 2000 from the comparable
period of fiscal 1999. The increase reflected higher levels of equity and
commodity trading revenues, partially offset by declines in fixed income and
foreign exchange trading revenues.

Equity trading revenues increased to record levels in the quarter ended
February 29, 2000, reflecting higher trading revenues from virtually all
equity products. Higher revenues from trading in equity cash products were
primarily driven by significantly increased levels of customer trading volumes
in both listed and over-the-counter securities, particularly in the U.S. and
in Europe. Trading volumes in the telecommunications and technology sectors
were especially strong during the quarter. Revenues from equity derivative
products benefited from increased customer flows, strong trading volumes and
from the high level of volatility in the equity markets that existed during
much of the quarter. Higher revenues from certain proprietary trading
activities also contributed to the increase in equity trading revenues.

The Company achieved a high level of fixed income trading revenues in the
quarter ended February 29, 2000, although lower than the record levels that
were recorded in the comparable period of fiscal 1999. The fixed income
trading revenues achieved in the quarter ended February 28, 1999 reflected
significantly improved conditions in the global financial markets in
comparison to the fourth quarter of fiscal 1998. Such conditions increased
investor demand for credit sensitive instruments, and improved liquidity
reduced credit spreads and favorably affected the price relationship between
credit sensitive securities and government securities. Fixed income trading
results in the quarter ended February 29, 2000 were primarily driven by
revenues from global high yield and fixed income swap products. Revenues from
global high yield products benefited from increased trading volumes, as
investors reacted to positive economic data and credit upgrades in certain
Latin American markets. Revenues from swap products also benefited from strong
customer flows, as well as from periods of increased volatility in the fixed
income markets. The level of volatility in the fixed income markets during the
quarter were affected by the interest rate actions taken by the Fed and the
ECB, concerns of accelerating inflation, and the inversion of the yield curve
for U.S. Treasury securities. Transaction volumes, which were relatively low
in the beginning of the quarter due to Year 2000 concerns, improved
significantly toward the end of the period.

Commodity trading revenues increased to record levels in the quarter ended
February 29, 2000, primarily driven by higher revenues from trading in energy-
related products, including crude oil, refined energy products and natural
gas. Trading revenues from energy-related products benefited from the upward
trend in global energy

19
prices that began during the latter half of fiscal 1999. Energy prices
continued to rise throughout the quarter, primarily due to reduced oil
production volumes, low inventory levels and increased demand for heating oil
due to cold weather conditions existing in the eastern U.S.

Foreign exchange trading revenues decreased in the quarter ended February
29, 2000 as compared to the prior year period. Customer trading volumes were
generally strong, although volumes were relatively low during the beginning of
the quarter due to the Year 2000 transition. There were also periods of
increased volatility in the foreign exchange markets during the quarter,
particularly in the euro and Japanese yen. The euro continued to depreciate
relative to the U.S. dollar, reflecting the strong economic performance of the
U.S. economy and higher interest rates in the U.S. The Japanese yen also
depreciated against the U.S. dollar during the quarter, as the Bank of Japan
sought to manage the value of the yen in connection with the nation's economic
recovery efforts. The announcement of a potential downgrade of Japan's credit
ratings also affected the yen's value during the quarter.

Principal transaction investment gains aggregating $423 million were
recorded in the quarter ended February 29, 2000, as compared to gains of $261
million in the quarter ended February 28, 1999. Fiscal 2000's results reflect
both realized and unrealized gains from certain private equity and venture
capital investments, including Commerce One and Allegiance Telecom. The
Company also recognized gains from certain other principal investments. Fiscal
1999's results primarily reflected realized and unrealized gains from the
Company's investment in Equant N.V., a Netherlands based data communications
company.

Commissions

Commission revenues primarily arise from agency transactions in listed and
over-the-counter equity securities, and sales of mutual funds, futures,
insurance products and options. Commissions also include revenues from
customer securities transactions associated with MSDW Online. Commission
revenues increased 57% in the quarter ended February 29, 2000 from the
comparable period of fiscal 1999. In the U.S., commission revenues benefited
from significantly increased levels of customer securities transactions,
including listed agency and over-the-counter equity products, as volumes on
the New York Stock Exchange and the NASDAQ increased significantly from the
prior year. Revenues from markets in Europe also benefited from high trading
volumes, particularly in the telecommunications and technology sectors.
Revenues from markets in Japan and elsewhere in Asia also increased due to
generally increased investor interest in the region. Commission revenues also
benefited from higher sales of mutual funds and the continued growth in the
number of the Company's financial advisors.

In October 1999, the Company launched ichoiceSM, a new service and
technology platform available to individual investors. ichoice provides each
of the Company's individual investor clients with the choice of self-directed
investing online; a traditional full-service brokerage relationship through a
financial advisor; or some combination of both. ichoice provides a range of
pricing options, including fee-based pricing. In future periods, the amount of
revenues recorded within the "Commissions" and "Asset management, distribution
and administration fees" income statement categories will be affected by the
number of the Company's clients electing a fee-based pricing arrangement.

Net Interest

Interest and dividend revenues and expense are a function of the level and
mix of total assets and liabilities, including financial instruments owned,
reverse repurchase and repurchase agreements, trading strategies associated
with the Company's institutional securities business, customer margin loans,
and the prevailing level, term structure and volatility of interest rates.
Interest and dividend revenues and expense are integral components of trading
activity. In assessing the profitability of trading activities, the Company
views net interest and principal trading revenues in the aggregate. In
addition, decisions relating to principal transactions in securities are based
on an overall review of aggregate revenues and costs associated with each
transaction or series of transactions. This review includes an assessment of
the potential gain or loss associated with a trade and the interest income or
expense associated with financing or hedging the Company's positions. Net
interest revenues increased 74%

20
in the quarter ended February 29, 2000 from the comparable period of fiscal
1999, partially reflecting the level and mix of interest bearing assets and
liabilities during the respective periods, as well as certain trading
strategies utilized in the Company's institutional securities business. Higher
net revenues from brokerage services provided to institutional and individual
customers, including an increase in the level of customer margin loans, also
contributed to the increase in net interest revenues.

Asset Management, Distribution and Administration Fees

Asset management, distribution and administration revenues include fees for
asset management services, including fees for promoting and distributing
mutual funds ("12b-1 fees") and fees for investment management services
provided to segregated customer accounts pursuant to various contractual
arrangements in connection with the Company's Investment Consulting Services
("ICS") business. The Company receives 12b-1 fees for services it provides in
promoting and distributing certain open-ended mutual funds. These fees are
based on either the average daily fund net asset balances or average daily
aggregate net fund sales and are affected by changes in the overall level and
mix of assets under management or supervision. Asset management, distribution
and administration fees also include revenues from individual investors
electing a fee-based pricing arrangement under the Company's ichoice service
and technology platform.

Asset management, distribution and administration revenues increased 40% in
the quarter ended February 29, 2000 from the comparable period of fiscal 1999.
The increase reflects higher 12b-1 fees from promoting and distributing mutual
funds to individual investors through the Company's financial advisors, higher
revenues from investment management services associated with ICS, and revenues
from individual investors electing fee-based pricing.

Non-Interest Expenses

Total non-interest expenses increased 43% in the quarter ended February 29,
2000 from the comparable period of fiscal 1999. Within the non-interest
expense category, compensation and benefits expense increased 47%, principally
reflecting higher incentive-based compensation due to higher levels of
revenues and earnings. Excluding compensation and benefits expense, non-
interest expense increased 32%. Occupancy and equipment expense increased 27%,
primarily due to additional rent associated with 44 new branch locations, as
well as increased office space in New York and certain other locations.
Brokerage, clearing and exchange fees increased 21%, primarily reflecting
higher brokerage expenses due to increased global securities trading volume,
particularly in North America. Brokerage costs associated with the business
activities of AB Asesores, which the Company acquired in March 1999, also
contributed to the increase. Information processing and communications expense
increased 25%, primarily due to increased costs associated with the Company's
information processing infrastructure, including data processing, market data
services, and telecommunications. A higher number of employees utilizing
communications systems and certain data services also contributed to the
increase. Marketing and business development expense increased 35%, primarily
reflecting increased travel and entertainment costs associated with the high
levels of business activity in the global financial markets. Higher
advertising expenses associated with MSDW Online and ichoice also contributed
to the increase. Professional services expense increased 23%, primarily
reflecting higher consulting costs associated with strategic initiatives in
the Company's individual securities business. The increase also reflected
higher costs for employment services and temporary staffing due to the
increased level of overall business activity. Other expense increased 66%,
which reflects the impact of a higher level of business activity on various
operating expenses. The amortization of goodwill associated with the Company's
acquisition of AB Asesores in March 1999 also contributed to the increase.

21
Asset Management

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
(unaudited)
<S> <C> <C>
Revenues:
Investment banking................................. $ 44 $ 23
Principal transactions:
Investments...................................... 8 4
Commissions........................................ 9 --
Asset management, distribution and administration
fees.............................................. 523 452
Interest and dividends............................. 13 27
Other.............................................. 3 5
---- ----
Total revenues................................... 600 511
Interest expense................................... -- 2
---- ----
Net revenues..................................... 600 509
---- ----
Non-interest expenses:
Compensation and benefits.......................... 186 156
Occupancy and equipment............................ 21 24
Brokerage, clearing and exchange fees.............. 19 30
Information processing and communications.......... 18 21
Marketing and business development................. 36 33
Professional services.............................. 21 30
Other.............................................. 31 31
---- ----
Total non-interest expenses...................... 332 325
---- ----
Income before income taxes........................... 268 184
Income tax expense................................... 110 77
---- ----
Net income....................................... $158 $107
==== ====
</TABLE>

Asset Management achieved record net revenues of $600 million in the quarter
ended February 29, 2000, an increase of 18% from the comparable period of
fiscal 1999. Asset Management's net income for the quarter ended February 29,
2000 was $158 million, an increase of 48% from the comparable period of fiscal
1999. The increases primarily reflect higher asset management, distribution
and administration fees resulting from the continued accumulation and
management of customer assets, partially offset by higher incentive-based
compensation expenses.

Investment Banking

Asset Management primarily generates investment banking revenues from the
underwriting of Unit Investment Trust products. Investment banking revenues
increased 91% in the quarter ended February 29, 2000 from the comparable prior
year period, primarily reflecting a higher volume of Unit Investment Trust
underwriting transactions, particularly in technology-related products. Unit
Investment Trust sales rose to a record $6.1 billion in the quarter ended
February 29, 2000, approximately double the sales volume recorded in the
comparable prior year period.

Principal Transactions

Asset Management primarily generates principal transaction revenues from net
gains resulting from the Company's capital investments in certain of its funds
and other investments.

22
In both the quarter ended February 29, 2000 and the comparable period of
fiscal 1999, principal transaction investment revenues primarily consisted of
net gains from the Company's capital investments in certain of its funds,
reflecting generally favorable market conditions.

Commissions

Asset Management primarily generates commission revenues from dealer and
distribution concessions on sales of certain funds, as well as certain
allocated commission revenues.

Commission revenues increased in the quarter ended February 29, 2000 from
the comparable period of fiscal 1999, primarily reflecting higher levels of
transaction volume and allocated commission revenues.

Net Interest

Asset Management generates net interest revenues from certain investment
positions, as well as from certain allocated interest revenues and expenses.

Net interest revenues decreased 48% in the quarter ended February 29, 2000
from the comparable period of fiscal 1999, primarily reflecting lower net
revenues from certain investment positions and a lower level of allocated net
interest revenues.

Asset Management, Distribution and Administration Fees

Asset management, distribution and administration fees primarily include
revenues from the management and administration of assets. These fees arise
from investment management services the Company provides to investment
vehicles (the "Funds") pursuant to various contractual arrangements.
Generally, the Company receives fees based upon the Fund's average net assets.

In the quarter ended February 29, 2000, asset management, distribution and
administration fees increased 16% from the comparable period of fiscal 1999.
The increase in revenues primarily reflects higher fund management fees as
well as other revenues resulting from a higher level of assets under
management or supervision. The increase also reflects a more favorable asset
mix, primarily reflecting a higher level of assets in equity products.

Customer assets under management or supervision increased to $455 billion at
February 29, 2000 from $385 billion at February 28, 1999. The increase in
assets under management or supervision primarily reflected the appreciation in
the value of customer portfolios. Customer assets under management or
supervision included products offered primarily to individual investors of
$292 billion at February 29, 2000 and $227 billion at February 28, 1999.
Products offered primarily to institutional investors were $163 billion at
February 29, 2000 and $158 billion at February 28, 1999.

Non-Interest Expenses

Asset Management's non-interest expenses increased 2% in the quarter ended
February 29, 2000 from the comparable period of fiscal 1999. Within the non-
interest expense category, employee compensation and benefits expense
increased 19%, primarily reflecting higher incentive-based compensation costs
due to Asset Management's higher level of revenues. Excluding compensation and
benefits expense, non-interest expenses decreased 14%. Occupancy and equipment
expense decreased 13%, as lower levels of depreciation expense on certain data
processing equipment was partially offset by higher occupancy costs at certain
office locations. Brokerage, clearing and exchange fees decreased 37%,
primarily attributable to lower sales of closed-end funds through the non-
proprietary distribution channel. Information processing and communications
costs decreased 14%, primarily reflecting the inclusion of costs related to
the Year 2000 initiative within fiscal 1999's results. Marketing and business
development expense increased 9%, primarily related to higher promotional
costs for certain mutual funds. Professional services expense decreased 30%,
primarily reflecting lower legal and consulting costs.

23
Credit Services

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
(unaudited)
<S> <C> <C>
Fees:
Merchant and cardmember............................. $443 $341
Servicing........................................... 287 253
---- ----
Total non-interest revenues....................... 730 594
---- ----
Interest revenue...................................... 733 556
Interest expense...................................... 351 221
---- ----
Net interest income................................. 382 335
Provision for consumer loan losses.................... 223 177
---- ----
Net credit income................................... 159 158
---- ----
Net revenues........................................ 889 752
---- ----
Non-interest expenses:
Compensation and benefits........................... 155 119
Occupancy and equipment............................. 14 12
Information processing and communications........... 114 117
Marketing and business development.................. 278 246
Professional services............................... 26 21
Other............................................... 70 42
---- ----
Total non-interest expenses....................... 657 557
---- ----
Income before income taxes............................ 232 195
Provision for income taxes............................ 90 71
---- ----
Net income........................................ $142 $124
==== ====
</TABLE>

Credit Services net income of $142 million in the quarter ended February 29,
2000 represented an increase of 15% from the comparable period of fiscal 1999.
The increase in net income was primarily attributable to increased merchant
and cardmember fees, servicing fees and net interest income partially offset
by a higher provision for loan losses and higher non-interest expenses. Credit
Services' results for the quarter ended February 29, 2000 also reflected
record levels of quarterly transaction volume and quarter-end managed consumer
loans.

Non-Interest Revenues

Total non-interest revenues increased 23% in the quarter ended February 29,
2000 from the comparable period of fiscal 1999.

Merchant and cardmember fees include revenues from fees charged to merchants
on credit card sales, late payment fees, overlimit fees, insurance fees and
cash advance fees. Merchant and cardmember fees increased 30% in the quarter
ended February 29, 2000 from the comparable period of fiscal 1999. The
increase was primarily due to higher merchant discount revenue and late
payment fees associated with the Discover Card. The increase in Discover Card
merchant discount revenue was due to a record level of sales volume. Late
payment fees increased primarily due to a fee increase introduced during April
1999, coupled with a higher level of average consumer loans.

Servicing fees are revenues derived from consumer loans which have been sold
to investors through asset securitizations. Cash flows from the interest yield
and cardmember fees generated by securitized loans are used to pay investors
in these loans a predetermined fixed or floating rate of return on their
investment, to reimburse

24
investors for losses of principal resulting from charged-off loans and to pay
the Company a fee for servicing the loans. Any excess cash flows remaining are
paid to the Company. The servicing fees and excess net cash flows paid to the
Company are reported as servicing fees in the condensed consolidated
statements of income. The sale of consumer loans through asset
securitizations, therefore, has the effect of converting portions of net
credit income and fee income to servicing fees. The Company completed asset
securitizations of $1,316 million in the quarter ended February 29, 2000.
During the comparable period of fiscal 1999, the Company completed asset
securitizations of $526 million. The asset securitization transactions
completed in the first quarter of fiscal 2000 have an expected maturity of
approximately 5 years from the date of issuance.

The table below presents the components of servicing fees (dollars in
millions):

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 29, February 28,
2000 1999
------------ ------------
<S> <C> <C>
Merchant and cardmember fees.......................... $ 142 $ 131
Interest revenue...................................... 707 625
Interest expense...................................... (295) (230)
Provision for consumer loan losses.................... (267) (273)
----- -----
Servicing fees........................................ $ 287 $ 253
===== =====
</TABLE>

Servicing fees increased 13% in the quarter ended February 29, 2000 from the
comparable period of fiscal 1999. The increase was due to higher levels of net
interest cash flows, increased fee revenue, and lower credit losses from
securitized consumer loans. The increases in net interest and fee revenue were
primarily a result of higher levels of average securitized loans. The decrease
in credit losses was the result of a lower rate of charge-offs related to the
Discover Card portfolio, partially offset by an increase in the level of
average securitized consumer loans.

Net Interest Income

Net interest income represents the difference between interest revenue
derived from Credit Services consumer loans and short-term investment assets
and interest expense incurred to finance those assets. Credit Services assets,
consisting primarily of consumer loans, currently earn interest revenue at
fixed rates and, to a lesser extent, market-indexed variable rates. The
Company incurs interest expense at fixed and floating rates. Interest expense
also includes the effects of interest rate contracts entered into by the
Company as part of its interest rate risk management program. This program is
designed to reduce the volatility of earnings resulting from changes in
interest rates and is accomplished primarily through matched financing, which
entails matching the repricing schedules of consumer loans and related
financing. Net interest income increased 14% in the quarter ended February 29,
2000 from the comparable period of fiscal 1999. The increase was primarily due
to higher average levels of consumer loans, partially offset by a lower yield
on these loans and increased interest expense. The increase in consumer loans
was due to record levels of sales and balance transfer volume. The lower yield
on Discover Card loans in the quarter ended February 29, 2000 was primarily
due to the lower interest rates offered to both existing and new cardmembers.
The lower yield also reflected an increase in consumer loans from balance
transfers, which are generally offered at lower interest rates for an
introductory period. The increase in interest expense was due to a higher
level of interest bearing liabilities coupled with an increase in the
Company's average cost of borrowings, reflecting a series of interest rate
increases made by the Fed in fiscal 1999 and the first quarter of fiscal 2000.

In response to the rising interest rate environment in the U.S., the Company
repriced a substantial portion of its existing credit card receivables to a
variable interest rate. Certain of such credit card receivables will be
repriced beginning with the cardmembers' April 2000 billing cycle. The Company
believes that this repricing will have a positive impact on net interest
income.

25
The following tables present analyses of Credit Services average balance
sheets and interest rates for the quarters ended February 29, 2000 and
February 28, 1999 and changes in net interest income during those periods:

Average Balance Sheet Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------------------------------
February 29, February 28,
2000 1999(3)
------------------------ ------------------------
Average Average
Balance Rate Interest Balance Rate Interest
------- ----- -------- ------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Interest earning assets:
General purpose credit card
and other consumer loans... $23,192 11.97% $690 $16,420 12.90% $522
Investment securities....... 683 6.14 10 927 5.25 12
Other....................... 1,817 7.23 33 1,594 5.45 22
------- ---- ------- ----
Total interest earning
assets................. 25,692 11.48 733 18,941 11.90 556
Allowance for loan losses... (775) (778)
Non-interest earning
assets..................... 1,702 1,667
------- -------
Total assets............ $26,619 $19,830
======= =======
LIABILITIES AND
SHAREHOLDER'S EQUITY
Interest bearing
liabilities:
Interest bearing deposits
Savings................... $ 1,569 5.06% $ 20 $ 1,506 4.37% $ 16
Brokered.................. 7,274 6.48 117 4,875 6.50 78
Other time................ 3,044 6.04 46 2,004 5.47 27
------- ---- ------- ----
Total interest bearing
deposits............... 11,887 6.18 183 8,385 5.87 121
Other borrowings............ 10,390 6.53 168 7,280 5.57 100
------- ---- ------- ----
Total interest bearing
liabilities............ 22,277 6.34 351 15,665 5.71 221
Shareholder's equity/other
liabilities................ 4,342 4,165
------- -------
Total liabilities and
shareholder's equity... $26,619 $19,830
======= =======
Net interest income......... $382 $335
==== ====
Net interest margin(1)...... 5.98% 7.17%
Interest rate spread(2)..... 5.14% 6.19%
</TABLE>
- --------
(1) Net interest margin represents net interest income as a percentage of
total interest earning assets.

(2) Interest rate spread represents the difference between the rate on total
interest earning assets and the rate on total interest bearing
liabilities.

(3) Certain prior-year information has been reclassified to conform to the
current year's presentation.

26
Rate/Volume Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
February 29, 2000
vs.
February 28, 1999
-----------------------
Increase/(Decrease)
Due
to Changes in
-----------------------
Volume Rate Total
------- ------ ------
<S> <C> <C> <C>
INTEREST REVENUE
General purpose credit card and other consumer
loans............................................... $ 220 $ (52) $ 168
Investment securities................................ (3) 1 (2)
Other................................................ 3 8 11
------
Total interest revenue........................... 203 (26) 177
INTEREST EXPENSE
Interest bearing deposits
Savings............................................ 1 3 4
Brokered........................................... 39 -- 39
Other time......................................... 15 4 19
------
Total interest bearing deposits.................. 52 10 62
Other borrowings..................................... 42 26 68
------
Total interest expense........................... 95 35 130
------
Net interest income.................................. $ 107 $ (60) $ 47
====== ====== ======
</TABLE>

The supplemental table below provides average managed loan balance and rate
information which takes into account both owned and securitized loans:

Supplemental Average Managed Loan Balance Sheet Information (dollars in
millions)

<TABLE>
<CAPTION>
Three Months Ended
-----------------------------------------------
February 29, 2000 February 28, 1999
----------------------- -----------------------
Avg. Rate Avg. Rate
Bal. % Interest Bal. % Interest
------- ----- -------- ------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card
and other consumer loans..... $41,023 13.35% $1,361 $32,900 14.06% $1,141
Total interest earning
assets....................... 43,523 12.98 1,440 35,421 13.44 1,181
Total interest bearing
liabilities.................. 40,109 6.32 647 32,144 5.65 451
Consumer loan interest rate
spread....................... 7.03 8.41
Interest rate spread.......... 6.66 7.79
Net interest margin........... 7.15 8.31
</TABLE>

Provision for Consumer Loan Losses

The provision for consumer loan losses is the amount necessary to establish
the allowance for loan losses at a level the Company believes is adequate to
absorb estimated losses in its consumer loan portfolio at the balance sheet
date. The Company's allowance for loan losses is regularly evaluated by
management for adequacy and was $771 million and $777 million at February 29,
2000 and February 28, 1999, respectively.

The provision for consumer loan losses, which is affected by net charge-
offs, loan volume and changes in the amount of consumer loans estimated to be
uncollectable, increased 26% to $223 million in the quarter ended February 29,
2000 from the comparable period of fiscal 1999. The increase was primarily due
to higher levels of average consumer loans, partially offset by a lower level
of net charge-offs. In addition, the provision for consumer loan losses in
fiscal 1999 benefited from a decline in the loan loss allowance in connection
with securitization transactions entered into prior to the third quarter of
1996. This loan loss allowance was fully amortized by the end of fiscal 1999.

27
The Company's future charge-off rates and credit quality are subject to
uncertainties that could cause actual results to differ materially from what
has been discussed above. Factors that influence the provision for consumer
loan losses include the level and direction of consumer loan delinquencies and
charge-offs, changes in consumer spending and payment behaviors, bankruptcy
trends, the seasoning of the Company's loan portfolio, interest rate movements
and their impact on consumer behavior, and the rate and magnitude of changes
in the Company's consumer loan portfolio, including the overall mix of
accounts, products and loan balances within the portfolio.

Consumer loans are considered delinquent when interest or principal payments
become 30 days past due. Consumer loans are charged-off on the last day of the
month in which they become 180 days delinquent, except in the case of
bankruptcies and fraudulent transactions, where loans are charged-off earlier.
Loan delinquencies and charge-offs are primarily affected by changes in
economic conditions and may vary throughout the year due to seasonal consumer
spending and payment behaviors.

The following table presents delinquency and net charge-off rates with
supplemental managed loan information:

Asset Quality (dollars in millions)

<TABLE>
<CAPTION>
February 29, February 28, November
2000 1999 30, 1999
---------------- ---------------- ----------------
Owned Managed Owned Managed Owned Managed
------- ------- ------- ------- ------- -------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans at period-
end..................... $23,757 $41,988 $15,529 $32,134 $20,998 $37,975
Consumer loans
contractually past due
as a percentage of
period-end consumer
loans:
30 to 89 days.......... 2.79% 3.29% 4.12% 4.26% 3.35% 3.79%
90 to 179 days......... 1.91% 2.29% 2.70% 2.83% 2.20% 2.53%
Net charge-offs as a
percentage of average
consumer loans (year-to-
date)................... 3.81% 4.66% 5.89% 6.28% 4.78% 5.42%
</TABLE>

Non-Interest Expenses

Non-interest expenses increased 18% in the quarter ended February 29, 2000
from the comparable period of fiscal 1999.

Compensation and benefits expense increased 30%, primarily due to higher
employment costs associated with increased employment levels resulting from
increased levels of transaction volume. Occupancy and equipment expense
increased 17%, primarily due to increased rent expense at both the domestic
and international locations of Credit Services. Information processing and
communications expense decreased 3%, primarily reflecting the termination of
an external transaction processing contract, partially offset by an increase
in volume-related external data processing costs. Marketing and business
development expense increased 13%, primarily due to higher cardmember rewards
expense associated with increased sales volume, as well as increased
advertising and direct mailing costs. Professional services expense increased
24%, primarily due to increased costs associated with account collections and
consumer credit counseling and the outsourcing of certain call center
operations. Other expenses increased 67%, primarily reflecting increases in
certain operating expenses due to higher levels of transaction volume and
business activity, including higher fraud losses associated with a higher
volume of new account mailings.

Liquidity and Capital Resources

The Company's total assets increased to $408.1 billion at February 29, 2000
from $367.0 billion at November 30, 1999, primarily attributable to increases
in securities borrowed, cash and securities deposited with clearing
organizations and securities purchased under agreements to resell. A
substantial portion of the Company's total assets consists of highly liquid
marketable securities and short-term receivables arising principally from
securities transactions. The highly liquid nature of these assets provides the
Company with flexibility in financing and managing its business.

28
The Company's senior management establishes the overall funding and capital
policies of the Company, reviews the Company's performance relative to these
policies, monitors the availability of sources of financing, reviews the
foreign exchange risk of the Company and oversees the liquidity and interest
rate sensitivity of the Company's asset and liability position. The primary
goal of the Company's funding and liquidity activities is to ensure adequate
financing over a wide range of potential credit ratings and market
environments.

The Company views return on equity to be an important measure of its
performance, in the context of both the particular business environment in
which the Company is operating and its peer group's results. In this regard,
the Company actively manages its consolidated capital position based upon,
among other things, business opportunities, capital availability and rates of
return together with internal capital policies, regulatory requirements and
rating agency guidelines and therefore may, in the future, expand or contract
its capital base to address the changing needs of its businesses. The Company
returns internally generated equity capital which is in excess of the needs of
its businesses to its shareholders through common stock repurchases and
dividends.

The Company funds its balance sheet on a global basis. The Company's funding
for its Securities and Asset Management businesses is raised through diverse
sources. These sources include the Company's capital, including equity and
long-term debt; repurchase agreements; U.S., Canadian, Euro and Japanese
commercial paper; letters of credit; unsecured bond borrows; securities
lending; buy/sell agreements; municipal reinvestments; master notes; and
committed and uncommitted lines of credit. Repurchase agreement transactions,
securities lending and a portion of the Company's bank borrowings are made on
a collateralized basis and therefore provide a more stable source of funding
than short-term unsecured borrowings.

The funding sources utilized for the Company's Credit Services business
include the Company's capital, including equity and long-term debt; asset
securitizations; commercial paper; deposits; asset-backed commercial paper;
Federal Funds; and short-term bank notes. The Company sells consumer loans
through asset securitizations using several transaction structures. Riverwoods
Funding Corporation ("RFC"), an entity included in the Company's condensed
consolidated financial statements, issues asset-backed commercial paper.

The Company's bank subsidiaries solicit deposits from consumers, purchase
Federal Funds and issue short-term bank notes. Interest bearing deposits are
classified by type as savings, brokered and other time deposits. Savings
deposits consist primarily of money market deposits and certificates of
deposit accounts sold directly to cardmembers and savings deposits from
individual securities clients. Brokered deposits consist primarily of
certificates of deposits issued by the Company's bank subsidiaries. Other time
deposits include institutional certificates of deposits. The Company, through
Greenwood Trust Company, a wholly-owned indirect subsidiary of the Company,
sells notes under a short-term bank note program.

The Company maintains borrowing relationships with a broad range of banks,
financial institutions, counterparties and others from which it draws funds in
a variety of currencies. The volume of the Company's borrowings generally
fluctuates in response to changes in the amount of repurchase transactions
outstanding, the level of the Company's securities inventories and consumer
loans receivable, and overall market conditions. Availability and cost of
financing to the Company can vary depending upon market conditions, the volume
of certain trading activities, the Company's credit ratings and the overall
availability of credit.

The Company's reliance on external sources to finance a significant portion
of its day-to-day operations makes access to global sources of financing
important. The cost and availability of unsecured financing generally are
dependent on the Company's short-term and long-term debt ratings. In addition,
the Company's debt ratings can have a significant impact on certain trading
revenues, particularly in those businesses where longer term counterparty
performance is critical, such as over-the-counter derivative transactions.

29
As of March 31, 2000, the Company's credit ratings were as follows:

<TABLE>
<CAPTION>
Commercial Senior
Paper Debt
----------- -------
<S> <C> <C>
Dominion Bond Rating Service Limited................... R-1 (middle) AA (low)
Duff & Phelps Credit Rating Co.(1)..................... D-1+ AA
Fitch IBCA, Inc. (1)................................... F1+ AA
Japan Rating & Investment Information, Inc............. a-1+ AA
Moody's Investors Service.............................. P-1 Aa3
Standard & Poor's...................................... A-1 A+
Thomson Financial BankWatch............................ TBW-1 AA+
</TABLE>
- --------
(1) On March 7, 2000, Fitch IBCA, Inc. and Duff & Phelps Credit Rating Co.
announced that they have entered into a definitive merger agreement.

As the Company continues to expand globally and derives revenues
increasingly in various currencies, foreign currency management is a key
element of the Company's financial policies. The Company benefits from
operating in several different currencies because weakness in any particular
currency is often offset by strength in another currency. The Company closely
monitors its exposure to fluctuations in currencies and, where cost-justified,
adopts strategies to reduce the impact of these fluctuations on the Company's
financial performance. These strategies include engaging in various hedging
activities to manage income and cash flows denominated in foreign currencies
and using foreign currency borrowings, when appropriate, to finance
investments outside the U.S.

During the quarter ended February 29, 2000, the Company issued senior notes
aggregating $6,033 million, including non-U.S. dollar currency notes
aggregating $571 million, primarily pursuant to its public debt shelf
registration statements. These notes have maturities from 2001 to 2030 and a
weighted average coupon interest rate of 6.43% at February 29, 2000; the
Company has entered into certain transactions to obtain floating interest
rates based primarily on short-term LIBOR trading levels. At February 29, 2000
the aggregate outstanding principal amount of the Company's Senior
Indebtedness (as defined in the Company's public debt shelf registration
statements) was approximately $61 billion.

In January 2000, the Company and Morgan Stanley Finance, plc, a U.K.
subsidiary, called for the redemption of all of the outstanding 9.00% Capital
Units on February 28, 2000. The aggregate principal amount of the Capital
Units redeemed was $144 million.

During the quarter ended February 29, 2000, the Company purchased $726
million of its common stock. Subsequent to February 29, 2000 and through March
31, 2000, the Company purchased an additional $364 million of its common
stock.

In an effort to enhance its ongoing stock repurchase program, the Company
may sell put options on shares of its common stock to third parties. These put
options entitle the holder to sell shares of the Company's common stock to the
Company on certain dates at specified prices. As of February 29, 2000, put
options were outstanding on an aggregate of 3.4 million shares of the
Company's common stock. The expiration dates of these put options range from
March 2000 through October 2000. The Company may elect cash settlement of the
put options instead of taking delivery of the stock.

The Company maintains a senior revolving credit agreement with a group of
banks to support general liquidity needs, including the issuance of commercial
paper (the "MSDW Facility"). Under the terms of the MSDW Facility, the banks
are committed to provide up to $5.5 billion. The MSDW Facility contains
restrictive covenants which require, among other things, that the Company
maintain shareholders' equity of at least $9.1 billion at all times. The
Company believes that the covenant restrictions will not impair the Company's
ability to pay its current level of dividends. At February 29, 2000, no
borrowings were outstanding under the MSDW Facility.

30
The Company maintains a master collateral facility that enables Morgan
Stanley & Co. Incorporated ("MS&Co."), one of the Company's U.S. broker-dealer
subsidiaries, to pledge certain collateral to secure loan arrangements,
letters of credit and other financial accommodations (the "MS&Co. Facility").
As part of the MS&Co. Facility, MS&Co. also maintains a secured committed
credit agreement with a group of banks that are parties to the master
collateral facility under which such banks are committed to provide up to
$1.875 billion. The credit agreement contains restrictive covenants which
require, amoung other things, that MS&Co. maintain specified levels of
consolidated shareholder's equity and Net Capital, as defined. At February 29,
2000, no borrowings were outstanding under the MS&Co. Facility.

Morgan Stanley & Co. International Limited ("MSIL"), the Company's London-
based broker-dealer subsidiary, maintains a revolving committed financing
facility to secure committed funding from a syndicate of banks by providing a
broad range of collateral under repurchase agreements (the "MSIL Facility").
Such banks are committed to provide up to an aggregate of $1.91 billion
available in six major currencies. The facility agreement contains restrictive
covenants which require, among other things, that MSIL maintain specified
levels of Shareholder's Equity and Financial Resources, each as defined. At
February 29, 2000, no borrowings were outstanding under the MSIL Facility.

Morgan Stanley Dean Witter Japan Limited ("MSDWJL"), the Company's Tokyo-
based broker-dealer subsidiary, maintains a committed revolving credit
facility guaranteed by the Company, that provides funding to support general
liquidity needs, including support of MSDWJL's unsecured borrowings (the
"MSDWJL Facility"). Under the terms of the MSDWJL Facility, a syndicate of
banks is committed to provide up to 60 billion Japanese yen. At February 29,
2000, no borrowings were outstanding under the MSDWJL Facility.

RFC maintains a senior bank credit facility to support the issuance of
asset-backed commercial paper in the amount of $2.0 billion. Under the terms
of the asset-backed commercial paper program, certain assets of RFC are
subject to a lien in the amount of $2.0 billion. RFC has never borrowed from
its senior bank credit facility.

The Company anticipates that it will utilize the MSDW Facility, the MS&Co.
Facility, the MSIL Facility or the MSDWJL Facility for short-term funding from
time to time.

At February 29, 2000, certain assets of the Company, such as real property,
equipment and leasehold improvements of $2.2 billion, aircraft assets of $1.9
billion, and goodwill and other intangible assets of $1.3 billion, were
illiquid. Certain equity investments made in connection with the Company's
private equity and other principal investment activities, high-yield debt
securities, emerging market debt, certain collateralized mortgage obligations
and mortgage-related loan products, bridge financings, and certain senior
secured loans and positions are not highly liquid. The Company also has
commitments of $447 million at February 29, 2000 in connection with its
private equity and other principal investment activities.

At February 29, 2000, the aggregate value of high-yield debt securities and
emerging market loans and securitized instruments held in inventory was $2,763
million (a substantial portion of which was subordinated debt). These
securities, loans and instruments were not attributable to more than 3% to any
one issuer, 19% to any one industry or 19% to any one geographic region. Non-
investment grade securities generally involve greater risk than investment
grade securities due to the lower credit ratings of the issuers, which
typically have relatively high levels of indebtedness and are, therefore, more
sensitive to adverse economic conditions. In addition, the market for non-
investment grade securities and emerging market loans and securitized
instruments has been, and may continue to be, characterized by periods of
volatility and illiquidity. The Company has in place credit and other risk
policies and procedures to control total inventory positions and risk
concentrations for non-investment grade securities and emerging market loans
and securitized instruments that are administered in

31
a manner consistent with the Company's overall risk management policies and
procedures (see "Risk Management" and Note 9 to the consolidated financial
statements for the fiscal year ended November 30, 1999, included in the
Company's Annual Report on Form 10-K).

In connection with certain of its business activities, the Company provides
financing or financing commitments (on a secured and unsecured basis) to
companies in the form of senior and subordinated debt, including bridge
financing, on a selective basis. The borrowers may be rated investment grade
or non-investment grade and the loans may have varying maturities. As part of
these activities, the Company may syndicate and trade certain positions of
these loans. At February 29, 2000, the aggregate value of such loans and
positions was $2.5 billion. The Company has also provided additional
commitments associated with these activities aggregating $7.3 billion at
February 29, 2000. At March 31, 2000, the Company had loans and positions
outstanding of $2.5 billion and aggregate commitments of $8.9 billion.

The Company has contracted to develop a one million-square-foot office tower
in New York City. Pursuant to this agreement, the Company will own the
building and has entered into a 99-year lease for the land at the development
site. Construction began in 1999 and the Company intends to occupy the
building upon project completion, which is anticipated in 2002. The total
investment in this project (which will be incurred over the next several
years) is estimated to be approximately $650 million.

At February 29, 2000, financial instruments owned by the Company included
derivative products (generally in the form of futures, forwards, swaps, caps,
collars, floors, swap options and similar instruments which derive their value
from underlying interest rates, foreign exchange rates or commodity or equity
instruments and indices) related to financial instruments and commodities with
an aggregate net replacement cost of $26.7 billion. The net replacement cost
of all derivative products in a gain position represents the Company's maximum
exposure to derivatives related credit risk. Derivative products may have both
on- and off-balance sheet risk implications, depending on the nature of the
contract. However, in many cases derivatives serve to reduce, rather than
increase, the Company's exposure to losses from market, credit and other
risks. The risks associated with the Company's derivative activities,
including market and credit risks, are managed on an integrated basis with
associated cash instruments in a manner consistent with the Company's overall
risk management policies and procedures. The Company manages its credit
exposure to derivative products through various means, which include reviewing
counterparty financial soundness periodically; entering into master netting
agreements and collateral arrangements with counterparties in appropriate
circumstances; and limiting the duration of exposure.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

As of February 29, 2000, Aggregate Value-at-Risk ("VaR") for the Company's
trading and related activities, measured at a 99% confidence level with a one-
day time horizon, was $47 million. Aggregate VaR declined from $51 million as
of November 30, 1999, primarily as the result of a decrease in the VaR
associated with various interest rate risk positions.

The Company uses VaR as one of a range of risk management tools and notes
that VaR values should be interpreted in light of the method's strengths and
limitations. For a further discussion of the Company's risk management policy
and control structure, refer to the "Risk Management" section of the Company's
Annual Report on Form 10-K for the fiscal year ended November 30, 1999.


32
PART II OTHER INFORMATION

Item 1. Legal Proceedings.

The following developments have occurred with respect to certain matters
previously reported in the Company's Annual Report on Form 10-K for the fiscal
year ended November 30, 1999.

Term Trust Class Actions. Plaintiffs moved for class certification in the
Florida matter on March 27, 2000.

Morgan Stanley Dean Witter North American Government Income Trust
Litigation. The fairness hearing has been scheduled for April 26, 2000.

Penalty Bid Litigation. On April 5, 2000, oral argument on defendants'
motion to dismiss was held.

Item 2. Changes in Securities and Use of Proceeds.

(a) On January 28, 2000, the Company and Morgan Stanley Finance, plc, a U.K.
subsidiary, announced that they had called for redemption all of their
outstanding 9.00% Capital Units. The 9.00% Capital Units consisted of
$144,180,000 aggregate outstanding principal amount of 9.00% Subordinated
Debentures due February 28, 2015 of Morgan Stanley Finance, plc and 5,767,200
related purchase contracts of the Company, which required holders of the
Capital Units to purchase depositary shares representing ownership interests
in shares of the Company's 9.00% Cumulative Preferred Stock. The 9.00%
Subordinated Debentures were guaranteed by the Company. The 9.00% Capital
Units were redeemed on February 28, 2000 at a price of $25.025 per Capital
Unit ($25.00 for the underlying debentures at par and $0.025 for the related
purchase contract).

(c) To enhance its ongoing stock repurchase program, during the quarter
ended February 29, 2000, the Company sold European-style put options on an
aggregate of 3.4 million shares of its common stock. These put options expire
on various dates through October 2000. They entitle the holder to sell common
stock to the Company at prices ranging from $53.86 to $64.98 per share. The
sales of these put options, which were made as private placements to third
parties, generated proceeds to the Company of approximately $16 million.

Item 4. Submission of Matters to a Vote of Security Holders.

The annual meeting of stockholders of the Company was held on April 6, 2000.

The stockholders voted on proposals to (1) elect one class of directors for
a three-year term, (2) amend the Company's Amended and Restated Certificate of
Incorporation to increase from 1,750,000,000 to 3,500,000,000 the total number
of shares of Common Stock, par value $.01 a share, which the Company will have
the authority to issue and (3) ratify the appointment of Deloitte & Touche LLP
as independent auditors.

The stockholders also took action on two stockholder proposals seeking to
(1) declassify the Board of Directors ("First Proposal"), and (2) request that
the Board of Directors issue a report by October 2000 reviewing the Company's
underwriting criteria with the view to incorporating and fully disclosing
criteria related to a transaction's impact on the environment, human rights
and risk to the Company's reputation ("Second Proposal").

The vote of the stockholders resulted in the approval of the amendment to
the Company's Amended and Restated Certificate of Incorporation and the
ratification of the appointment of the independent auditors. In addition, all
nominees for election to the board were elected to the terms of office set
forth in the Proxy Statement dated February 24, 2000. The two stockholder
proposals were defeated. The number of votes cast for, against or withheld,
and the number of abstentions and broker non-votes with respect to each
proposal, is set forth below.

33
The Company's independent inspectors of election reported the vote of
stockholders as follows.

<TABLE>
<CAPTION>
Against/ Broker
For Withheld Abstain Non-vote
--- -------- ------- --------
<S> <C> <C> <C> <C>
Election of Directors:
Nominee:
Philip J. Purcell............. 1,009,280,071 6,844,758 * *
John J. Mack.................. 1,008,724,969 7,398,860 * *
C. Robert Kidder.............. 1,009,301,643 6,823,186 * *
Michael A. Miles.............. 1,008,642,292 7,482,537 * *
Approval of the Amendment to
the Amended and Restated
Certificate of
Incorporation................ 947,583,584 62,937,748 5,604,922 *
Ratification of Independent
Auditors..................... 1,010,331,564 1,883,120 3,892,115 *
First Proposal................ 437,543,608 463,670,881 12,331,428 102,579,536
Second Proposal............... 52,015,036 799,233,531 62,542,356 102,334,530
</TABLE>
- --------
*Not Applicable.

Item 6. Exhibits and Reports on Form 8-K.

(a)Exhibits

An exhibit index has been filed as part of this Report on Page E-1.

(b)Reports on form 8-K

Form 8-K dated December 20, 1999 (filed December 20, 1999) reporting Item 5
and Item 7.

Form 8-K dated December 20, 1999 (filed December 23, 1999) reporting Item 5
and Item 7.

Form 8-K dated December 20, 1999 (filed January 26, 2000) reporting Item 5.

34
SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


Morgan Stanley Dean Witter & Co.
(Registrant)

/s/ Joanne Pace
By:
----------------------------------
Joanne Pace, Controller and
Principal Accounting Officer


Date: April 13, 2000

35
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

Quarter Ended February 29, 2000

<TABLE>
<CAPTION>
Exhibit
No. Description
------- -----------
<C> <S>
3.1 Amended and Restated Certificate of Incorporation, as amended to date.
10.1 Dean Witter Reynolds Inc. Branch Manager Compensation Plan, Amended
and Restated as of December 9, 1999.
11 Computation of earnings per share.
12 Computation of ratio of earnings to fixed charges.
15.1 Letter of awareness from Deloitte & Touche LLP, dated April 13, 2000,
concerning unaudited interim financial information.
27 Financial Data Schedule.
</TABLE>

E-1