Morgan Stanley
MS
#49
Rank
$294.18 B
Marketcap
$185.10
Share price
1.26%
Change (1 day)
36.98%
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 28, 2001

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)

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

Delaware 36-3145972
(State of Incorporation) (I.R.S. Employer Identification No.)

1585 Broadway
New York, NY 10036
(Address of Principal (Zip Code)
Executive Offices)

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, 2001 there were 1,112,791,044 shares of the 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 28, 2001

<TABLE>
<CAPTION>
Page
----
<S> <C>
Part I--Financial Information

Item 1. Financial Statements

Condensed Consolidated Statements of Financial Condition--February 28, 2001 (unaudited)
and November 30, 2000..................................................................... 1

Condensed Consolidated Statements of Income (unaudited)--Three Months Ended
February 28, 2001 and February 29, 2000................................................... 2

Condensed Consolidated Statements of Comprehensive Income (unaudited)--Three Months
Ended February 28, 2001 and February 29, 2000............................................. 3

Condensed Consolidated Statements of Cash Flows (unaudited)--Three Months Ended
February 28, 2001 and February 29, 2000................................................... 4

Notes to Condensed Consolidated Financial Statements (unaudited)............................ 5

Independent Accountants' Report............................................................. 14

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations... 15

Item 3. Quantitative and Qualitative Disclosures About Market Risk.............................. 34

Part II--Other Information

Item 1. Legal Proceedings....................................................................... 37

Item 2. Changes in Securities and Use of Proceeds............................................... 37

Item 4. Submission of Matters to a Vote of Security Holders..................................... 38

Item 6. Exhibits and Reports on Form 8-K........................................................ 38
</TABLE>

i
MORGAN STANLEY DEAN WITTER & CO.

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

<TABLE>
<CAPTION>
February 28, November 30,
2001 2000
----------- -----------
(unaudited)
<S> <C> <C>
ASSETS
Cash and cash equivalents....................................................... $ 21,678 $ 18,819
Cash and securities deposited with clearing organizations or segregated under
federal and other regulations (including securities at fair value of $35,385 at
February 28, 2001 and $41,312 at November 30, 2000)............................ 43,784 48,637
Financial instruments owned:
U.S. government and agency securities........................................ 36,676 28,841
Other sovereign government obligations....................................... 30,291 24,119
Corporate and other debt..................................................... 39,110 33,419
Corporate equities........................................................... 18,700 16,889
Derivative contracts......................................................... 29,845 27,333
Physical commodities......................................................... 257 217
Securities purchased under agreements to resell................................. 48,549 50,992
Receivable for securities provided as collateral................................ 2,162 3,563
Securities borrowed............................................................. 107,038 105,231
Receivables:
Consumer loans (net of allowances of $786 at February 28, 2001 and
$783 at November 30, 2000).................................................. 21,557 21,745
Customers, net............................................................... 26,693 26,015
Brokers, dealers and clearing organizations.................................. 3,153 1,257
Fees, interest and other..................................................... 5,541 5,447
Office facilities, at cost (less accumulated depreciation and amortization of
$2,048 at February 28, 2001 and $1,934 at November 30, 2000)................... 2,775 2,685
Aircraft under operating leases (less accumulated depreciation of $310 at
February 28, 2001 and $257 at November 30, 2000)............................... 4,195 3,927
Other assets.................................................................... 8,093 7,658
----------- -----------
Total assets.................................................................... $450,097 $426,794
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper and other short-term borrowings................................ $ 37,607 $ 27,754
Deposits........................................................................ 12,529 11,930
Financial instruments sold, not yet purchased:
U.S. government and agency securities........................................ 18,350 13,578
Other sovereign government obligations....................................... 10,973 6,959
Corporate and other debt..................................................... 7,947 6,772
Corporate equities........................................................... 12,688 15,091
Derivative contracts......................................................... 28,278 27,547
Physical commodities......................................................... 1,595 1,462
Securities sold under agreements to repurchase.................................. 95,743 97,230
Obligation to return securities received as collateral.......................... 9,852 8,353
Securities loaned............................................................... 41,124 35,211
Payables:
Customers.................................................................... 90,880 94,546
Brokers, dealers and clearing organizations.................................. 5,843 3,072
Interest and dividends....................................................... 2,620 2,766
Other liabilities and accrued expenses.......................................... 11,352 12,731
Long-term borrowings............................................................ 42,495 42,051
----------- -----------
429,876 407,053
----------- -----------
Capital Units................................................................... 70 70
----------- -----------
Preferred Securities Issued by Subsidiaries..................................... 400 400
----------- -----------
Commitments and contingencies

Shareholders' equity:
Preferred stock.............................................................. 545 545
Common stock ($0.01 par value, 3,500,000,000 shares authorized,
1,211,685,904 and 1,211,685,904 shares issued, 1,114,434,549
and 1,107,270,331 shares outstanding at February 28, 2001 and
November 30, 2000, respectively)............................................ 12 12
Paid-in capital.............................................................. 3,649 3,377
Retained earnings............................................................ 21,552 20,802
Employee stock trust......................................................... 3,018 3,042
Cumulative translation adjustments........................................... (109) (91)
Other comprehensive income................................................... (73) ---
----------- -----------
Subtotal..................................................................... 28,594 27,687
Note receivable related to ESOP.............................................. (44) (44)
Common stock held in treasury, at cost ($0.01 par value, 97,251,355
and 104,415,573 shares at February 28, 2001 and November 30, 2000,
respectively)............................................................... (5,781) (6,024)
Common stock issued to employee trust........................................ (3,018) (2,348)
----------- -----------
Total shareholders' equity.................................................. 19,751 19,271
----------- -----------
Total liabilities and shareholders' equity...................................... $450,097 $426,794
=========== ===========
</TABLE>

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
------------------------------
<S> <C> <C>
February 28, February 29,
2001 2000
-------------- --------------
(unaudited)
Revenues:
Investment banking................................................... $ 957 $ 1,335
Principal transactions:
Trading........................................................... 1,709 2,272
Investments....................................................... (46) 431
Commissions.......................................................... 849 984
Fees:
Asset management, distribution and administration................. 1,074 984
Merchant and cardmember........................................... 446 449
Servicing......................................................... 427 287
Interest and dividends............................................... 7,236 4,749
Other................................................................ 125 92
-------------- --------------
Total revenues.................................................... 12,777 11,583
Interest expense..................................................... 6,179 3,932
Provision for consumer loan losses................................... 213 223
-------------- --------------
Net revenues...................................................... 6,385 7,428
-------------- --------------
Non-interest expenses:
Compensation and benefits......................................... 2,851 3,408
Occupancy and equipment........................................... 220 175
Brokerage, clearing and exchange fees............................. 160 139
Information processing and communications......................... 395 330
Marketing and business development................................ 499 471
Professional services............................................. 292 200
Other............................................................. 275 273
-------------- --------------
Total non-interest expenses................................... 4,692 4,996
-------------- --------------
Income before income taxes and cumulative effect of accounting change 1,693 2,432
Provision for income taxes........................................... 618 888
-------------- --------------
Income before cumulative effect of accounting change................. 1,075 1,544
Cumulative effect of accounting change............................... (59) --
-------------- --------------
Net income........................................................... $ 1,016 $ 1,544
============== ==============
Preferred stock dividend requirements................................ $ 9 $ 9
============== ==============
Earnings applicable to common shares................................. $ 1,007 $ 1,535
============== ==============
Earnings per common share:
Basic before cumulative effect of accounting change............... $ 0.98 $ 1.40
Cumulative effect of accounting change............................ (0.05) --
-------------- --------------
Basic............................................................. $ 0.93 $ 1.40
============== ==============
Diluted before cumulative effect of accounting change............. $ 0.94 $ 1.34
Cumulative effect of accounting change............................ (0.05) --
-------------- --------------
Diluted........................................................... $ 0.89 $ 1.34
============== ==============
Average common shares outstanding:
Basic............................................................. 1,089,270,364 1,093,904,751
============== ==============
Diluted........................................................... 1,134,150,225 1,146,854,036
============== ==============
</TABLE>

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 28, February 29,
2001 2000
----------- -----------
(unaudited)
<S> <C> <C>
Net income.............................. $1,016 $1,544
Other comprehensive income, net of tax:
Foreign currency translation adjustment (18) (12)
Cumulative effect of accounting change. (13) --
Net change in cash flow hedges......... (60) --
----------- -----------
Comprehensive income.................... $ 925 $1,532
=========== ===========
</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 28, February 29,
2001 2000
----------- -----------
(unaudited)
<S> <C> <C>
Cash flows from operating activities
Net income..................................................................... $ 1,016 $ 1,544
Adjustments to reconcile net income to net cash used for operating activities:
Non-cash charges included in net income:
Cumulative effect of accounting change.................................... 59 --
Other non-cash charges included in net income............................. 509 471
Changes in assets and liabilities:
Cash and securities deposited with clearing organizations or segregated
under federal and other regulations....................................... 4,853 (6,332)
Financial instruments owned, net of financial instruments sold, not yet
purchased................................................................. (12,564) 4,305
Securities borrowed, net of securities loaned............................... 4,106 (15,624)
Receivables and other assets................................................ (3,466) (761)
Payables and other liabilities.............................................. (2,224) 13,200
----------- -----------
Net cash used for operating activities......................................... (7,711) (3,197)
----------- -----------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities........................................................... (204) (112)
Net principal disbursed on consumer loans................................... (4,705) (4,284)
Sales of consumer loans..................................................... 4,686 1,314
----------- -----------
Net cash used for investing activities......................................... (223) (3,082)
----------- -----------
Cash flows from financing activities
Net proceeds from short-term borrowings....................................... 9,853 9,740
Securities sold under agreements to repurchase, net of securities purchased
under agreements to resell.................................................. 956 (4,179)
Net proceeds from:
Deposits.................................................................... 599 448
Issuance of common stock.................................................... 83 105
Issuance of put options..................................................... 5 16
Issuance of long-term borrowings............................................ 3,043 6,027
Payments for:
Repurchases of common stock................................................. (524) (726)
Repayments of long-term borrowings.......................................... (2,959) (1,771)
Redemption of Capital Units................................................. -- (144)
Cash dividends.............................................................. (263) (233)
----------- -----------
Net cash provided by financing activities...................................... 10,793 9,283
----------- -----------
Net increase in cash and cash equivalents...................................... 2,859 3,004
Cash and cash equivalents, at beginning of period.............................. 18,819 12,325
----------- -----------
Cash and cash equivalents, at end of period.................................... $ 21,678 $ 15,329
=========== ===========
</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 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 and distribution; merger,
acquisition, restructuring, real estate, project finance and other corporate
finance advisory activities; full-service brokerage and financial advisory
services; sales, trading, financing and market-making in equity and fixed
income securities, foreign exchange and commodities, and derivatives; and
private equity and other principal investing activities. The Company's Asset
Management business provides global asset management products and services to
individual and institutional investors primarily through 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, the Discover Platinum
Card, the Morgan Stanley Dean Witter(TM) Card and other proprietary general
purpose credit cards; and the operation of Discover Business Services, a
proprietary network of merchant and cash access locations in the U.S.

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"), Morgan Stanley
DW Inc. (formerly Dean Witter Reynolds Inc.) ("MSDWI"), 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 accounting principles generally accepted in the U.S., 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 condensed consolidated 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 for the fiscal
year ended November 30, 2000 (the "Form 10-K"). The condensed consolidated
financial statements reflect all adjustments (consisting only of normal
recurring adjustments) that 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 the liquidation of 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

5
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

traded in different markets, including markets located in different geographic
areas. Fair values for certain derivative contracts are derived from pricing
models that 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 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 initially are 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 that 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 that 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 enters into various derivative financial instruments for
non-trading purposes, which are designated and qualify as hedges of certain
assets and liabilities. These instruments include interest rate swaps, foreign
currency swaps, equity swaps and foreign exchange forwards. The Company uses
interest rate and currency swaps and equity derivatives to manage interest
rate, currency and equity price risk arising from certain borrowings. The
Company also utilizes interest rate swaps to match the repricing
characteristics of consumer loans with those of the borrowings that fund these
loans. Certain of these derivative financial instruments are designated and
qualify as fair value hedges and cash flow hedges in accordance with Statement
of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative
Instruments and Hedging Activities," as amended (see "New Accounting
Pronouncements"). For qualifying and highly effective fair value hedges, the
changes in the fair value of the derivative and the gain or loss on the hedged
asset or liability relating to the risk being hedged are recorded currently in
earnings. These amounts are recorded in interest expense and provide offset of
one another. For qualifying and highly effective cash flow hedges, the changes
in the fair value of the derivative are recorded in other comprehensive income,
and amounts in other comprehensive income are reclassified into earnings in the
same period or periods during which the hedged forecasted transaction affects
earnings. Ineffectiveness relating to fair value and cash flow hedges, if any,
is recorded within interest expense.

The Company also utilizes foreign exchange forward contracts to manage
currency exposure relating to its net monetary investments 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. The interest elements (forward
points) on these foreign exchange forward contracts are recorded in earnings.

New Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 133, which establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. In June 1999, the FASB issued SFAS No.
137, "Accounting for

6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

Derivative Instruments and Hedging Activities--Deferral of the Effective Date
of FASB Statement No. 133," which deferred the effective date of SFAS No. 133
for one year to fiscal years beginning after June 15, 2000. In June 2000, the
FASB issued SFAS No. 138, "Accounting for Certain Derivative Instruments and
Certain Hedging Activities--an amendment of FASB Statement No. 133." The
Company adopted SFAS No. 133, as amended by SFAS No. 138, effective December 1,
2000. The Company recorded an after-tax charge to net income from the
cumulative effect of the adoption of SFAS No. 133, as amended, of $59 million
and an after-tax decrease to other comprehensive income of $13 million. The
Company's adoption of SFAS No. 133, as amended, affects the accounting for,
among other things, the Company's hedging strategies, including those
associated with certain financing activities.

In September 2000, the FASB issued SFAS No. 140, "Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities--a
replacement of FASB Statement No. 125." While SFAS No. 140 carries over most of
the provisions of SFAS No. 125, "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities," it provides new
guidelines for reporting financial assets transferred as collateral and new
guidelines for the derecognition of financial assets, in particular
transactions involving the use of special purpose entities. SFAS No. 140 also
prescribes additional disclosures for collateral transactions and for
securitization transactions accounted for as sales. The new guidelines for
collateral transactions are effective for fiscal years ending after December
15, 2000, while the new guidelines for the derecognition of financial assets
are effective for transfers made after March 31, 2001. The Company will be
required to make the additional disclosures for collateral and securitization
transactions for the second quarter of fiscal 2001. The adoption of SFAS No.
140 for financial assets transferred after March 31, 2001 did not have a
material impact on the Company's consolidated financial statements. The Company
is in the process of evaluating the impact of the collateral guidelines of SFAS
No. 140 on its consolidated financial statements.

2. Consumer Loans


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

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 28, February 29,
2001 2000
----------- -----------
<S> <C> <C>
Balance, beginning of period...... $783 $773
Provision for consumer loan losses 213 223
Less deductions:
Charge-offs.................... 237 258
Recoveries..................... (27) (37)
----------- -----------
Net charge-offs................ 210 221
----------- -----------
Balance, end of period............ $786 $775
=========== ===========
</TABLE>

Interest accrued on loans subsequently charged off, recorded as a reduction
of interest revenue, was $40 million in the quarter ended February 28, 2001 and
$37 million in the quarter ended February 29, 2000.

The Company received net proceeds from consumer loan asset securitizations
of $4,686 million in the quarter ended February 28, 2001 and $1,314 million in
the quarter ended February 29, 2000. The uncollected balances of consumer loans
sold through asset securitizations were $28,678 million at February 28, 2001
and $25,985 million at November 30, 2000.

3. Long-Term Borrowings

Long-term borrowings at February 28, 2001, scheduled to mature within one
year aggregated $11,467 million.

During the quarter ended February 28, 2001, the Company issued senior notes
aggregating $3,035 million, including non-U.S. dollar currency notes
aggregating $910 million. The weighted average coupon interest rate of these
notes was 5.21% at February 28, 2001; the Company has entered into certain
transactions to obtain floating

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

interest rates based primarily on short-term LIBOR trading levels. Maturities
in the aggregate of these notes by fiscal year are as follows: 2002, $1
million; 2003, $812 million; 2004, $1,763 million; 2006, $377 million and
thereafter, $82 million. In the quarter ended February 28, 2001, $2,959 million
of senior notes were repaid.

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 28, November 30, February 28, November 30,
2001 2000 2001 2000
------------ ------------ ------------ ------------
(dollars in millions)
<S> <C> <C> <C> <C>
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 $545
============ ============
</TABLE>

Each issue of outstanding preferred stock ranks in parity with all other
outstanding preferred stock of the Company.

MSDW Capital Trust I, a Delaware statutory business trust (the "Capital
Trust"), all of the common securities of which are owned by the Company, has
$400 million of 7.10% Capital Securities (the "Capital Securities") outstanding
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 ("MSF"), a U.K. subsidiary. A Capital Unit
consists of (a) a Subordinated Debenture of MSF guaranteed by the Company and
maturing in 2017 and (b) a related Purchase Contract issued by the Company,
which may be accelerated by the Company requiring the holder to purchase one
Depositary Share representing shares (or fractional shares) of the Company's
Cumulative Preferred Stock. The aggregate amount of the Capital Units
outstanding was $70 million at February 28, 2001.

5. Common Stock and Shareholders' Equity

MS&Co. and MSDWI 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 MSDWI have
consistently operated in excess of these requirements. MS&Co.'s net capital
totaled $3,021 million at February 28, 2001, which exceeded the amount required
by $2,408 million. MSDWI's net capital totaled $1,323 million at February 28,
2001, which exceeded the amount required by $1,156 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 Financial Services
Agency. MSIL and MSDWJL have consistently operated in excess of their
respective regulatory capital requirements.

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 28, 2001, 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.


8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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. Morgan Stanley
Derivative Products, Inc., the Company's triple-A rated derivative products
subsidiary, also has established certain operating restrictions that have been
reviewed by various rating agencies.

The Company repurchased approximately 7 million and 11 million shares of its
common stock during the quarters ended February 28, 2001 and February 29, 2000,
respectively. 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 28,
2001, put options were outstanding on an aggregate of 2 million shares of the
Company's common stock. These put options have various expiration dates that
range from March 2001 through May 2001. 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 28, February 29,
2001 2000
----------- -----------
<S> <C> <C>
Basic EPS
Income before cumulative effect of accounting change........ $1,075 $1,544
Cumulative effect of accounting change...................... (59) --
Preferred stock dividend requirements....................... (9) (9)
----------- -----------
Net income available to common shareholders................. $1,007 $1,535
=========== ===========
Weighted average common shares outstanding.................. 1,089 1,094
=========== ===========
Basic EPS before cumulative effect of accounting change..... $ 0.98 $ 1.40
Cumulative effect of accounting change...................... (0.05) --
----------- -----------
Basic EPS...................................................... $ 0.93 $ 1.40
=========== ===========
Diluted EPS
Income before cumulative effect of accounting change........ $1,075 $1,544
Cumulative effect of accounting change...................... (59) --
Preferred stock dividend requirements....................... (9) (9)
----------- -----------
Net income available to common shareholders................. $1,007 $1,535
=========== ===========
Weighted average common shares outstanding.................. 1,089 1,094
Effect of dilutive securities:
Stock options........................................... 45 45
ESOP convertible preferred stock........................ -- 8
----------- -----------
Weighted average common shares outstanding and common stock
equivalents............................................... 1,134 1,147
=========== ===========
Diluted EPS before cumulative effect of accounting change... $ 0.94 $ 1.34
Cumulative effect of accounting change...................... (0.05) --
----------- -----------
Diluted EPS.................................................... $ 0.89 $ 1.34
=========== ===========
</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.

At February 28, 2001 and November 30, 2000, the Company had approximately
$6.0 and $6.1 billion, respectively, of letters of credit outstanding 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 and other derivatives 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, 2000, 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
28, 2001 and November 30, 2000 is summarized in the tables below, showing the
fair value of the related assets by counterparty credit rating. The actual
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 28, 2001
Interest rate and currency swaps and options
(including caps, floors and swap options) and other
fixed income securities contracts.................. $2,583 $4,469 $4,881 $1,411 $ 469 $ 565 $14,378
Foreign exchange forward contracts and options...... 55 1,150 1,161 113 -- 241 2,720
Equity securities contracts (including equity swaps,
warrants and options).............................. 1,713 1,872 540 90 1,731 279 6,225
Commodity forwards, options and swaps............... 407 1,139 1,084 2,123 119 1,444 6,316
Mortgage-backed securities forward contracts,
swaps and options.................................. 26 50 65 7 2 56 206
------ ------ ------ ------ ------------- --------- -------
Total............................................ $4,784 $8,680 $7,731 $3,744 $2,321 $2,585 $29,845
====== ====== ====== ====== ============= ========= =======
Percent of total.................................... 16% 29% 26% 12% 8% 9% 100%
====== ====== ====== ====== ============= ========= =======
At November 30, 2000
Interest rate and currency swaps and options
(including caps, floors and swap options) and other
fixed income securities contracts.................. $1,649 $3,964 $3,336 $1,113 $ 150 $ 396 $10,608
Foreign exchange forward contracts and options...... 112 909 1,144 111 -- 195 2,471
Equity securities contracts (including equity swaps,
warrants and options).............................. 1,774 2,172 910 169 1,840 320 7,185
Commodity forwards, options and swaps............... 222 1,450 2,139 1,485 337 1,289 6,922
Mortgage-backed securities forward contracts,
swaps and options.................................. 43 48 38 15 -- 3 147
------ ------ ------ ------ ------------- --------- -------
Total............................................ $3,800 $8,543 $7,567 $2,893 $2,327 $2,203 $27,333
====== ====== ====== ====== ============= ========= =======
Percent of total.................................... 14% 31% 28% 11% 8% 8% 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.

The Company's Securities business includes securities underwriting and
distribution; merger, acquisition, restructuring, real estate, project finance
and other corporate finance advisory activities; full-service brokerage and
financial advisory services; sales, trading, financing and market-making in
equity and fixed income securities, foreign exchange and commodities, and
derivatives; and private equity and other principal investment activities. The
Company's Asset Management business provides global asset management products
and services to individual and institutional investors primarily through 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 Card, the
Discover Platinum Card, the Morgan Stanley Dean Witter Card and other
proprietary general purpose credit cards; and the operation of Discover
Business Services, a proprietary network of merchant and cash access locations
in the U.S.

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>
Asset Credit
Three Months Ended February 28, 2001(1) Securities Management Services Total
- --------------------------------------- --------- ---------- ------- ------
<S> <C> <C> <C> <C>
(dollars in millions)

All other net revenues........................................ $4,035 $633 $660 $5,328
Net interest.................................................. 702 22 333 1,057
--------- ---------- ------- ------
Net revenues.................................................. $4,737 $655 $993 $6,385
========= ========== ======= ======

Income before taxes and cumulative effect of accounting change $1,214 $248 $231 $1,693
Provision for income taxes.................................... 430 99 89 618
--------- ---------- ------- ------
Income before cumulative effect of accounting change.......... 784 149 142 1,075
Cumulative effect of accounting change........................ (46) -- (13) (59)
--------- ---------- ------- ------
Net income.................................................... $ 738 $149 $129 $1,016
========= ========== ======= ======
</TABLE>

12
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


<TABLE>
<CAPTION>
Asset Credit
Three Months Ended February 29, 2000(1) Securities Management Services Total
- --------------------------------------- ----------- ----------- --------- --------
<S> <C> <C> <C> <C>
(dollars in millions)
All other net revenues................. $ 5,463 $ 635 $ 513 $ 6,611
Net interest........................... 417 14 386 817
----------- ----------- --------- --------
Net revenues........................... $ 5,880 $ 649 $ 899 $ 7,428
=========== =========== ========= ========

Income before taxes.................... $ 1,931 $ 272 $ 229 $ 2,432
Provision for income taxes............. 687 112 89 888
----------- ----------- --------- --------
Net income............................. $ 1,244 $ 160 $ 140 $ 1,544
=========== =========== ========= ========

Asset Credit
Total Assets(1)(2) Securities Management Services Total
- ------------------ ----------- ----------- --------- --------
(dollars in millions)
February 28, 2001...................... $ 418,415 $ 4,639 $ 27,043 $450,097
=========== =========== ========= ========
November 30, 2000...................... $ 395,026 $ 4,872 $ 26,896 $426,794
=========== =========== ========= ========
</TABLE>
- --------
(1) Credit Services business segment information includes Morgan Stanley Dean
Witter Credit Corporation ("MSDWCC"). Previously, the Company had included
MSDWCC within its Securities business segment. In addition, the operating
results of the Asset Management business segment includes certain revenues
and expenses associated with the Company's Investment Consulting Services
business. Previously, such revenues and expenses were recorded within the
Company's Securities business segment. The segment data for all periods
presented have been restated to reflect these changes.
(2) Corporate assets have been fully allocated to the Company's business
segments.

10. Business Acquisition

In December 2000, the Company announced that it had entered into a
definitive agreement to acquire Quilter Holdings Limited ("Quilter"). Quilter
is a well-established U.K.-based investment management business providing
segregated account management and advisory services to private individuals,
pension funds and trusts. The transaction was completed in March 2001.

13
INDEPENDENT ACCOUNTANTS' REPORT

To the Board of 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
28, 2001, and the related condensed consolidated statements of income,
comprehensive income, and cash flows for the three month period ended February
28, 2001 and February 29, 2000. 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 of making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted
in accordance with auditing standards generally accepted in the United States
of America, 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 accounting principles generally accepted in the United States
of America.

We have previously audited, in accordance with auditing standards generally
accepted in the United States of America, the consolidated statement of
financial condition of Morgan Stanley Dean Witter & Co. and subsidiaries as of
November 30, 2000, 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, 2000; and, in our report dated January 12, 2001, we expressed an
unqualified opinion on those consolidated financial statements. In our opinion,
the information set forth in the accompanying condensed consolidated statement
of financial condition as of November 30, 2000 is fairly stated, in all
material respects, in relation to the consolidated statement of financial
condition from which it has been derived.

/S/ DELOITTE & TOUCHE LLP

New York, New York
April 9, 2001

14
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Introduction

Morgan Stanley Dean Witter & Co. (the "Company") is a global financial
services firm that maintains leading market positions in each of its three
business segments--Securities, Asset Management and Credit Services. The
Company's Securities business includes securities underwriting and
distribution; merger, acquisition, restructuring, real estate, project finance
and other corporate finance advisory activities; full-service brokerage and
financial advisory services; sales, trading, financing and market-making in
equity and fixed income securities, foreign exchange and commodities, and
derivatives; and private equity and other principal investing activities. The
Company's Asset Management business provides global asset management products
and services to individual and institutional investors primarily through 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, the
Discover Platinum Card, the Morgan Stanley Dean Witter(TM) Card and other
proprietary general purpose credit cards; and the operation of Discover
Business Services, a proprietary network of merchant and cash access locations
in the U.S.

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 continued development of electronic communications trading
networks); the availability and cost of credit; inflation; investor sentiment;
and legislative, legal 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 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 or from
mutual funds and the way in which such capital is allocated among money market,
equity, fixed income or other investment alternatives, which could cause
fluctuations to occur in 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. Included among the principal competitive factors affecting
the Securities business are the quality of its professionals and other
personnel, its products and services, relative pricing and innovation.
Competition in the Company's Asset
- --------
* 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.

15
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 cardmember acquisition and customer utilization of credit
cards, all of which are impacted by the type of fees, interest rates and other
features offered.

In addition to competition from firms traditionally engaged in the financial
services business, there has been increased competition 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 continued to experience consolidation and convergence, 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 addition,
the passage of the Gramm-Leach-Bliley Act in the U.S. has allowed commercial
banks, securities firms and insurance firms to affiliate, which has accelerated
consolidation and may lead to increasing competition in markets which
traditionally have been dominated by investment banks and retail securities
firms. The Company also continues to experience competition for qualified
employees. 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 while managing compensation costs.

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, 2000.

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
managing 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 has led 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 or enhancing client communication, information and services as well
as making investments, or otherwise participating, in alternative trading
systems, electronic communications 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 28, 2001

Global market and economic conditions weakened significantly during the
quarter ended February 28, 2001, which contributed to the decline in the
Company's net revenues and net income as compared to the quarter ended February
29, 2000.

In the U.S., there was a continuation of the difficult market and economic
conditions that emerged during the latter half of fiscal 2000. The rate of U.S.
economic growth slowed significantly, reflecting lower levels of corporate
investment, consumption and consumer confidence. These conditions, coupled with
indications of

16
slowing corporate earnings growth, contributed to declines in the U.S. equity
markets, as the major stock market indices (the Standard & Poor's 500, the Dow
Jones Industrial Average and the NASDAQ) all declined during the quarter. The
decline in the market values of Internet and technology-related stocks was
particularly significant. In addition, numerous indications of a slowing
domestic economy prompted the Federal Reserve Board (the "Fed") to ease its
interest rate policy. As a result, during the quarter ended February 28, 2001,
the Fed lowered the overnight lending rate by 0.50% on two separate occasions,
and also lowered the discount rate by an aggregate of 1.0%. Subsequent to
quarter end, the Fed lowered the overnight lending rate and the discount rate
by an additional 0.50% in March 2001. Further interest rate actions may occur
in the future in the event that the Fed continues to perceive indications of
slowing economic growth and recession.

In Europe, the level of business and consumer confidence remained relatively
strong, supported by high levels of capacity utilization and ongoing declines
in the level of unemployment. During the quarter, the European Central Bank
(the "ECB"), which had raised interest rates within the European Union (the
"EU") by an aggregate of 1.75% during fiscal 2000, continued to be concerned
with indications of inflationary pressures within the region. As a result, the
ECB elected to leave interest rates unchanged. However, slowing economic growth
within the U.K. prompted the Bank of England to lower interest rates by 0.25%
in February 2001. At the end of the quarter, there remained much uncertainty as
to the region's future growth prospects in light of increasing indications that
economic performance in the U.S. and globally was weakening.

Economic and market conditions continued to be weak in the Far East during
the first quarter of fiscal 2001. In Japan, financial markets continued to be
adversely impacted by lingering concerns about the nation's banking system, its
growing budget deficit and slow rate of economic growth. The pace of Japan's
economic recovery has also been slowed due to the deceleration of overseas
economic growth and declines in domestic stock prices. In addition, there were
renewed concerns that downward pressure on prices stemming from weak demand
might intensify. As a result, the Bank of Japan lowered the official discount
rate on two occasions during the quarter. Conditions elsewhere in the Far East
were also difficult during the quarter, reflecting the impact of slowing global
economic growth.

The difficult market and economic conditions that characterized the first
fiscal quarter of 2001 have continued thus far in the second fiscal quarter and
it is not clear when these market and economic conditions will improve.

Results of the Company for the Quarter ended February 28, 2001

The Company's net income in the quarter ended February 28, 2001 was $1,016
million, a decrease of 34% from the comparable period of fiscal 2000. The
Company's net income for the quarter ended February 28, 2001 included a charge
of $59 million for the cumulative effect of an accounting change associated
with the Company's adoption, on December 1, 2000, of Statement of Financial
Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments
and Hedging Activities." Excluding the cumulative effect of the accounting
change, the Company's net income was $1,075 million, 30% below the comparable
period of fiscal 2000.

Diluted earnings per common share was $0.89 in the quarter ended February
28, 2001 as compared to $1.34 in the quarter ended February 28, 2000. Excluding
the cumulative effect of the accounting change, the Company's diluted earnings
per share was $0.94. The Company's annualized return on common equity for the
quarter ended February 28, 2001 was 22.5% (excluding the cumulative effect of
the accounting change) as compared to 36.3% in the comparable period of fiscal
2000.

The decrease in net income in the quarter ended February 28, 2001 as
compared to the prior year period was primarily attributable to the Company's
Securities business, reflecting lower investment banking, principal trading,
principal investment and commission revenues, as well as increased
non-compensation expenses.

17
At February 28, 2001, the Company had approximately 64,000 employees
worldwide, an increase of 14% from February 29, 2000. The Company has incurred
incremental compensation and non-compensation expenses for these additional
employees. In light of the weakening global economy, the Company is seeking to
balance cost control with investment spending. Accordingly, during fiscal 2001,
the Company will continue to invest in strategic global initiatives and expects
to reduce the level of certain discretionary expenses.

Business Acquisition

In December 2000, the Company announced that it had entered into a
definitive agreement to acquire Quilter Holdings Limited ("Quilter"). Quilter
is a well-established U.K.-based investment management business providing
segregated account management and advisory services to private individuals,
pension funds and trusts. The transaction was completed in March 2001.

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 allocated to each business segment, generally in proportion to their
respective revenues or other relevant measures. The accompanying Credit
Services business segment information includes the operating results of Morgan
Stanley Dean Witter Credit Corporation ("MSDWCC"), the Company's provider of
mortgage and other consumer lending services. Previously, the Company had
included MSDWCC's results within its Securities business segment. In addition,
the operating results of the Asset Management business segment includes certain
revenues and expenses associated with the Company's Investment Consulting
Services (''ICS") business. Previously, such revenues and expenses were
included within the Company's Securities business segment. The segment data for
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.

18
Securities

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 28, February 29,
2001 2000
----------- ------------
<S> <C> <C>
(unaudited)
Revenues:
Investment banking................................................ $ 938 $1,291
Principal transactions:...........................................
Trading....................................................... 1,709 2,272
Investments................................................... (46) 423
Commissions....................................................... 839 973
Asset management, distribution and administration fees............ 481 419
Interest and dividends............................................ 6,539 3,991
Other............................................................. 114 85
----------- ------------
Total revenues................................................ 10,574 9,454
Interest expense.................................................. 5,837 3,574
----------- ------------
Net revenues.................................................. 4,737 5,880
----------- ------------
Non-interest expenses:
Compensation and benefits......................................... 2,445 3,045
Occupancy and equipment........................................... 175 137
Brokerage, clearing and exchange fees............................. 117 102
Information processing and communications......................... 255 208
Marketing and business development................................ 148 152
Professional services............................................. 215 138
Other............................................................. 168 167
----------- ------------
Total non-interest expenses................................... 3,523 3,949
----------- ------------
Income before income taxes and cumulative effect of accounting change 1,214 1,931
Income tax expense................................................... 430 687
----------- ------------
Income before cumulative effect of accounting change................. 784 1,244
----------- ------------
Cumulative effect of accounting change............................... (46) --
----------- ------------
Net income........................................................ $ 738 $1,244
=========== ============
</TABLE>

Securities net revenues were $4,737 million in the quarter ended February
28, 2001, a decrease of 19% from the comparable period of fiscal 2000.
Securities net income for the quarter ended February 28, 2001 was $738 million,
a decrease of 41% from the comparable period of fiscal 2000. Securities net
income in the quarter ended February 28, 2001 included a charge of $46 million
from the cumulative effect of an accounting change associated with the
Company's adoption of SFAS No. 133 on December 1, 2000. Excluding the
cumulative effect of the accounting change, Securities net income was $784
million, a decrease of 37% from the comparable period of fiscal 2000. The
decreases in net revenues and net income were primarily attributable to lower
revenues from the Company's investment banking, sales and trading, and
principal investing activities, as well as higher non-compensation expenses.
These decreases were partially offset by higher revenues from asset management
activities and lower levels of incentive-based compensation 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 28, 2001 decreased 27% from the comparable period of
fiscal 2000, primarily due to lower revenues from equity underwriting
transactions.

19
Revenues from merger, acquisition and restructuring activities increased in
the quarter ended February 28, 2001. The level of the Company's revenues
generally reflected merger and acquisition transactions that were announced in
prior periods but were completed during the quarter. During the quarter,
however, the global market for such transactions was negatively affected by the
increased level of uncertainty in the global financial markets and the overall
decline in equity prices. The decline in the level of transaction activity was
particularly significant in the media, technology and telecommunications
sectors, reflecting difficult conditions existing in these industries. The
reduction in the volume of announced merger and acquisition transactions in the
quarter ended February 28, 2001 will likely have a negative impact on the level
of the Company's revenues from merger, acquisition and restructuring activities
in future periods.

Equity underwriting revenues in the quarter ended February 28, 2001
decreased significantly, primarily reflecting a lower volume of equity
offerings that occurred during the quarter. The volume of equity underwriting
transactions was adversely affected by the overall declines in the global
equity markets, particularly in the technology and telecommunications sectors,
which caused numerous offerings to be postponed or cancelled during the
quarter. Given current economic and market conditions, it is uncertain at what
pace transactions will be completed in future periods.

Fixed income underwriting revenues in the quarter ended February 28, 2001
were comparable with those recorded during the quarter ended February 29, 2000.
The volume of fixed income underwriting transactions was generally strong
during the quarter, as many issuers took advantage of the lower interest rate
environment in the U.S.

Principal Transactions

Principal transactions include revenues from customers' purchases and sales
of securities in which the Company acts as principal and gains and losses on
securities held for resale. Decisions relating to principal transactions in
securities are based on an overall review of the 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. The Company also engages in proprietary trading activities
for its own account. Principal transaction trading revenues decreased 25% in
the quarter ended February 28, 2001 from the comparable period of fiscal 2000.
The decrease reflected lower levels of equity and fixed income trading
revenues, partially offset by increases in commodity and foreign exchange
trading revenues.

Equity trading revenues decreased modestly in the quarter ended February 28,
2001, primarily reflecting lower revenues from trading cash equity products.
While trading revenues from cash equity products benefited from high levels of
customer trading volumes in both listed and over-the-counter securities,
conditions in the equity markets were generally less favorable in comparison to
the first quarter of fiscal 2000, particularly in the U.S. and in Europe. The
decrease in revenues from equity cash products was partially offset by higher
revenues from certain proprietary trading activities.

Fixed income trading revenues declined in the quarter ended February 28,
2001 from the comparable period of fiscal 2000, reflecting lower revenues from
trading global high-yield fixed income securities, partially offset by higher
revenues from trading government and investment grade fixed income securities.
The decrease in global high-yield trading revenues primarily reflects less
favorable market conditions in that sector as compared to the prior year,
although conditions improved modestly in the quarter from those that existed in
the latter half of fiscal 2000. Revenues from trading government and investment
grade fixed income securities benefited from a generally favorable interest
rate environment, higher trading volumes and market liquidity, reflecting the
Fed's interest rate actions during the quarter. Commodity trading revenues
increased to record levels in the quarter ended February 28, 2001, primarily
driven by higher revenues from electricity trading. Electricity prices were
volatile during the quarter, reflecting energy shortages and fluctuations in
the level of demand due to changing weather conditions. Higher revenues from
natural gas and metals trading also contributed to the increase in

20
commodity trading revenues. Foreign exchange trading revenues increased in the
quarter ended February 28, 2001 as compared to the prior year period. The
quarter's revenues benefited from strong levels of customer trading volumes, as
well as from generally favorable trading conditions in both major and emerging
market currencies. The level of volatility in the foreign exchange markets was
also high, reflecting the Fed's interest rate actions and the euro's rally
relative to the U.S. dollar during the quarter.

Principal transaction investment losses aggregating $46 million were
recorded in the quarter ended February 28, 2001, as compared to gains of $423
million in the quarter ended February 29, 2000. Fiscal 2001's results include
unrealized losses in certain of the Company's private equity investments,
primarily reflecting difficult market conditions in the technology and
telecommunications sectors. Fiscal 2000's results reflected both realized and
unrealized gains from certain private equity and venture capital investments,
including Commerce One, Inc. and Allegiance Telecom. In the first quarter of
fiscal 2000, the Company also recognized gains from other principal
investments.

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. Commission revenues decreased 14% in the
quarter ended February 28, 2001 from the comparable period of fiscal 2000. The
decline was primarily related to lower commission revenues in the U.S.,
reflecting a significant decline in the level of retail investor participation
in the equity markets as compared to the prior year. This decline was partially
offset by higher revenues from institutional securities transactions,
reflecting increased trading volume. Revenues from markets in Europe increased,
benefiting from high trading volumes across all industry sectors. Revenues from
markets in Japan and elsewhere in Asia decreased due to a general decline in
investor interest in the region.

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 68% in the quarter ended February 28, 2001 from the
comparable period of fiscal 2000, partially reflecting the level and mix of
interest earning assets and interest bearing liabilities (including liabilities
associated with the Company's aircraft financing activities) during the
respective periods as well as certain trading strategies utilized in the
Company's institutional securities business. The increase was partially offset
by lower net revenues from brokerage services provided to institutional and
individual customers, including a decrease in the level of customer margin
loans.

Asset Management, Distribution and Administration Fees

Asset management, distribution and administration fees include revenues from
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 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

21
revenues from individual investors electing a fee-based pricing arrangement
under the Company's ichoice(SM) service and technology platform.

Asset management, distribution and administration revenues increased 15% in
the quarter ended February 28, 2001 from the comparable period of fiscal 2000.
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 the ICS business,
and increased revenues from individual investors electing fee-based pricing.

Non-Interest Expenses

Total non-interest expenses decreased 11% in the quarter ended February 28,
2001 from the comparable period of fiscal 2000. Compensation and benefits
expense decreased 20%, principally reflecting lower incentive-based
compensation due to lower levels of revenues and earnings. Excluding
compensation and benefits expense, non-interest expenses increased 19%.
Occupancy and equipment expense increased 28%, primarily due to increased
office space in New York and certain other locations, including additional rent
associated with new U.S. branches. Brokerage, clearing and exchange fees
increased 15%, primarily reflecting higher brokerage costs due to increased
global securities trading volume, particularly in North America and Europe.
Information processing and communications expense increased 23%, primarily due
to increased costs associated with the Company's information processing
infrastructure, including data processing, telecommunication costs and market
data services. A higher number of employees utilizing communications systems
and certain data services also contributed to the increase. Marketing and
business development expense decreased 3%, primarily reflecting lower
advertising expenses associated with MSDW Online, which were partially offset
by increased travel and entertainment costs. Professional services expense
increased 56%, primarily reflecting higher consulting costs associated with
certain strategic initiatives, including e-commerce. The increase also
reflected higher legal and temporary staffing costs. Other expenses were
relatively unchanged as compared to the prior year period.

22
Asset Management

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 28, February 29,
2001 2000
------------ ------------
<S> <C> <C>
(unaudited)
Revenues:
Investment banking..................................... $ 19 $ 44
Principal transactions:
Investments........................................ -- 8
Commissions............................................ 10 11
Asset management, distribution and administration fees. 593 565
Interest and dividends................................. 25 14
Other.................................................. 11 7
------------ ------------
Total revenues..................................... 658 649
Interest expense....................................... 3 --
------------ ------------
Net revenues....................................... 655 649
------------ ------------
Non-interest expenses:
Compensation and benefits.............................. 217 201
Occupancy and equipment................................ 26 23
Brokerage, clearing and exchange fees.................. 43 37
Information processing and communications.............. 24 21
Marketing and business development..................... 36 39
Professional services.................................. 28 22
Other.................................................. 33 34
------------ ------------
Total non-interest expenses........................ 407 377
------------ ------------
Income before income taxes................................ 248 272
Income tax expense........................................ 99 112
------------ ------------
Net income......................................... $149 $160
============ ============
</TABLE>

Asset Management net revenues were $655 million in the quarter ended
February 28, 2001, an increase of 1% from the comparable period of fiscal 2000.
Asset Management's net income for the quarter ended February 28, 2001 was $149
million, a decrease of 7% from the comparable period of fiscal 2000. The
decrease in net income primarily reflected lower investment banking revenues
and higher non-interest expenses, partially offset by higher asset management,
distribution and administration fees resulting from the continued accumulation
and management of customer assets.

Investment Banking

Asset Management primarily generates investment banking revenues from the
underwriting of Unit Investment Trust products. Investment banking revenues
decreased 57% in the quarter ended February 28, 2001 from the comparable prior
year period, primarily reflecting a lower volume of equity-related Unit
Investment Trust underwriting transactions. Unit Investment Trust sales were
$2.8 billion in the quarter ended February 28, 2001, as compared to $6.2
billion in the quarter ended February 29, 2000.

Principal Transactions

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

23
The Company did not record any net principal investment gains or losses in
the quarter ended February 28, 2001. In the quarter ended February 29, 2000,
principal transaction investment revenues primarily consisted of net gains from
the Company's capital investments in certain of its funds.

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 decreased marginally in the quarter ended February 28,
2001 from the comparable period of fiscal 2000, primarily reflecting lower
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 increased 57% in the quarter ended February 28, 2001
from the comparable period of fiscal 2000, primarily reflecting higher net
revenues from certain investment positions and a higher 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
pursuant to various contractual arrangements. Generally, the Company receives
fees primarily based upon mutual fund average net assets or quarterly assets
for other vehicles.

The Company's customer assets under management or supervision were as
follows:

<TABLE>
<CAPTION>
February 28, February 29,
2001 2000
------------ ------------
(dollars in billions)
<S> <C> <C>
Products offered primarily to individuals:
Mutual funds:
Equity............................................... $ 96 $115
Fixed income......................................... 46 51
Money markets........................................ 63 51
------------ ------------
Total mutual funds................................ 205 217
------------ ------------

ICS assets............................................... 31 27
Separate accounts, unit trust and other arrangements..... 73 80
------------ ------------
Total individual.................................. 309 324
------------ ------------
Products offered primarily to institutional clients:
Mutual funds............................................. 36 36
Separate accounts, pooled vehicle and other arrangements. 147 153
------------ ------------
Total institutional............................... 183 189
------------ ------------
Total assets under management or supervision(1).......... $492 $513
============ ============
</TABLE>
- --------
(1) Revenues and expenses associated with certain assets are included in the
Company's Securities segment.

24
In the quarter ended February 28, 2001, asset management, distribution and
administration fees increased 5% from the comparable period of fiscal 2000. The
increase in revenues primarily reflects higher fund management fees and other
revenues resulting from a higher level of average assets under management or
supervision. This increase was partially offset by a less favorable asset mix,
as the difficult market conditions that existed during the quarter resulted in
a shift of customer assets from equity products, which typically generate
higher management fees, to fixed income and money market products.

As of February 28, 2001, assets under management or supervision decreased
$21 billion from February 29, 2000. The majority of the decrease was
attributable to market depreciation, reflecting the declines in many global
financial markets that occurred during the fourth quarter of fiscal 2000 and
the first quarter of fiscal 2001.

Non-Interest Expenses

Asset Management's non-interest expenses increased 8% in the quarter ended
February 28, 2001 from the comparable period of fiscal 2000. Compensation and
benefits expense increased 8%, primarily reflecting higher compensation costs
due to increased employment levels. Excluding compensation and benefits
expense, non-interest expenses increased 8%. Occupancy and equipment expense
increased 13% due to higher occupancy costs at certain office locations.
Brokerage, clearing and exchange fees increased 16%, primarily attributable to
a higher level of deferred commission amortization associated with the sales of
certain funds. Information processing and communications expense increased 14%,
primarily reflecting higher costs incurred for market data, data processing and
software. Marketing and business development expense decreased 8%, primarily
related to lower marketing and travel and entertainment costs. Professional
services expense increased 27%, primarily reflecting higher consulting costs
incurred for certain strategic initiatives, including e-commerce. Other
expenses were relatively unchanged as compared to the prior year period.

25
Credit Services

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 28, February 29,
2001 2000
----------- ------------
(unaudited)
<S> <C> <C>
Fees:
Merchant and cardmember........................................... $446 $449
Servicing......................................................... 427 287
----------- ------------
Total non-interest revenues................................... 873 736
----------- ------------
Interest revenue..................................................... 672 744
Interest expense..................................................... 339 358
----------- ------------
Net interest income............................................... 333 386
Provision for consumer loan losses................................... 213 223
----------- ------------
Net credit income................................................. 120 163
---- ----
Net revenues...................................................... 993 899
----------- ------------
Non-interest expenses:
Compensation and benefits......................................... 189 162
Occupancy and equipment........................................... 19 15
Information processing and communications......................... 116 101
Marketing and business development................................ 315 280
Professional services............................................. 49 40
Other............................................................. 74 72
---- ----
Total non-interest expenses................................... 762 670
----------- ------------
Income before income taxes and cumulative effect of accounting change 231 229
Provision for income taxes........................................... 89 89
----------- ------------
Income before cumulative effect of accounting change................. 142 140
Cumulative effect of accounting change............................... (13) --
----------- ------------
Net income.................................................... $129 $140
=========== ============
</TABLE>

Credit Services net revenues were $993 million in the quarter ended February
28, 2001, an increase of 10% from the comparable period of fiscal 2000. Credit
Services net income of $129 million in the quarter ended February 28, 2001
decreased 8% from the comparable period of fiscal 2000. Fiscal 2001's first
quarter net income included a charge of $13 million from the cumulative effect
of an accounting change associated with the Company's adoption of SFAS No. 133
on December 1, 2000. Excluding the cumulative effect of the accounting change,
fiscal 2001's first quarter net income increased 1% from the comparable period
of fiscal 2000. The increase in net income was primarily attributable to
increased servicing fees and a lower provision for consumer loan losses, offset
by lower net interest income and higher non-interest expenses. Credit Services
results for the quarter ended February 28, 2001 also reflected record levels of
quarterly transaction volume and quarter-end managed consumer loans. However,
weakening economic conditions in the U.S. slowed the pace of transaction volume
and consumer loan growth, particularly during the latter half of the quarter.

Non-Interest Revenues

Total non-interest revenues increased 19% in the quarter ended February 28,
2001 from the comparable period of fiscal 2000.

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 decreased 1% in the quarter
ended February 28, 2001 from the comparable period of fiscal 2000. The decrease
was

26
primarily due to lower late payment and overlimit fees resulting from higher
charge-offs of such fees, partially offset by higher merchant discount revenue
associated with the use of the Discover Card. The increase in Discover Card
merchant discount revenue was due to a record level of sales volume.

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 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 credit
card asset securitizations of $4.4 billion in the quarter ended February 28,
2001. During the comparable period of fiscal 2000, the Company completed credit
card asset securitizations of $1.3 billion. The credit card asset
securitization transactions completed in the quarter ended February 28, 2001
have expected maturities ranging from approximately five to seven years from
the date of issuance.

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

<TABLE>
<CAPTION>
Three Months Ended
-------------------------
February 28, February 29,
2001 2000
----------- -----------
<S> <C> <C>
Merchant and cardmember fees...... $ 182 $ 142
Interest revenue.................. 1,076 707
Interest expense.................. (459) (295)
Provision for consumer loan losses (372) (267)
----------- -----------
Servicing fees.................... $ 427 $ 287
=========== ===========
</TABLE>

Servicing fees are affected by the level of securitized loans, the spread
between the interest yield on the securitized loans and the yield paid to the
investors, the rate of credit losses on securitized loans and the level of
cardmember fees earned from securitized loans. Servicing fees increased 49% in
the quarter ended February 28, 2001 from the comparable period of fiscal 2000.
The increase was due to higher levels of net interest cash flows and increased
cardmember fee revenue, partially offset by higher credit losses associated
with a higher level of average securitized consumer loans and a higher rate of
charge-offs related to the securitized Discover Card portfolio.

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 both
fixed rates and market-indexed variable rates. The Company incurs interest
expense at fixed and floating rates. Interest expense also includes the effects
of any 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 decreased 14% in the quarter ended February 28, 2001
from the comparable period of fiscal 2000. The decrease was primarily due to
lower levels of average credit card loans and a lower yield on these loans,
partially offset by a decline in interest expense. The decrease in the level of
average credit card loans was due to a higher level of securitized credit card
loans, partially offset by record levels of sales and balance transfer volume.
The lower yield on Discover Card loans in the quarter ended February 28, 2001
was primarily

27
due to lower interest rates offered to new cardmembers and certain existing
cardmembers, as well as higher charge-offs. The decrease in interest expense
was primarily due to a lower level of interest bearing liabilities, partially
offset by an increase in the Company's average cost of borrowings, which was
6.6% for the quarter ended February 28, 2001 as compared to 6.3% for the
quarter ended February 29, 2000.

The following tables present analyses of Credit Services average balance
sheets and interest rates for the quarters ended February 28, 2001 and February
29, 2000 and changes in net interest income during those periods:

Average Balance Sheet Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
-------------------------------------------------
February 28, 2001 February 29, 2000(3)
------------------------ ------------------------
Average Average
Balance Rate Interest Balance Rate Interest
------- ----- ------- ------- ----- -------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Interest earning assets:
General purpose credit card........................... $21,555 11.32% $ 601 $23,188 11.97% $ 690
Other consumer loans.................................. 541 9.61 13 490 9.28 11
Investment securities................................. 804 6.23 12 683 6.14 10
Other................................................. 2,546 7.19 46 1,782 7.23 33
------- ------- ------- -------
Total interest earning assets.................. 25,446 10.71 672 26,143 11.45 744
Allowance for loan losses............................. (787) (778)
Non-interest earning assets........................... 2,125 1,766
------- -------
Total assets................................... $26,784 $27,131
======= =======

LIABILITIES AND SHAREHOLDER'S EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings............................................ $ 1,774 5.73% $ 25 $ 1,569 5.06% $ 20
Brokered........................................... 8,805 6.72 146 7,274 6.48 117
Other time......................................... 3,012 6.28 47 3,044 6.04 46
------- ------- ------- -------
Total interest bearing deposits................ 13,591 6.49 218 11,887 6.18 183
Other borrowings...................................... 7,227 6.82 121 10,812 6.51 175
------- ------- ------- -------
Total interest bearing liabilities............. 20,818 6.61 339 22,699 6.34 358
Shareholder's equity/other liabilities................ 5,966 4,432
------- -------
Total liabilities and shareholder's equity..... $26,784 $27,131
======= =======
Net interest income................................... $ 333 $ 386
======= =======
Net interest margin(1)................................ 5.30% 5.94%
Interest rate spread(2)............................... 4.10% 5.11%
</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.

28
Rate/Volume Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
February 28, 2001 vs.
February 29, 2000
-----------------------
Increase/(Decrease) due
to Changes in:
-----------------------
Volume Rate Total
----- ---- ----
<S> <C> <C> <C>
INTEREST REVENUE
General purpose credit card........ $(52) $(37) $(89)
Other consumer loans............... 2 -- 2
Investment securities.............. 2 -- 2
Other.............................. 13 -- 13
----
Total interest revenue.......... (22) (50) (72)
----

INTEREST EXPENSE
Interest bearing deposits
Savings........................... 2 3 5
Brokered.......................... 24 5 29
Other time........................ (1) 2 1
----
Total interest bearing deposits. 25 10 35
Other borrowings................... (59) 5 (54)
----
Total interest expense.......... (32) 13 (19)
----
Net interest income................ $ 10 $(63) $(53)
===== ==== ====
</TABLE>

The supplemental table below provides average managed loan balance sheet 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 28, 2001 February 29, 2000(1)
------------------------- -------------------------
Avg. Bal. Rate Interest Avg. Bal. Rate Interest
--------- ----- -------- --------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card..................... $49,273 13.66% $1,660 $41,019 13.35% $1,361
Total interest earning assets................... 53,909 13.14 1,747 44,874 13.00 1,451
Total interest bearing liabilities.............. 49,280 6.57 798 41,430 6.34 653
General purpose credit card interest rate spread 7.09 7.01
Interest rate spread............................ 6.57 6.66
Net interest margin............................. 7.14 7.15
</TABLE>
- --------
(1) Certain prior-year information has been reclassified to conform to the
current year's presentation.

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 $786 million at February 28, 2001 and $783
million at November 30, 2000.

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, decreased 4% to $213 million in the quarter ended February
28, 2001 from the comparable period of fiscal 2000. The decrease was primarily
due to lower levels of average general purpose credit card loans, partially
offset by a higher net charge-off rate.


29
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 general purpose credit card 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.

General purpose credit card loans are considered delinquent when interest or
principal payments become 30 days past due. General purpose credit card loans
are charged-off when they become 180 days past due, 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.

During the quarter ended February 28, 2001, the rate of delinquencies and
net charge-offs in both the owned and managed portfolios increased as compared
to the quarter ended February 29, 2000 and November 30, 2000. Weakness in the
U.S. economy, lower consumer confidence and declines in consumers' disposable
income as a result of rising energy costs, job reductions and reduced overtime,
contributed to the increases in net charge-off and over-90-day delinquency
rates. If these conditions continue to persist, the rate of delinquencies and
charge-offs may be higher in future periods.

The following table presents owned and managed general purpose credit card
loan delinquency and net charge-off rate information:

Asset Quality (dollars in millions)

<TABLE>
<CAPTION>
February 28, 2001 February 29, 2000 November 30, 2000
----------------- ----------------- -----------------
Owned Managed Owned Managed Owned Managed
------- ------- ------- ------- ------- -------
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card loans at period-end $21,739 $49,493 $23,753 $41,985 $21,866 $47,123
General purpose credit card loans contractually
past due as a percentage of period-end........
general purpose credit card loans:............
30 to 89 days............................... 3.01% 3.60% 2.79% 3.29% 3.01% 3.50%
90 to 179 days.............................. 2.23% 2.74% 1.91% 2.29% 2.04% 2.42%
Net charge-offs as a percentage of average
general purpose credit card loans
(year-to-date)............................... 3.95% 4.79% 3.81% 4.66% 3.63% 4.40%
</TABLE>

Non-Interest Expenses

Non-interest expenses increased 14% in the quarter ended February 28, 2001
from the comparable period of fiscal 2000. Compensation and benefits expense
increased 17%, primarily due to higher costs associated with increased
employment levels resulting from increased levels of transaction volume and
collection activities. Occupancy and equipment expense increased 27%, primarily
due to higher occupancy costs associated with increased office space, including
new transaction processing centers. Information processing and communications
expense increased 15%, primarily reflecting an increase in volume-related
external data processing costs. Marketing and business development expense
increased 13%, primarily due to higher direct mailing costs, a new advertising
campaign and higher cardmember rewards expense associated with increased sales
volume. Professional services expense increased 23%, primarily due to increased
costs associated with account collections and certain call center operations.
Other expense increased 3%, primarily reflecting increases in certain operating
expenses due to higher levels of transaction volume and business activity.

30
Liquidity and Capital Resources

The Company's total assets increased to $450.1 billion at February 28, 2001
from $426.8 billion at November 30, 2000, primarily attributable to increases
in financial instruments owned. 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.

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, in the future may expand or contract
its capital base to address the changing needs of its businesses. The Company
returns internally generated equity capital that 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 raises
funding for its Securities and Asset Management businesses 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 borrowings; 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-backed securitizations; deposits; Federal Funds; and short-term bank
notes. The Company sells consumer loans through asset securitizations using
several transaction structures, including an extendible asset-backed
certificate program.

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 Discover Bank, an
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 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.

31
As of March 31, 2001, 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)
Fitch(1)............................... F1+ AA
Moody's Investors Service.............. P-1 Aa3
Rating and Investment Information, Inc. a-1+ AA
Standard & Poor's...................... A-1+ AA-
</TABLE>
- --------
(1) Fitch IBCA, Inc. and Duff & Phelps Credit Rating Co. merged on June 1,
2000. In addition, on December 1, 2000, Fitch completed its acquisition of
Thomson Financial BankWatch. The combined company is using the former Fitch
IBCA, Inc. rating scale.

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 28, 2001, the Company issued senior notes
aggregating $3,035 million, including non-U.S. dollar currency notes
aggregating $910 million. These notes have maturities from 2002 to 2031 and a
weighted average coupon interest rate of 5.21% at February 28, 2001. The
Company has entered into certain transactions to obtain floating interest rates
based primarily on short-term London Interbank Offered Rates ("LIBOR") trading
levels. At February 28, 2001 the aggregate outstanding principal amount of the
Company's Senior Indebtedness (as defined in the Company's public debt shelf
registration statements) was approximately $76.6 billion (including Senior
Indebtedness consisting of guaranteed obligations of the indebtedness of
subsidiaries). Between February 28, 2001 and March 31, 2001, the Company's
long-term borrowings, net of repayments and repurchases, increased by
approximately $150 million.

During the quarter ended February 28, 2001, the Company purchased $524
million of its common stock. Subsequent to February 28, 2001 and through March
31, 2001, the Company purchased an additional $153 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 28, 2001, put
options were outstanding on an aggregate of 2 million shares of the Company's
common stock. These put options have various expiration dates that range from
March 2001 through May 2001. 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 specified levels of shareholders' equity. The Company believes that
the covenant restrictions will not impair the Company's ability to pay its
current level of dividends. At February 28, 2001, no borrowings were
outstanding under the MSDW Facility.

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

32
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, among other things, that MS&Co. maintain specified levels of
consolidated shareholder's equity and Net Capital, each as defined. At February
28, 2001, no borrowings were outstanding under the MS&Co. Facility.

The Company also maintains a revolving committed financing facility that
enables Morgan Stanley & Co. International Limited ("MSIL"), the Company's
London-based broker-dealer subsidiary, 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 $1.785 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 28, 2001, 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 70 billion Japanese yen. At February 28,
2001, no borrowings were outstanding under the MSDWJL 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 28, 2001, certain assets of the Company, such as real property,
equipment and leasehold improvements of $2.8 billion, aircraft assets of $4.2
billion, and goodwill and other intangible assets of $1.3 billion, were
illiquid. The Company also has commitments to fund certain fixed assets and
other less liquid investments.

In addition, certain equity investments made in connection with the
Company's private equity and other principal investment activities, high-yield
debt securities, certain collateralized mortgage obligations and
mortgage-related loan products, bridge financings, and certain senior secured
loans and positions are not highly liquid. At February 28, 2001, the Company
had aggregate principal investments (including direct investments and
partnership interests) with a carrying value of approximately $1.1 billion. The
Company also has approximately $890 million in commitments related to its
private equity and other principal investment activities. The Company has
provided, and will continue to provide, financing (including margin lending and
other extensions of credit) to clients.

In connection with the Company's fixed income securities activities, the
Company underwrites, trades, invests and makes markets in non-investment grade
instruments ("high-yield instruments"). For purposes of this discussion,
high-yield instruments are defined as fixed income, emerging market and
preferred equity securities and distressed debt rated BB+ or lower (or
equivalent ratings by recognized credit rating agencies) as well as non-rated
securities which, in the opinion of management, contain credit risks associated
with non-investment grade instruments. High-yield instruments 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, therefore, are more sensitive to adverse economic conditions. In addition,
the market for high-yield instruments is, 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 monitor total inventory positions and
risk concentrations for high-yield instruments that are administered in a
manner consistent with the Company's overall risk management policies and
control structure. The Company records high-yield instruments at fair value.
Unrealized gains and losses are recognized currently in the Company's
consolidated statements of income. At February 28, 2001 and November 30, 2000,
the Company had exposure to high-yield instruments owned with a market value of
approximately $2.0 billion and $2.2 billion, respectively, and exposure to
high-yield instruments sold, not yet purchased with a market value of $0.5
billion and $0.5 billion, respectively.

33
In connection with certain of its business activities, the Company provides
financing or financing commitments 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. These loans
and funding commitments typically are secured against the borrower's assets (in
the case of senior loans), have varying maturity dates and are generally
contingent upon certain representations, warranties and contractual conditions
applicable to the borrower. As part of these activities, the Company may
syndicate and trade certain positions of these loans. At February 28, 2001 and
November 30, 2000, the aggregate value of investment grade loans and positions
was $2.2 billion and $2.1 billion, respectively, and the aggregate value of
non-investment grade loans and positions was $1.7 billion and $2.2 billion,
respectively. At February 28, 2001, the Company also had provided additional
commitments associated with these activities to investment grade issuers
aggregating $7.6 billion and commitments to non-investment grade issuers
aggregating $3.1 billion.

The Company is building a one million-square-foot office tower in New York
City. 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 fiscal 2002. The total investment in this project is estimated
to be approximately $700 million.

At February 28, 2001, 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 $29.8 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 28, 2001, 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 $42 million. Aggregate VaR was unchanged from
November 30, 2000, as an increase in commodity price VaR was offset by a
decline in equity price VaR and a higher diversification benefit.

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, 2000.

34
The table below presents the Company's VaR for each of the Company's primary
risk exposures and on an aggregate basis at February 28, 2001 and November 30,
2000, incorporating substantially all financial instruments generating market
risk that are managed by the Company's institutional trading businesses.
Aggregate VaR also incorporates (a) the funding liabilities related to
institutional trading positions and (b) public-company equity positions
recorded as principal investments by the Company. The incremental impact on VaR
of these non-trading positions was not material as of February 28, 2001 and
November 30, 2000, and, therefore, the table below does not separately report
trading and non-trading VaRs.

<TABLE>
<CAPTION>
Primary Market Risk Category 99%/One-Day VaR
---------------------------- -------------------------------
At February 28, At November 30,
2001 2000
--------------- ---------------
(dollars in millions, pre-tax)
<S> <C> <C>
Interest rate................... $28 $28
Equity price.................... 20 27
Foreign exchange rate........... 6 5
Commodity price................. 27 17
--------------- ---------------
Subtotal........................ 81 77
Less diversification benefit (1) 39 35
--------------- ---------------
Aggregate VaR................... $42 $42
=============== ===============
</TABLE>
- --------
(1) Equals the difference between Aggregate VaR and the sum of the VaRs for the
four risk categories. This benefit arises because the simulated 99%/one-day
losses for each of the four primary market risk categories occur on
different days; similar diversification benefits also are taken into
account within each such category.

In order to facilitate comparisons with other global financial services
firms, the Company notes that its Aggregate 95%/one-day VaR at February 28,
2001 was $28 million.

The table below presents the high, low and average 99%/one-day Trading VaR
over the course of the first quarter of fiscal 2001 for substantially all of
the Company's institutional trading activities. Certain market risks included
in the quarter-end Aggregate VaR discussed above are excluded from this measure
(e.g., equity price risk in public-company equity positions recorded as
principal investments by the Company and certain funding liabilities related to
trading positions).

<TABLE>
<CAPTION>
Daily 99%/One-Day VaR for
the First Quarter of
Primary Market Risk Category Fiscal 2001
---------------------------- ------------------------------
High Low Average
---- --- -------
(dollars in millions, pre-tax)
<S> <C> <C> <C>
Interest rate............... $35 $23 $28
Equity price................ 27 16 21
Foreign exchange rate....... 12 2 5
Commodity price............. 28 17 23
Trading VaR................. $45 $35 $39
</TABLE>

35
The histogram below presents the Company's daily 99%/one-day VaR for its
institutional trading activities during the quarter ended February 28, 2001:

Description of Histogram: The horizontal axis of the charg categorizes the
99%/one-day Value-at-Risk into numerical ranges. The vertical axis of the chart
indicates the number of trading days that Value-at-Risk fell into a given
numerical range. The histogram shows that distribution of daily 99%/one-day
Value-at-Risk during the quarter ended February 28, 2001 was:

Value-at-Risk
(in millions of U.S. dollars) Number of Days
- ----------------------------- --------------
Less than 36 5

36 to 38 12

38 to 40 20

40 to 42 13

42 to 44 7

Greater than 44 3



The histogram below presents the distribution of daily revenues during the
quarter ended February 28, 2001 for the Company's institutional trading
businesses (net of interest expense and including commissions and primary
revenue credited to the trading businesses):

Description of Histogram: The horizontal axis of the chart categorizes daily net
revenue of the instituional trading businesses into numerical ranges. The
vertical axis of the chat indicates the number of trading days that revenue
fell into a given numerical range the histogram shows that distribution of daily
institutional trading revenue during the quarter ended February 28, 2001 was:

Daily Institutional Trading Revenue
(in millions of U.S. dollars) Number of Days
- ----------------------------------- --------------

Less than -10 0

- -10 to -5 1

- -5 to 0 0

0 to 5 1

5 to 10 2

10 to 15 2

15 to 20 5

20 to 25 4

25 to 30 4

30 to 35 5

35 to 40 6

40 to 45 3

45 to 50 4

50 to 55 4

55 to 60 6

60 to 65 3

65 to 70 0

70 to 75 1

75 to 80 1

80 to 85 3

85 to 90 3

90 to 95 0

95 to 100 0

Greater than 100 2


As of February 28, 2001, the level of interest rate risk exposure associated
with the Company's consumer lending activities, as measured by the reduction in
pre-tax income resulting from a hypothetical, immediate 100-basis-point
increase in interest rates, had not changed significantly from November 30,
2000.

36
Part II OTHER INFORMATION

Item 1. Legal Proceedings

(a) The following matters were recently commenced against the Company.

IPO Allocation Matters. On or about March 9, 2001, a purported class action
complaint captioned Billing v. Credit Suisse First Boston Corp., et al., was
filed in the U.S. District Court for the Southern District of New York against
the Company and six other underwriters of initial public offering ("IPO")
securities. The complaint alleges that defendants and their co-conspirators
conspired to increase underwriters' compensation and the prices at which
securities traded after the IPO in violation of the federal antitrust laws,
particularly Section 1 of the Sherman Antitrust Act. The complaint alleges that
defendants required customers who wanted large allocations of IPO securities to
pay undisclosed and excessive underwriters' compensation in the form of
increased brokerage commissions; required customers to agree to buy shares of
securities offered in the IPO after the IPO was completed at prices higher than
the IPO price as a precondition to obtaining large allocations in the IPO
("tie-in purchases"); and required that such "tie-in purchases" be made at
specified escalating price levels designed to increase and inflate the price of
the securities in the secondary market. Other substantially similar antitrust
complaints have been filed in the U.S. District Court for the Southern District
of New York and the U.S. District Court for the District of New Jersey.

In addition, other purported class actions have been filed in the U.S.
District Court for the Southern District of New York against certain issuers of
IPO securities, certain individual officers of those issuers, the Company,
MS&Co. and other underwriters of those IPOs. These complaints make factual
allegations similar to the Billing complaint, but claim violations of the
federal securities laws, including Sections 11 and 12(a)(2) of the Securities
Act and Section 10(b) of the Securities Exchange Act.

Various governmental agencies have issued subpoenas to the Company (as well
as certain other underwriters of IPOs) in connection with their investigation
of the IPO allocation process. The Company is cooperating with the
investigation.

(b) 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, 2000.

Penalty Bid Litigation. On February 20, 2001, plaintiffs filed a notice of
appeal of the dismissal in the Friedman action.

IPO Fee Litigation. On March 26, 2001, plaintiffs filed a motion to vacate
or in the alternative a motion for reconsideration in In re Public Offering Fee
Antitrust Litigation. The issuer plaintiffs in the CHS Electronics and Weinman
actions have submitted a Proposed Pretrial Order proposing to consolidate the
issuer plaintiff actions under a new caption entitled In re Issuer Plaintiff
Initial Public Offering Fee Antitrust Litigation and to file a consolidated
amended complaint by April 16, 2001.

Item 2. Changes in Securities and Use of Proceeds

(c) Pursuant to an agreement dated December 21, 2000, the Company and Morgan
Stanley Group (Europe), a U.K. subsidiary, acquired all of the issued and
outstanding capital stock of Quilter Holdings Limited ("Quilter") from
Steerline Limited, CCF Holdings Limited and certain other selling stockholders,
with the obligations of CCF Holdings Limited guaranteed by Credit Commercial de
France (CCF) S.A. and the obligations of Steerline Limited guaranteed by CGNU
plc. Quilter is a well-established U.K.-based investment management business
providing segregated account management and advisory services to private
individuals, pension funds and trusts. The Quilter acquisition closed on March
13, 2001. As part of the consideration for the purchase of Quilter, certain of
the selling stockholders received (Pounds)16,095,369 in aggregate principal
amount of the Company's loan notes and (Pounds)8,587,253 in aggregate principal
amount of the Company's convertible notes. The convertible notes are
convertible beginning two years from the date of issue into shares of the
Company's common stock, based on a conversion ratio of 28.30 shares of common
stock for each (Pounds)1,000 principal amount of convertible notes, subject to
customary adjustments. The issuance of the loan notes and the convertible notes
was an offer and sale of securities made outside the U.S. in reliance on the
exemption afforded by Regulation S under the Securities Act of 1933.

37
To enhance its ongoing stock repurchase program, the Company sold
European-style put options on an aggregate of 1.0 million shares of its common
stock during the quarter ended February 28, 2001. These put options have
expiration dates in April 2001 and May 2001 and entitle the holders to sell
common stock to the Company at $73.39 and $73.43 per share. The sale of these
put options, which were made as private placements to third parties, generated
proceeds to the Company of approximately $4.5 million.

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

The annual meeting of stockholders of the Company was held on March 22,
2001.

The stockholders voted on proposals to (1) elect one class of directors for
a three-year term, (2) ratify the appointment of Deloitte & Touche LLP as
independent auditors and (3) approve a performance formula governing annual
bonuses for certain executive officers.

The stockholders' vote ratified the appointment of the independent auditors
and approved the performance formula governing annual bonuses for certain
executive officers. All nominees for election to the board were elected to the
terms of office set forth in the Proxy Statement dated February 16, 2001. In
addition, C. Robert Kidder, Charles F. Knight, Miles L. Marsh, Michael A.
Miles, Philip J. Purcell, Robert G. Scott and Laura D'Andrea Tyson will
continue to serve on the board. The number of votes cast for, against or
withheld, and the number of abstentions with respect to each proposal, is set
forth below. The Company's independent inspectors of election reported the vote
of the stockholders as follows.

<TABLE>
<CAPTION>
For Against/Withheld Abstain
----------- ---------------- ----------
<S> <C> <C> <C>
Election of Directors
Nominee:
Robert P. Bauman............................ 941,905,148 14,862,646 *
Edward A. Brennan........................... 935,054,375 21,713,419 *
John W. Madigan............................. 943,929,889 12,837,905 *

Ratification of Independent Auditors........... 918,057,369 33,915,035 4,803,648

Approval of the Performance Formula Governing
Annual Bonuses for Certain Executive Officers 814,118,161 129,282,716 13,375,175
</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

A Current Report on Form 8-K dated December 19, 2000 reporting Item 5
and Item 7 in connection with the announcement of the Company's
financial results for the fourth fiscal quarter and the fiscal year
ended November 30, 2000.

A Current Report on Form 8-K dated January 24, 2001 reporting Item 5 and
Item 7.

A Current Report on Form 8-K dated January 24, 2001 (filed February 1,
2001) reporting Item 5 and Item 7.


38
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 16, 2001


39
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

Quarter Ended February 28, 2001

<TABLE>
<CAPTION>
Exhibit
No. Description
- ------- -----------
<C> <S>

10.1 Morgan Stanley DW Inc. Branch Manager Compensation Plan, Amended as of March 26, 2001.

10.2 Morgan Stanley DW Inc. Financial Advisor Productivity Compensation Plan, Amended as of
March 26, 2001.

11 Computation of earnings per share.

12 Computation of ratio of earnings to fixed charges.

15 Letter of awareness from Deloitte & Touche LLP, dated April 9, 2001, concerning unaudited interim
financial information.
</TABLE>


E-1