Morgan Stanley
MS
#53
Rank
$279.46 B
Marketcap
$175.84
Share price
-2.35%
Change (1 day)
28.47%
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 PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended August 31, 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)

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

<TABLE>
<CAPTION>
Delaware 36-3145972
<S> <C>
(State of Incorporation) (I.R.S. Employer Identification No.)

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

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

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

As of September 30, 2001 there were 1,096,722,316 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 August 31, 2001

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

Item 1. Financial Statements

Condensed Consolidated Statements of Financial Condition--August 31, 2001 (unaudited) and
November 30, 2000........................................................................... 1

Condensed Consolidated Statements of Income (unaudited)--Three and Nine Months Ended
August 31, 2001 and August 31, 2000......................................................... 2

Condensed Consolidated Statements of Comprehensive Income (unaudited)--Three and Nine
Months Ended August 31, 2001 and August 31, 2000............................................ 3

Condensed Consolidated Statements of Cash Flows (unaudited)--Nine Months Ended August
31, 2001 and August 31, 2000................................................................ 4

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

Independent Accountants' Report............................................................... 19

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations..... 20

Item 3. Quantitative and Qualitative Disclosures About Market Risk................................ 44

Part II--Other Information

Item 1. Legal Proceedings......................................................................... 47

Item 6. Exhibits and Reports on Form 8-K.......................................................... 47
</TABLE>

i
MORGAN STANLEY DEAN WITTER & CO.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in millions, except share and per share data)
<TABLE>
<CAPTION>
August 31, November 30,
2001 2000
----------- ------------
(unaudited)
<S> <C> <C>
ASSETS
Cash and cash equivalents....................................................... $ 24,166 $ 18,819
Cash and securities deposited with clearing organizations or segregated under
federal and other regulations (including securities at fair value of $38,170
at August 31, 2001 and $41,312 at November 30, 2000)........................... 47,064 48,637
Financial instruments owned:
U.S. government and agency securities........................................ 45,373 28,841
Other sovereign government obligations....................................... 33,932 24,119
Corporate and other debt..................................................... 46,974 33,419
Corporate equities........................................................... 21,015 16,889
Derivative contracts......................................................... 30,944 27,333
Physical commodities......................................................... 423 217
Securities purchased under agreements to resell................................. 51,482 50,992
Securities provided as collateral............................................... 13,594 3,563
Securities borrowed............................................................. 124,275 105,231
Receivables:
Consumer loans (net of allowances of $792 at August 31, 2001 and $783 at
November 30, 2000).......................................................... 20,199 21,745
Customers, net............................................................... 21,471 26,015
Brokers, dealers and clearing organizations.................................. 2,051 1,257
Fees, interest and other..................................................... 6,344 5,447
Office facilities, at cost (less accumulated depreciation and amortization of
$2,163 at August 31, 2001 and $1,934 at November 30, 2000)..................... 3,026 2,685
Aircraft under operating leases (less accumulated depreciation of $415 at
August 31, 2001 and $257 at November 30, 2000)................................. 4,431 3,927
Other assets.................................................................... 9,018 7,658
-------- --------
Total assets.................................................................... $505,782 $426,794
======== ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper and other short-term borrowings................................ $ 26,888 $ 27,754
Deposits........................................................................ 12,896 11,930
Financial instruments sold, not yet purchased:
U.S. government and agency securities........................................ 15,052 13,578
Other sovereign government obligations....................................... 11,698 6,959
Corporate and other debt..................................................... 8,989 6,772
Corporate equities........................................................... 9,728 15,091
Derivative contracts......................................................... 31,661 27,547
Physical commodities......................................................... 2,071 1,462
Securities sold under agreements to repurchase.................................. 140,953 97,230
Obligation to return securities received as collateral.......................... 21,555 8,353
Securities loaned............................................................... 34,774 35,211
Payables:
Customers.................................................................... 100,053 94,546
Brokers, dealers and clearing organizations.................................. 2,010 3,072
Interest and dividends....................................................... 3,014 2,766
Other liabilities and accrued expenses.......................................... 13,185 12,731
Long-term borrowings............................................................ 49,990 42,051
-------- --------
484,517 407,053
-------- --------
Capital Units................................................................... 66 70
-------- --------
Preferred Securities Issued by Subsidiaries..................................... 1,210 400
-------- --------
Commitments and contingencies
Shareholders' equity:
Preferred stock.............................................................. 345 545
Common stock ($0.01 par value, 3,500,000,000 shares authorized,
1,211,685,904 and 1,211,685,904 shares issued and 1,106,317,423 and
1,107,270,331 shares outstanding at August 31, 2001 and November 30, 2000,
respectively)............................................................... 12 12
Paid-in capital.............................................................. 3,553 3,377
Retained earnings............................................................ 22,657 20,802
Employee stock trust......................................................... 2,908 3,042
Cumulative translation adjustments........................................... (141) (91)
Other comprehensive income................................................... (87) --
-------- --------
Subtotal.................................................................... 29,247 27,687
Note receivable related to ESOP.............................................. (43) (44)
Common stock held in treasury, at cost ($0.01 par value, 105,368,481 and
104,415,573 shares at August 31, 2001 and November 30, 2000)................ (6,307) (6,024)
Common stock issued to employee trust........................................ (2,908) (2,348)
-------- --------
Total shareholders' equity.................................................. 19,989 19,271
-------- --------
Total liabilities and shareholders' equity...................................... $505,782 $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 Nine Months Ended
August 31, August 31,
------------------ -----------------
2001 2000 2001 2000
------- ------- ------- -------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Revenues:
Investment banking.................................................... $ 789 $ 1,172 $ 2,610 $ 3,877
Principal transactions:
Trading............................................................. 1,097 1,614 4,852 6,382
Investments......................................................... (59) 68 (212) 263
Commissions........................................................... 718 831 2,403 2,787
Fees:
Asset management, distribution and administration................... 1,020 1,107 3,134 3,185
Merchant and cardmember............................................. 497 466 1,391 1,368
Servicing........................................................... 434 424 1,337 1,060
Interest and dividends................................................ 5,825 5,897 20,011 15,769
Other................................................................. 110 147 374 330
------- ------- ------- -------
Total revenues..................................................... 10,431 11,726 35,900 35,021
Interest expense...................................................... 4,883 5,242 17,475 13,594
Provision for consumer loan losses.................................... 277 175 721 602
------- ------- ------- -------
Net revenues....................................................... 5,271 6,309 17,704 20,825
------- ------- ------- -------
Non-interest expenses:
Compensation and benefits........................................... 2,380 2,656 7,973 9,161
Occupancy and equipment............................................. 227 202 679 551
Brokerage, clearing and exchange fees............................... 165 147 495 435
Information processing and communications........................... 402 374 1,211 1,069
Marketing and business development.................................. 409 507 1,362 1,479
Professional services............................................... 249 293 837 726
Other............................................................... 281 255 831 802
------- ------- ------- -------
Total non-interest expenses........................................ 4,113 4,434 13,388 14,223
------- ------- ------- -------
Gain on sale of business.............................................. -- 35 -- 35
------- ------- ------- -------
Income before income taxes, extraordinary item and cumulative effect
of accounting change................................................. 1,158 1,910 4,316 6,637
Provision for income taxes............................................ 423 664 1,576 2,389
------- ------- ------- -------
Income before extraordinary item and cumulative effect of accounting
change............................................................... 735 1,246 2,740 4,248
Extraordinary item.................................................... (30) -- (30) --
Cumulative effect of accounting change................................ -- -- (59) --
------- ------- ------- -------
Net income............................................................ $ 705 $ 1,246 $ 2,651 $ 4,248
======= ======= ======= =======
Preferred stock dividend requirements................................. $ 9 $ 9 $ 27 $ 27
======= ======= ======= =======
Earnings applicable to common shares.................................. $ 696 $ 1,237 $ 2,624 $ 4,221
======= ======= ======= =======
Earnings per common share:
Basic before extraordinary item and cumulative effect of accounting
change............................................................. $ 0.67 $ 1.14 $ 2.49 $ 3.87
Extraordinary item.................................................. (0.03) -- (0.03) --
Cumulative effect of accounting change.............................. -- -- (0.05) --
------- ------- ------- -------
Basic............................................................... $ 0.64 $ 1.14 $ 2.41 $ 3.87
======= ======= ======= =======
Diluted before extraordinary item and cumulative effect of
accounting change.................................................. $ 0.65 $ 1.09 $ 2.41 $ 3.70
Extraordinary item.................................................. (0.03) -- (0.03) --
Cumulative effect of accounting change.............................. -- -- (0.05) --
------- ------- ------- -------
Diluted............................................................. $ 0.62 $ 1.09 $ 2.33 $ 3.70
======= ======= ======= =======
</TABLE>
<TABLE>
<S> <C> <C> <C> <C>
Average common shares outstanding:
Basic........................... 1,085,447,127 1,088,218,669 1,089,017,948 1,090,967,941
============= ============= ============= =============
Diluted......................... 1,119,301,107 1,137,304,026 1,126,540,440 1,141,272,402
============= ============= ============= =============
</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 Nine Months
Ended August 31, Ended August 31,
--------------- ---------------
2001 2000 2001 2000
---- ------ ------ ------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Net income ............................. $705 $1,246 $2,651 $4,248
Other comprehensive income, net of tax:
Foreign currency translation adjustment 1 (17) (50) (80)
Cumulative effect of accounting change. -- -- (13) --
Net change in cash flow hedges......... (27) -- (74) --
---- ------ ------ ------
Comprehensive income.................... $679 $1,229 $2,514 $4,168
==== ====== ====== ======
</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>
Nine Months Ended
August 31,
------------------
2001 2000
-------- --------
(unaudited)
<S> <C> <C>
Cash flows from operating activities
Net income................................................................................... $ 2,651 $ 4,248
Adjustments to reconcile net income to net cash (used for) provided by operating activities:
Non-cash charges included in net income:
Cumulative effect of accounting change.................................................. 59 --
Gain on sale of business................................................................ -- (35)
Other non-cash charges included in net income........................................... 1,389 1,291
Changes in assets and liabilities:
Cash and securities deposited with clearing organizations or segregated under federal
and other regulations................................................................... 1,573 (16,043)
Financial instruments owned, net of financial instruments sold, not yet purchased......... (36,874) 107
Securities borrowed, net of securities loaned............................................. (19,481) (17,133)
Receivables and other assets.............................................................. 1,119 (1,785)
Payables and other liabilities............................................................ 5,236 32,288
-------- --------
Net cash (used for) provided by operating activities......................................... (44,328) 2,938
-------- --------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities......................................................................... (686) (352)
Purchase of Quilter Holdings Limited, net of cash acquired................................ (183) --
Purchase of Ansett Worldwide, net of cash acquired........................................ -- (199)
Net principal disbursed on consumer loans................................................. (6,812) (8,106)
Sales of consumer loans................................................................... 7,638 8,707
-------- --------
Net cash (used for) provided by investing activities......................................... (43) 50
-------- --------
Cash flows from financing activities
Net repayments of short-term borrowings..................................................... (866) (15,534)
Securities sold under agreements to repurchase, net of securities purchased under
agreements to resell...................................................................... 43,233 8,221
Net proceeds from:
Deposits.................................................................................. 966 1,057
Issuance of common stock.................................................................. 174 284
Issuance of put options................................................................... 5 27
Issuance of long-term borrowings.......................................................... 17,772 21,192
Issuance of Preferred Securities Issued by Subsidiaries................................... 810 --
Payments for:
Repurchases of common stock............................................................... (1,242) (2,443)
Repayments of long-term borrowings........................................................ (10,137) (10,024)
Redemption of Capital Units............................................................... (4) (144)
Redemption of 7- 3/4% Cumulative Preferred Stock.......................................... (200) --
Cash dividends............................................................................ (793) (694)
-------- --------
Net cash provided by financing activities.................................................... 49,718 1,942
-------- --------
Net increase in cash and cash equivalents.................................................... 5,347 4,930
Cash and cash equivalents, at beginning of period............................................ 18,819 12,325
-------- --------
Cash and cash equivalents, at end of period.................................................. $ 24,166 $ 17,255
======== ========
</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, Investment 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 Investment Management business provides global asset management
products and services to individual and institutional investors through three
principal distribution channels: the Company's financial advisors; a
non-proprietary channel, consisting of broker-dealers, banks and financial
planners; and the Company's proprietary institutional channel. The Company's
Credit Services business includes the issuance of the Discover(R) Card, the
Discover Platinum Card, the Morgan Stanley(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 Japan Limited ("MSJL"), Morgan Stanley DW Inc.
(formerly Dean Witter Reynolds Inc.) ("MSDWI"), Morgan Stanley Investment
Advisors Inc. (formerly 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

5
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

based on other relevant factors, including dealer price quotations and price
quotations for similar instruments traded in different markets, including
markets located in different geographic areas. Fair values for certain
derivative contracts are derived from pricing models 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. 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 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 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.

Securitization Activities

The Company engages in securitization activities related to commercial and
residential mortgage loans, corporate bonds and loans, credit card loans, and
other types of financial assets. The Company may retain

6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

interests in the securitized financial assets as one or more tranches of the
securitization, an undivided seller's interest, cash collateral accounts,
servicing rights, and rights to any excess cash flows remaining after payments
to investors in the securitization trusts of their contractual rate of return
and reimbursement of credit losses. The exposure to credit losses from
securitized loans is limited to the Company's retained contingent risk, which
represents the Company's retained interest in securitized loans, including any
credit enhancement provided. The gain or loss on the sale of financial assets
depends in part on the previous carrying amount of the assets involved in the
transfer, and each subsequent transfer in revolving structures, allocated
between the assets sold and the retained interests based upon their respective
fair values at the date of sale. To obtain fair values, quoted market prices
are used if available. However, quoted market prices are generally not
available for retained interests, so the Company estimates fair value based on
the present value of expected future cash flows using management's best
estimates of the key assumptions, including credit losses, payment rates,
forward yield curves and discount rates commensurate with the risks involved.
The present value of future net servicing revenues that the Company estimates
it will receive over the term of the securitized loans is recognized in income
as the loans are securitized. A corresponding asset also is recorded and then
amortized as a charge to income over the term of the securitized loans, with
actual net servicing revenues continuing to be recognized in income as they are
earned. The impact of recognizing the present value of estimated future net
servicing revenues as loans are securitized has not been material to the
Company's consolidated statements of income. Retained interests in securitized
financial assets, other than credit card loans (see Note 3), were not material
to the Company's condensed consolidated statement of financial condition at
August 31, 2001. For the nine months ended August 31, 2001, cash proceeds from
securitizations totaled $23 billion.

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 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 additional
disclosure requirements for collateral and securitization transactions were
effective for the second quarter of fiscal 2001 and are reflected in the Notes
to the condensed consolidated financial statements. 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

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Company is in the process of evaluating the impact of the collateral guidelines
of SFAS No. 140 on its consolidated financial statements for the fiscal year
ending November 30, 2001.

In June 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS
No. 142, "Goodwill and Other Intangible Assets." SFAS No. 141 requires that the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001. Use of the pooling-of-interests method is no longer
permitted. SFAS No. 141 also includes guidance on the initial recognition and
measurement of goodwill and other intangible assets acquired in a business
combination that is completed after June 30, 2001. The Company adopted the
provisions of SFAS No. 141 on July 1, 2001.

SFAS No. 142 no longer permits the amortization of goodwill and
indefinite-lived intangible assets. Instead, these assets must be reviewed
annually (or more frequently under certain conditions) for impairment in
accordance with this statement. Intangible assets that do not have indefinite
lives will continue to be amortized over their useful lives and reviewed for
impairment. The Company plans to early adopt the provisions of SFAS No. 142 as
of the beginning of fiscal year 2002. The full impact of adoption is yet to be
determined, however, annual amortization expense related to goodwill and other
intangible assets approximates $100 million.

2. Securities Financing Transactions

Securities purchased under agreements to resell ("reverse repurchase
agreements") and securities sold under agreements to repurchase ("repurchase
agreements"), principally government and agency securities, are treated as
financing transactions and are carried at the amounts at which the securities
subsequently will be resold or reacquired as specified in the respective
agreements; such amounts include accrued interest. Reverse repurchase
agreements and repurchase agreements are presented on a net-by-counterparty
basis, when appropriate. It is the Company's policy to take possession of
securities purchased under agreements to resell. Securities borrowed and
securities loaned are also treated as financing transactions and are carried at
the amounts of cash collateral advanced and received in connection with the
transactions.

The Company enters into reverse repurchase agreements, repurchase
agreements, securities borrowed transactions and securities loaned transactions
to, among other things, finance the Company's inventory positions, acquire
securities to cover short positions and settle other securities obligations,
and accommodate customers' needs. The Company also engages in securities
financing transactions for customers through margin lending. Under these
agreements and transactions, the Company either receives or provides
collateral, including U.S. government and agency securities, other sovereign
government obligations, corporate and other debt, and corporate equities. The
Company receives collateral in the form of securities in connection with
reverse repurchase agreements, securities borrowed transactions, customer
margin loans and certain derivative transactions. In many cases, the Company is
permitted to sell or repledge these securities held as collateral and use the
securities to secure repurchase agreements, to enter into securities lending
transactions or for delivery to counterparties to cover short positions. At
August 31, 2001, the fair value of securities received as collateral where the
Company is permitted to sell or repledge the securities was $348 billion, and
the fair value of the portion that has been sold or repledged was $314 billion.

The Company manages credit exposure arising from reverse repurchase
agreements, repurchase agreements, securities borrowed transactions and
securities loaned transactions by, in appropriate circumstances, entering into
master netting agreements and collateral arrangements with counterparties that
provide the Company, in the event of a customer default, the right to liquidate
collateral and the right to offset a counterparty's rights and obligations. The
Company also monitors the fair value of the underlying securities as compared
with the related receivable or payable, including accrued interest, and, as
necessary, requests additional collateral to ensure such transactions are
adequately collateralized. Where deemed appropriate, the Company's agreements
with third parties specify its rights to request additional collateral.
Customer receivables generated from margin lending

8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

activity are collateralized by customer-owned securities held by the Company.
For these transactions, the Company's collateral policies significantly limit
the Company's credit exposure in the event of customer default. The Company may
request additional margin collateral from customers, if appropriate, and if
necessary may sell securities that have not been paid for or purchase
securities sold but not delivered from customers.

Collateral received under securities financing transactions, such as reverse
repurchase agreements, is recognized, together with a corresponding obligation
to return the collateral, if the collateral provider does not have the
contractual right to substitute collateral or redeem collateral on short
notice. Collateral transferred under securities financing transactions, such as
repurchase agreements, is reclassified from financial instruments owned to
securities provided as collateral if the Company does not have the contractual
right to substitute collateral or redeem collateral on short notice.
Additionally, as a result of the Company's adoption of SFAS No. 140, effective
April 1, 2001 (see "New Accounting Pronouncements"), the Company was required
to recognize securities received as collateral (as opposed to cash received as
collateral) in certain securities lending transactions in the condensed
consolidated statement of financial condition as of August 31, 2001. At August
31, 2001 and November 30, 2000, the Company recorded obligations to return
securities received as collateral of $21,555 million and $8,353 million,
respectively. The related assets received as collateral were recorded among
several captions included in the Company's condensed consolidated statements of
financial condition. At August 31, 2001 and November 30, 2000, after giving
effect to reclassifications, the net increase in total assets and total
liabilities was $19,299 million and $5,515 million, respectively.

The Company pledges its financial instruments owned to collateralize
repurchase agreements and other securities financings. The carrying value and
classification of securities owned by the Company that have been loaned or
pledged to counterparties where those counterparties do not have the right to
sell or repledge the collateral were as follows:

<TABLE>
<CAPTION>
At August 31, 2001
---------------------
(dollars in millions)
<S> <C>
Financial instruments owned category:
U.S. government and agency securities. $17,525
Corporate and other debt.............. 2,502
Corporate equities.................... 2,824
-------
Total............................. $22,851
=======
</TABLE>

3. Consumer Loans

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

<TABLE>
<CAPTION>
Three Months Nine Months
Ended August 31, Ended August 31,
--------------- ---------------
2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>
Balance, beginning of period $787 $773 $783 $769
Provision for loan losses... 277 175 721 602
Less deductions:
Charge-offs.............. 301 192 793 677
Recoveries............... (29) (20) (81) (82)
---- ---- ---- ----
Net charge-offs.......... 272 172 712 595
---- ---- ---- ----
Balance, end of period...... $792 $776 $792 $776
==== ==== ==== ====
</TABLE>

9
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Interest accrued on loans subsequently charged off, recorded as a reduction
of interest revenue, was $43 million and $124 million in the quarter and nine
month period ended August 31, 2001 and $29 million and $92 million in the
quarter and nine month period ended August 31, 2000.

The Company's retained interests in credit card asset securitizations
include an undivided seller's interest, cash collateral accounts, servicing
rights, and rights to any excess cash flows ("Residual Interests") remaining
after payments to investors in the securitization trust of their contractual
rate of return and reimbursement of credit losses. The Company receives annual
servicing fees of 2% of the investor principal balance outstanding. At August
31, 2001, the Company had $9.0 billion of retained interests, including $6.7
billion of undivided seller's interest, in credit card asset securitizations.
The Company's undivided seller's interest ranks pari passu with investors'
interests in the securitization trust and the remaining retained interests are
subordinate to investors' interests. The retained interests are subject to
credit, payment and interest rate risks on the transferred credit card assets.
The investors and the securitization trust have no recourse to the Company's
other assets for failure of cardmembers to pay when due.

During the nine months ended August 31, 2001, the Company completed credit
card asset securitizations of $7.3 billion. Net securitization gains related to
credit card asset securitizations of $77 million were recorded as servicing
fees in the Company's condensed consolidated statement of income for the nine
months ended August 31, 2001.

Key economic assumptions used in measuring the Residual Interests at the
date of securitization resulting from credit card asset securitizations
completed during the nine months ended August 31, 2001 were as follows:

<TABLE>
<S> <C>
Weighted average life (in months) 6.4
Payment rate (rate per month).... 16.88%--16.93%
Credit losses (rate per annum)... 5.23%--5.98%
Discount rate (rate per annum)... 16.50%--17.50%
</TABLE>

Key economic assumptions and the sensitivity of the current fair value of
the Residual Interests to immediate 10 percent and 20 percent adverse changes
in those assumptions are as follows (dollars in millions):

<TABLE>
<CAPTION>
At August 31,
2001
-------------
<S> <C>
Residual Interests (carrying amount/fair value) $ 221
Weighted average life (in months).............. 6.4
Payment rate (rate per month).................. 16.93%
Impact on fair value of 10% adverse change.. $ (15)
Impact on fair value of 20% adverse change.. $ (28)
Credit losses (rate per annum)................. 5.98%
Impact on fair value of 10% adverse change.. $ (63)
Impact on fair value of 20% adverse change.. $ (125)
Discount rate (rate per annum)................. 16.50%
Impact on fair value of 10% adverse change.. $ (3)
Impact on fair value of 20% adverse change.. $ (6)
</TABLE>

The sensitivity analysis in the table above is hypothetical and should be
used with caution. Changes in fair value based on a 10 percent variation in an
assumption generally cannot be extrapolated because the relationship of the
change in the assumption to the change in fair value may not be linear. Also,
the effect of a variation in a particular assumption on the fair value of the
Residual Interests is calculated independent of changes in any other
assumption; in practice, changes in one factor may result in changes in another
(for example, increases in market interest rates may result in lower payments
and increased credit losses), which might magnify or counteract the

10
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

sensitivities. In addition, the sensitivity analysis does not consider any
corrective action that management may take to mitigate the impact of any
adverse changes in the key assumptions.

The table below summarizes certain cash flows received from the
securitization master trust (dollars in billions):

<TABLE>
<CAPTION>
Nine Months Ended
August 31, 2001
-----------------
<S> <C>
Proceeds from new securitizations................................................. $ 7.3
Proceeds from collections reinvested in previous credit card asset securitizations $36.7
Contractual servicing fees received............................................... $ 0.4
Cash flows received from retained interests....................................... $ 1.1
</TABLE>

The table below presents quantitative information about delinquencies, net
credit losses and components of managed general purpose credit card loans,
including securitized loans (dollars in billions):

<TABLE>
<CAPTION>
Nine Months Ended
At August 31, 2001 August 31, 2001
---------------------- ------------------
Loans Loans Average Net Credit
Outstanding Delinquent Loans Losses
----------- ---------- ------- ----------
<S> <C> <C> <C> <C>
Managed general purpose credit card loans.......... $49.7 $3.1 $49.6 $1.9
Less: Securitized general purpose credit card loans 29.5
-----
Owned general purpose credit card loans............ $20.2
=====
</TABLE>

4. Long-Term Borrowings

Long-term borrowings at August 31, 2001 scheduled to mature within one year
aggregated $10,603 million.

During the nine month period ended August 31, 2001, the Company issued
senior notes aggregating $17,545 million, including non-U.S. dollar currency
notes aggregating $5,727 million. The weighted average coupon interest rate of
these notes was 5.24% at August 31, 2001; the Company has entered into certain
transactions to obtain floating interest rates based primarily on short-term
LIBOR trading levels. Maturities in the aggregate of these notes by fiscal year
are as follows: 2002, $613 million; 2003, $1,923 million; 2004, $4,113 million;
2005, $988 million; 2006, $5,620 million and thereafter, $4,288 million. In the
nine month period ended August 31, 2001, $10,137 million of long-term
borrowings were repaid.

During the quarter ended August 31, 2001, the Company recorded an
extraordinary loss of $30 million, net of income taxes, resulting from the
early extinguishment of certain long-term borrowings associated with the
Company's aircraft financing activities.

5. 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
----------------------- -----------------------
August 31, November 30, August 31, 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 per share............................. 1,725,000 1,725,000 $345 $345
7-3/4% Cumulative Preferred Stock, stated value $200 per
share................................................... -- 1,000,000 -- 200
---- ----
Total.................................................. $345 $545
==== ====
</TABLE>

11
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


On August 30, 2001, the Company redeemed all 1,000,000 outstanding shares of
its 7-3/4% Cumulative Preferred Stock at a redemption price of $200 per share.
The Company also simultaneously redeemed all corresponding Depositary Shares at
a redemption price of $50 per Depositary Share. Each Depositary Share
represented 1/4 of a share of the Company's 7-3/4% Cumulative Preferred Stock.

The Company has Capital Units outstanding that 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 $66 million at August 31, 2001. In June 2001, the Company and
MSF redeemed $4 million of the Capital Units.

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

During the quarter ended August 31, 2001, Morgan Stanley Capital Trust II, a
Delaware statutory business trust (the "Capital Trust II"), all of the common
securities of which are owned by the Company, issued $810 million of 7-1/4%
Capital Securities (the "Capital Securities II"). The Capital Securities II are
guaranteed by the Company. The Capital Trust II invested the proceeds in 7-1/4%
Junior Subordinated Deferrable Interest Debentures issued by the Company,which
are due July 31, 2031.

6. 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 $4,640 million at August 31, 2001, which exceeded the amount required
by $3,949 million. MSDWI's net capital totaled $1,048 million at August 31,
2001, which exceeded the amount required by $918 million. MSIL, a London-based
broker-dealer subsidiary, is subject to the capital requirements of the
Securities and Futures Authority, and MSJL, a Tokyo-based broker-dealer, is
subject to the capital requirements of the Financial Services Agency. MSIL and
MSJL 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 August 31, 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.

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.

12
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The Company repurchased approximately 18 million and 32 million shares of
its common stock during the nine month periods ended August 31, 2001 and August
31, 2000, respectively.

7. 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 Nine Months
Ended Ended
August 31, August 31,
-------------- --------------
2001 2000 2001 2000
------ ------ ------ ------
<S> <C> <C> <C> <C>
Basic EPS:
Income before extraordinary item and cumulative effect of accounting
change............................................................. $ 735 $1,246 $2,740 $4,248
Extraordinary item................................................... (30) -- (30) --
Cumulative effect of accounting change............................... -- -- (59) --
Preferred stock dividend requirements................................ (9) (9) (27) (27)
------ ------ ------ ------
Net income available to common shareholders.......................... $ 696 $1,237 $2,624 $4,221
====== ====== ====== ======
Weighted-average common shares outstanding........................... 1,085 1,088 1,089 1,091
====== ====== ====== ======
Basic EPS before extraordinary item and cumulative effect of
accounting change.................................................. $ 0.67 $ 1.14 $ 2.49 $ 3.87
Extraordinary item................................................... (0.03) -- (0.03) --
Cumulative effect of accounting change............................... -- -- (0.05) --
------ ------ ------ ------
Basic EPS............................................................... $ 0.64 $ 1.14 $ 2.41 $ 3.87
====== ====== ====== ======
</TABLE>

13
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>
Three Months Nine Months
Ended Ended
August 31, August 31,
-------------- --------------
2001 2000 2001 2000
------ ------ ------ ------
<S> <C> <C> <C> <C>
Diluted EPS:
Income before extraordinary item and cumulative effect of accounting
change............................................................. $ 735 $1,246 $2,740 $4,248
Extraordinary item................................................... (30) -- (30) --
Cumulative effect of accounting change............................... -- -- (59) --
Preferred stock dividend requirements................................ (9) (9) (27) (27)
------ ------ ------ ------
Net income available to common shareholders.......................... $ 696 $1,237 $2,624 $4,221
====== ====== ====== ======
Weighted-average common shares outstanding........................... 1,085 1,088 1,089 1,091
Effect of dilutive securities:
Stock options.................................................... 33 49 37 48
Convertible debt................................................. 1 -- 1 --
ESOP convertible preferred stock................................. -- -- -- 2
------ ------ ------ ------
Weighted-average common shares outstanding and common stock
equivalents........................................................ 1,119 1,137 1,127 1,141
====== ====== ====== ======
Diluted EPS before extraordinary item and cumulative effect of
accounting change.................................................. $ 0.65 $ 1.09 $ 2.41 $ 3.70
Extraordinary item................................................... (0.03) -- (0.03) --
Cumulative effect of accounting change............................... -- -- (0.05) --
------ ------ ------ ------
Diluted EPS............................................................. $ 0.62 $ 1.09 $ 2.33 $ 3.70
====== ====== ====== ======
</TABLE>

8. 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 August 31, 2001 and November 30, 2000, the Company had approximately $4.0
billion and $6.1 billion, respectively, of letters of credit outstanding to
satisfy various collateral requirements.

9. 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

14
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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.

The credit quality of the Company's trading-related derivatives at August
31, 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 August 31, 2001
Interest rate and currency swaps and options
(including caps, floors and swap options) and other
fixed income securities contracts.................. $3,260 $5,081 $5,025 $1,243 $ 894 $1,062 $16,565
Foreign exchange forward contracts and options...... 106 755 1,701 255 -- 530 3,347
Equity securities contracts (including equity swaps,
warrants and options).............................. 1,454 1,031 757 151 1,388 287 5,068
Commodity forwards, options and swaps............... 425 875 1,499 1,514 210 1,193 5,716
Mortgage-backed securities forward contracts, swaps
and options........................................ 23 75 50 33 -- 67 248
------ ------ ------ ------ ------ ------ -------
Total............................................ $5,268 $7,817 $9,032 $3,196 $2,492 $3,139 $30,944
====== ====== ====== ====== ====== ====== =======
Percent of total.................................... 17% 25% 29% 11% 8% 10% 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>

15
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


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 control structure for its securities businesses.

10. 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, Investment 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 Investment Management business provides global asset management
products and services to individual and institutional investors through three
principal distribution channels: the Company's financial advisors; a
non-proprietary channel, consisting of broker-dealers, banks and financial
planners; and the Company's proprietary institutional channel. The Company's
Credit Services business includes the issuance of the Discover Card, the
Discover Platinum Card, the Morgan Stanley 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>
Investment Credit
Three Months Ended August 31, 2001 Securities Management Services Total
---------------------------------- ---------- ---------- -------- ------
(dollars in millions)
<S> <C> <C> <C> <C>
All other net revenues.................... $3,083 $589 $ 657 $4,329
Net interest.............................. 557 14 371 942
------ ---- ------ ------
Net revenues.............................. $3,640 $603 $1,028 $5,271
====== ==== ====== ======

Income before taxes and extraordinary item $ 629 $211 $ 318 $1,158
Provision for income taxes................ 215 86 122 423
------ ---- ------ ------
Income before extraordinary item.......... 414 125 196 735
Extraordinary item........................ (30) -- -- (30)
------ ---- ------ ------
Net income................................ $ 384 $125 $ 196 $ 705
====== ==== ====== ======
</TABLE>

16
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>

Investment Credit
Three Months Ended August 31, 2000(1) Securities Management Services Total
------------------------------------- ---------- ---------- -------- -------
(dollars in millions)
<S> <C> <C> <C> <C>
All other net revenues....................................... $ 4,270 $ 669 $ 715 $ 5,654
Net interest................................................. 276 18 361 655
------- ------ ------ -------
Net revenues................................................. $ 4,546 $ 687 $1,076 $ 6,309
======= ====== ====== =======
Gain on sale of business..................................... -- $ 35 -- $ 35
======= ====== ====== =======

Income before taxes ......................................... $ 1,230 $ 325 $ 355 $ 1,910
Provision for income taxes .................................. 407 129 128 664
------- ------ ------ -------
Net income................................................... $ 823 $ 196 $ 227 $ 1,246
======= ====== ====== =======
<CAPTION>

Investment Credit
Nine Months Ended August 31, 2001 Securities Management Services Total
--------------------------------- ---------- ---------- -------- -------
(dollars in millions)
<S> <C> <C> <C> <C>
All other net revenues....................................... $11,344 $1,814 $2,010 $15,168
Net interest................................................. 1,450 50 1,036 2,536
------- ------ ------ -------
Net revenues................................................. $12,794 $1,864 $3,046 $17,704
======= ====== ====== =======

Income before income taxes, extraordinary item and cumulative
effect of accounting change................................ $ 2,817 $ 671 $ 828 4,316
Provision for income taxes................................... 984 273 319 1,576
------- ------ ------ -------
Income before extraordinary item and cumulative effect of
accounting change.......................................... 1,833 398 509 2,740
Extraordinary item........................................... (30) -- -- (30)
Cumulative effect of accounting change....................... (46) -- (13) (59)
------- ------ ------ -------
Net income................................................... $ 1,757 $ 398 $ 496 $ 2,651
======= ====== ====== =======
<CAPTION>

Investment Credit
Nine Months Ended August 31, 2000(1) Securities Management Services Total
------------------------------------ ---------- ---------- -------- -------
(dollars in millions)
<S> <C> <C> <C> <C>
All other net revenues....................................... $14,856 $1,968 $1,826 $18,650
Net interest................................................. 978 48 1,149 2,175
------- ------ ------ -------
Net revenues................................................. $15,834 $2,016 $2,975 $20,825
======= ====== ====== =======
Gain on sale of business..................................... $ -- $ 35 $ -- $ 35
======= ====== ====== =======

Income before taxes.......................................... $ 4,849 $ 861 $ 927 $ 6,637
Provision for income taxes................................... 1,692 348 349 2,389
------- ------ ------ -------
Net income................................................... $ 3,157 $ 513 $ 578 $ 4,248
======= ====== ====== =======
</TABLE>

17
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>

Investment Credit
Total Assets(2) Securities Management Services Total
--------------- ---------- ---------- -------- --------
(dollars in millions)
<S> <C> <C> <C> <C>
August 31, 2001..... $475,874 $4,921 $24,987 $505,782
======== ====== ======= ========
November 30, 2000(1) $395,026 $4,872 $26,896 $426,794
======== ====== ======= ========
</TABLE>
--------
(1)Credit Services business segment information includes the operating results
of Morgan Stanley Dean Witter Credit Corporation ("MSDWCC"). Previously, the
Company had included MSDWCC's results within its Securities business
segment. In addition, the operating results of the Investment Management
business segment includes certain revenues and expenses associated with the
Company's Investment Consulting Services business. Previously, such revenues
and expenses were included within the Company's Securities business segment.
The selected financial information for all periods presented have been
restated to reflect these changes.
(2)Corporate assets have been fully allocated to the Company's business
segments.

11. Business Acquisition and Disposition

During the quarter ended May 31, 2001, the Company completed its acquisition
of 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 Company's fiscal 2001 results include the operations of Quilter
since March 13, 2001, the date of acquisition. In connection with the
acquisition of Quilter, the Company issued approximately $37 million of notes
payable, including approximately $13 million of notes that are convertible into
common shares of the Company.

In the fourth quarter of fiscal 1998, the Company completed the sale of its
Global Custody business to The Chase Manhattan Corporation ("Chase"). At that
time, the Company recorded a pre-tax gain of $323 million from the sale. Such
gain included estimates for certain payments and purchase price adjustments
which, under certain circumstances pursuant to the sales agreement, were
payable by the Company to Chase. As a result of the resolution of these
payments and purchase price adjustments during the quarter ended August 31,
2000, the Company recorded an additional pre-tax gain of $35 million related to
the sale of its Global Custody business.

12. Subsequent Event: Terrorist Attacks

On September 11, 2001, the U.S. experienced terrorist attacks targeted
against New York and Washington, D.C. The attacks in New York resulted in the
destruction of the World Trade Center complex, where approximately 3,700 of the
Company's employees were located, and the temporary closing of the debt and
equity financial markets in the U.S.

Through the implementation of its business recovery plans, the Company has
relocated the majority of its displaced employees to other facilities, and has
conducted its sales and trading activities in debt and equity products since
the markets were reopened. The Company is in the process of evaluating the
costs that it will incur as a result of the terrorist attacks, a portion of
which it expects to recover through its insurance policies.

The attacks had an immediate adverse impact on global economies, financial
markets and certain industries, including the global aircraft industry. The
Company currently believes these conditions could have an adverse impact on its
results of operations, including the results of its aircraft financing
business. In addition to the immediate impact, there is much uncertainty
regarding the potential long-term impact of these attacks. In the future, fears
of global recession, war and additional acts of terrorism in the aftermath of
the September 11, 2001 attacks may continue to impact global economies and
financial markets.

18
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 August 31,
2001, and the related condensed consolidated statements of income and
comprehensive income for the three and nine month periods ended August 31, 2001
and 2000, and condensed consolidated statements of cash flows for the nine
month periods ended August 31, 2001 and 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
October 10, 2001

19
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, Investment 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 Investment Management business provides global asset management
products and services to individual and institutional investors through three
principal distribution channels: the Company's financial advisors; a
non-proprietary channel consisting of broker-dealers, banks and financial
planners; and the Company's proprietary institutional channel. The Company's
Credit Services business includes the issuance of the Discover(R) Card, the
Discover Platinum Card, the Morgan Stanley(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,
commodity prices and interest rates; currency values and other market indices;
technological changes and events (such as the use of the Internet to conduct
electronic commerce and the development of electronic communications trading
networks); the availability and cost of credit; inflation; investor sentiment;
and legislative, legal and regulatory developments (see also "Results of
Operations--Subsequent Event: Terrorist Attacks"). Such factors also may have
an impact on the Company's ability to achieve its strategic objectives on a
global basis, including (without limitation) 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
assets under management and supervision 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
Investment 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
confidence and 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
--------
*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.

20
and other personnel, its products and services, relative pricing and
innovation. Competition in the Company's Investment 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 has also experienced 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, Investment 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, and managing
risks and 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 August 31, 2001

The overall weakness in global market and economic conditions that
characterized the first half of fiscal 2001 worsened during the quarter ended
August 31, 2001, which contributed to the decline in the Company's net revenues
and net income as compared to the quarter ended August 31, 2000.

In the U.S., market and economic conditions were generally difficult during
the quarter. Although the level of consumer spending remained steady, the rate
of U.S. economic growth continued to slow, primarily reflecting

21
lower levels of corporate investment and production. The reduced economic
activity, coupled with lower corporate earnings and uncertainty about future
business prospects, led to higher levels of unemployment and decreased consumer
confidence. These conditions, as well as the reduction in the level of overall
global economic activity, continued to exert pressure on the U.S. equity
markets. As a result, the Federal Reserve Board (the "Fed") continued its
aggressive easing of interest rates in order to stimulate economic activity and
prevent the U.S. economy from slipping into recession. During the quarter ended
August 31, 2001, the Fed lowered the overnight lending rate by 0.25% on two
separate occasions, and also lowered the discount rate by an aggregate of 0.5%.
During the nine month period ended August 31, 2001, the Fed has lowered both
the overnight lending rate and the discount rate by an aggregate of 3.0%.
Subsequent to quarter end, the Fed lowered the overnight lending rate and the
discount rate by an additional 0.5% in both September 2001 and October 2001.
This series of interest rate cuts represents one of the most intensive easings
of monetary policy on record.

In Europe, economic growth also remained sluggish during the quarter ended
August 31, 2001, reflecting lower levels of employment and industrial
production. As a result of increasing indications of slowing economic growth
within the European Union, particularly in Germany, coupled with the impact of
the overall slowdown in global economic activity, the European Central Bank
(the "ECB") lowered the benchmark interest rate within the European Union by
0.25% in August 2001. Subsequent to quarter end, the ECB lowered the benchmark
interest rate by an additional 0.5% in September 2001. In the U.K., indications
of slowing global economic activity and weakened domestic demand and investment
growth prompted the Bank of England to lower the benchmark interest rate by
0.25% in August 2001. Subsequent to quarter end, the Bank of England lowered
the benchmark interest rate by an additional 0.25% in both September 2001 and
October 2001. At the end of the quarter, there remained much uncertainty as to
the European region's future growth prospects in light of slower U.S. economic
performance and a weakened global economy.

Economic and market conditions continued to be weak in the Far East during
the third 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. Japan's economic
recovery has been slowed due to the deceleration of global economic growth,
which has negatively impacted the level of exports, industrial production,
corporate earnings and consumption. As a result, the Bank of Japan lowered the
official discount rate on two occasions during the first quarter of fiscal
2001. Subsequent to quarter end, the Bank of Japan lowered the official
discount rate by an additional 0.15% in September 2001. Conditions elsewhere in
the Far East were also difficult during the quarter, as the region's levels of
exports and production continued to be adversely impacted by the overall
decline in global economic activity.

The difficult market and economic conditions that characterized the first
nine months of fiscal 2001, including lower levels of investment banking
activity and retail investor participation in the financial markets, have
further deteriorated thus far in the fourth fiscal quarter. Retail sales
volumes and consumer spending have also weakened. Such conditions have been
exacerbated by the terrorist attacks on the U.S. that occurred on September 11,
2001 (see "Results of Operations--Subsequent Event: Terrorist Attacks"). It is
currently not clear when these market and economic conditions will improve.

Results of the Company for the Quarter and Nine Month Period ended August 31,
2001

The Company's net income in the quarter and nine month period ended August
31, 2001 was $705 million and $2,651 million, respectively, a decrease of 43%
and 38% from the comparable periods of fiscal 2000. The Company's net income
for the quarter and nine month period ended August 31, 2001 included an
extraordinary loss of $30 million associated with the early extinguishment of
certain long-term borrowings. The Company's net income for the nine month
period ended August 31, 2001 also 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", as amended. Excluding the extraordinary item, the Company's net
income for the quarter ended August 31, 2001 was $735 million, a decrease of
41% from the comparable period of fiscal 2000. Excluding the extraordinary item
and the cumulative effect of the accounting change, the Company's net income
for the nine month period ended August 31, 2001 was $2,740 million, a decrease
of 35% from the comparable period of fiscal 2000.

22
Diluted earnings per common share were $0.62 and $2.33 in the quarter and
nine month period ended August 31, 2001, respectively, as compared to $1.09 and
$3.70 in the quarter and nine month period ended August 31, 2000. Excluding the
extraordinary loss, the Company's diluted earnings per share for the quarter
ended August 31, 2001 was $0.65. Excluding the extraordinary loss and the
cumulative effect of the accounting change, the Company's diluted earnings per
share for the nine month period ended August 31, 2001 was $2.41. The Company's
annualized return on common equity (excluding the extraordinary loss and the
cumulative effect of the accounting change) for the quarter and nine month
period ended August 31, 2001 was 14.9% and 18.8% as compared to 27.6% and 32.2%
in the comparable prior year periods.

The decreases in net income in both the quarter and nine month period ended
August 31, 2001 were primarily attributable to the Company's Securities
business, reflecting lower investment banking, principal trading and commission
revenues. The decrease in net income for both periods also reflected principal
investment losses in fiscal 2001 as compared to principal investment gains in
the comparable periods of fiscal 2000, as well as lower net income from the
Company's Investment Management and Credit Services businesses.

At August 31, 2001, the Company had approximately 62,000 employees
worldwide, an increase of 3% from August 31, 2000. The Company has incurred
incremental compensation and non-compensation expenses for these additional
employees. In light of the weakened global economy, the Company is seeking to
balance cost control with investment spending.

Business Acquisition and Disposition

During the quarter ended May 31, 2001, the Company completed its acquisition
of 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 Company's fiscal 2001 results include the operations of Quilter
since March 13, 2001, the date of acquisition.

In the fourth quarter of fiscal 1998, the Company completed the sale of its
Global Custody business to The Chase Manhattan Corporation ("Chase"). At that
time, the Company recorded a pre-tax gain of $323 million from the sale. Such
gain included estimates for certain payments and purchase price adjustments
which, under certain circumstances pursuant to the sales agreement, were
payable by the Company to Chase. As a result of the resolution of these
payments and purchase price adjustments during the quarter ended August 31,
2000, the Company recorded an additional pre-tax gain of $35 million related to
the sale of its Global Custody business.

Subsequent Event: Terrorist Attacks

On September 11, 2001, the U.S. experienced terrorist attacks targeted
against New York and Washington, D.C. The attacks in New York resulted in the
destruction of the World Trade Center complex, where approximately 3,700 of the
Company's employees were located, and the temporary closing of the debt and
equity financial markets in the U.S.

Through the implementation of its business recovery plans, the Company has
relocated the majority of its displaced employees to other facilities, and has
conducted its sales and trading activities in debt and equity products since
the markets were reopened. The Company is in the process of evaluating the
costs that it will incur as a result of the terrorist attacks, a portion of
which it expects to recover through its insurance policies.

The attacks had an immediate adverse impact on global economies, financial
markets and certain industries, including the global aircraft industry. The
Company currently believes these conditions could have an adverse impact on its
results of operations, including the results of its aircraft financing
business. In addition to the immediate impact, there is much uncertainty
regarding the potential long-term impact of these attacks. In the future, fears
of global recession, war and additional acts of terrorism in the aftermath of
the September 11, 2001 attacks may continue to impact global economies and
financial markets.

23
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, Investment 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 Investment 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.

24
Securities

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Nine Months Ended
Ended August 31, August 31,
---------------- -----------------
2001 2000 2001 2000
------ ------ ------- -------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Revenues:
Investment banking.................................................. $ 777 $1,145 $ 2,564 $ 3,773
Principal transactions:
Trading......................................................... 1,097 1,614 4,852 6,382
Investments..................................................... (58) 55 (211) 236
Commissions......................................................... 709 822 2,376 2,756
Asset management, distribution and administration fees.............. 458 492 1,414 1,401
Interest and dividends.............................................. 5,135 5,190 17,953 13,522
Other............................................................... 100 142 349 308
------ ------ ------- -------
Total revenues.................................................. 8,218 9,460 29,297 28,378
Interest expense.................................................... 4,578 4,914 16,503 12,544
------ ------ ------- -------
Net revenues.................................................... 3,640 4,546 12,794 15,834
------ ------ ------- -------
Non-interest expenses:
Compensation and benefits........................................... 1,993 2,280 6,791 8,066
Occupancy and equipment............................................. 182 160 545 431
Brokerage, clearing and exchange fees............................... 123 109 367 321
Information processing and communications........................... 255 238 776 683
Marketing and business development.................................. 113 169 388 498
Professional services............................................... 182 220 613 522
Other............................................................... 163 140 497 464
------ ------ ------- -------
Total non-interest expenses..................................... 3,011 3,316 9,977 10,985
------ ------ ------- -------
Income before income taxes, extraordinary item and cumulative effect of
accounting change.................................................... 629 1,230 2,817 4,849
Provision for income taxes............................................. 215 407 984 1,692
------ ------ ------- -------
Income before extraordinary item and cumulative effect of accounting
change............................................................... 414 823 1,833 3,157
Extraordinary item..................................................... (30) -- (30) --
Cumulative effect of accounting change................................. -- -- (46) --
------ ------ ------- -------
Net income...................................................... $ 384 $ 823 $ 1,757 $ 3,157
====== ====== ======= =======
</TABLE>

Securities net revenues were $3,640 million and $12,794 million in the
quarter and nine month period ended August 31, 2001, a decrease of 20% and 19%
from the comparable periods of fiscal 2000. Securities net income for the
quarter and nine month period ended August 31, 2001 was $384 million and $1,757
million, a decrease of 53% and 44% from the comparable periods of fiscal 2000.
Securities net income for the quarter and nine month period ended August 31,
2001 included an extraordinary loss of $30 million associated with the early
extinguishment of certain long-term borrowings. Securities net income for the
nine month period ended August 31, 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 extraordinary loss,
Securities net income for the quarter ended August 31, 2001 was $414 million, a
decrease of 50% from the comparable period of fiscal 2000. Excluding the
extraordinary loss and the cumulative effect of the accounting change,
Securities net income for the nine month period ended August 31, 2001 was
$1,833 million, a decrease of 42% from the comparable period of fiscal 2000.
The decreases in net revenues and net income in both periods were primarily

25
attributable to lower revenues from the Company's investment banking,
institutional sales and trading and individual securities activities, partially
offset by lower levels of incentive-based compensation expenses. The decreases
in net revenues and net income for both periods also reflected principal
investment losses in fiscal 2001 as compared to principal investment gains in
fiscal 2000.

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 August 31, 2001 decreased 32% from the comparable period of
fiscal 2000. The decrease was primarily due to lower revenues from equity
underwriting transactions and merger, acquisition and restructuring activities.

Revenues from merger, acquisition and restructuring activities decreased 30%
to $360 million in the quarter ended August 31, 2001 from the comparable period
of fiscal 2000. The Company's revenues generally reflected merger and
acquisition transactions that were announced in prior periods but were
completed during the quarter. The global market for such transactions continued
to be negatively affected by the difficult global economic conditions and
uncertainty in the global financial markets. The sharp decline in the volume of
merger and acquisition transaction activity continued to be significant across
many industries and geographic locations. The reduction in the number of
announced merger and acquisition transactions in the quarter ended August 31,
2001, along with the reduced deal size of those transactions, will likely have
a negative impact on the level of the Company's revenues from merger,
acquisition and restructuring activities in future periods.

Revenues from equity and fixed income underwriting transactions decreased
34% to $417 million in the quarter ended August 31, 2001 from the comparable
period of fiscal 2000.

Equity underwriting revenues in the quarter ended August 31, 2001 decreased,
primarily reflecting a significantly lower volume of equity offerings that
occurred during the quarter. The volume of equity underwriting transactions
continued to be adversely affected by uncertainty in the global equity markets,
particularly in the technology and telecommunications sectors. Given current
economic and market conditions, it is uncertain at what pace transactions will
be announced and completed in future periods.

Fixed income underwriting revenues increased modestly in the quarter ended
August 31, 2001. The volume of fixed income underwriting transactions generally
remained strong during the quarter, as many issuers took advantage of the
relatively low global interest rate environment, particularly in the U.S.

Investment banking revenues in the nine month period ended August 31, 2001
decreased 32% from the comparable period of fiscal 2000. The decrease was
attributable to lower revenues from merger, acquisition and restructuring
activities and equity underwriting transactions, reflecting significantly lower
levels of transaction volume. Such decreases were partially offset by higher
revenues from investment grade debt underwritings, reflecting increased
transaction volume as issuers sought to take advantage of a generally favorable
interest rate environment.

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 32% in
the quarter ended August 31, 2001 from the comparable period of fiscal 2000.
The decrease primarily reflected lower levels of equity trading revenues.

26
Equity trading revenues decreased in the quarter ended August 31, 2001,
primarily reflecting lower revenues from trading cash and derivative equity
products. Despite higher customer trading volumes in both listed and
over-the-counter securities, conditions in the equity markets were generally
less favorable in comparison to the third quarter of fiscal 2000, primarily in
the U.S. and in Europe. In particular, the level of market volatility was
significantly lower in the third quarter of fiscal 2001 as compared to the
prior year. The decline in equity trading revenues also reflected lower new
issue volume, increased margin pressure resulting from the decimalization of
equity securities and lower revenues from certain proprietary trading
activities.

Fixed income trading revenues increased during the quarter ended August 31,
2001, reflecting higher revenues from trading investment grade and government
fixed income securities, partially offset by lower revenues from interest rate
swaps trading. Revenues from trading investment grade and government fixed
income securities benefited from a generally favorable interest rate
environment, higher trading volumes and market liquidity, partially reflecting
the Fed's interest rate actions during the quarter. Commodity trading revenues
increased in the quarter ended August 31, 2001 as compared to the prior year
period, primarily driven by higher revenues from electricity and natural gas
trading. Electricity and natural gas prices generally declined during the
quarter, reflecting lower demand due to relatively mild weather conditions
across much of the U.S. Foreign exchange trading revenues increased in the
quarter ended August 31, 2001 as compared to the prior year period. The
increase was primarily due to higher levels of customer trading volumes and
volatility in the foreign exchange markets.

Principal transaction investment losses aggregating $58 million were
recorded in the quarter ended August 31, 2001, as compared to gains of $55
million in the quarter ended August 31, 2000. Fiscal 2001's results included
unrealized losses in certain of the Company's principal investments, primarily
reflecting markdowns of non-publicly traded investments. Fiscal 2000's results
primarily reflected net gains from certain of the Company's principal
investments.

Principal transaction trading revenues decreased 24% in the nine month
period ended August 31, 2001 from the comparable period of fiscal 2000,
primarily reflecting a decline in equity trading revenues partially offset by
higher fixed income and commodity trading revenues. The decrease in equity
trading revenues from the record levels achieved in the comparable period of
fiscal 2000 reflected lower revenues from trading both cash and derivative
equity products due to lower levels of market volatility and new issue volume.
Fixed income trading revenues increased, primarily reflecting higher revenues
from investment grade and government fixed income securities, partially offset
by lower revenues from trading interest rate swap and global high-yield fixed
income securities. Commodity trading revenues increased, primarily due to
higher revenues from electricity trading. Foreign exchange trading revenues
increased due to higher levels of customer trading volumes and volatility in
the foreign exchange markets.

Principal transaction investment losses aggregating $211 million were
recognized in the nine month period ended August 31, 2001 as compared to gains
of $236 million in the nine month period ended August 31, 2000. Fiscal 2001's
results included unrealized losses in the Company's private equity portfolio
and certain other principal investments, primarily reflecting difficult market
conditions in the technology and telecommunications sectors. Fiscal 2000's
results primarily reflected net gains from certain of the Company's private
equity and venture capital investments, including Commerce One, Inc.

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 both the
quarter and nine month period ended August 31, 2001 from the comparable periods
of fiscal 2000. The decline in both periods 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 periods. The decline in the nine month period was partially offset by
higher institutional commissions from markets in Europe, benefiting from higher
trading volumes.

27
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 its 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. Reverse
repurchase and repurchase agreements and securities borrowed and securities
loaned transactions may be entered into with different customers using the same
underlying securities and thereby generating a spread between the interest
revenue on the reverse repurchase agreements or securities borrowed
transactions and the interest expense on the repurchase agreements or
securities loaned transactions. Net interest revenues increased 102% and 48% in
the quarter and nine-month period ended August 31, 2001 from the comparable
periods of fiscal 2000. The increase in both the quarter and the nine month
period reflect 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 in both the quarter and nine month period was primarily due to
certain trading strategies utilized in the Company's institutional securities
business, partially offset by a decrease in the net interest revenues from
brokerage services provided to both 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 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 decreased 7% in
the quarter and increased 1% in the nine month period ended August 31, 2001
from the comparable periods of fiscal 2000. The decrease in the quarter
reflected lower 12b-1 fees from promoting and distributing mutual funds and
lower revenues from individual investors electing fee-based pricing. The
increase in the nine month period primarily reflected 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 9% in both the quarter and nine month
period ended August 31, 2001 from the comparable periods of fiscal 2000.
Compensation and benefits expense decreased 13% and 16% in the quarter and nine
month period ended August 31, 2001, principally reflecting lower
incentive-based compensation due to lower levels of revenues and earnings.
Excluding compensation and benefits expense, non-interest expenses decreased 2%
in the quarter and increased 9% in nine month period ended August 31, 2001.
Occupancy and equipment expense increased 14% and 26% in the quarter and nine
month period ended August 31, 2001, primarily due to increased office space in
New York and London as well as additional rent associated with new

28
individual securities branches in the U.S. Brokerage, clearing and exchange
fees increased 13% in the quarter and 14% in the nine month period ended August
31, 2001, primarily reflecting higher brokerage and clearing costs due to
increased institutional global securities trading volume, particularly in
Europe and the U.S. Information processing and communications expense increased
7% and 14% in the quarter and nine month period ended August 31, 2001,
primarily due to increased costs associated with the Company's information
processing infrastructure, including data processing, equipment upgrades and
maintenance, telecommunication costs and market data services. A higher number
of employees utilizing information technology, communications systems and
certain data services also contributed to the increase. Marketing and business
development expense decreased 33% and 22% in the quarter and nine month period
ended August 31, 2001, primarily reflecting lower advertising expenses in both
the institutional and individual securities businesses. In both periods, a
lower level of travel and entertainment costs also contributed to the decrease.
Professional services expense decreased 17% and increased 17% in the quarter
and nine month period ended August 31, 2001. The decrease in the quarter
primarily reflected lower consulting costs associated with certain strategic
initiatives, including e-commerce, coupled with lower employment hiring fees.
The decrease in the quarter was partially offset by higher professional fees
associated with the individual securities business. The increase in the nine
month period primarily reflected higher legal and temporary staffing costs.
Other expenses increased 16% and 7% in the quarter and nine month period ended
August 31, 2001, reflecting higher operating expenses, including certain
expenses associated with the Company's aircraft financing business.

29
Investment Management

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Nine Months
Ended August 31, Ended August 31,
---------------- ----------------
2001 2000 2001 2000
---- ---- ------ ------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Revenues:
Investment banking..................................... $ 12 $ 27 $ 46 $ 104
Principal transactions:
Investments........................................ (1) 13 (1) 27
Commissions............................................ 9 9 27 31
Asset management, distribution and administration fees. 562 615 1,720 1,784
Interest and dividends................................. 16 20 58 54
Other.................................................. 7 5 22 22
---- ---- ------ ------
Total revenues..................................... 605 689 1,872 2,022
Interest expense....................................... 2 2 8 6
---- ---- ------ ------
Net revenues....................................... 603 687 1,864 2,016
---- ---- ------ ------
Non-interest expenses:
Compensation and benefits.............................. 205 204 624 619
Occupancy and equipment................................ 26 25 78 72
Brokerage, clearing and exchange fees.................. 42 38 128 114
Information processing and communications.............. 29 23 79 66
Marketing and business development..................... 35 43 112 124
Professional services.................................. 22 26 82 75
Other.................................................. 33 38 90 120
---- ---- ------ ------
Total non-interest expenses........................ 392 397 1,193 1,190
---- ---- ------ ------
Gain on sale of business.................................. -- 35 -- 35
---- ---- ------ ------
Income before income taxes................................ 211 325 671 861
Provision for income taxes................................ 86 129 273 348
---- ---- ------ ------
Net income......................................... $125 $196 $ 398 $ 513
==== ==== ====== ======
</TABLE>

Investment Management net revenues were $603 million and $1,864 million in
the quarter and nine month period ended August 31, 2001, a decrease of 12% and
8% from the comparable periods of fiscal 2000. Investment Management net income
was $125 million and $398 million in the quarter and nine month period ended
August 31, 2001, a decrease of 36% and 22% from the comparable periods of
fiscal 2000. Net income for the quarter and nine month period ended August 31,
2000 included a net gain of $21 million from the sale of the Company's Global
Custody business (see "Results of Operations - Business Acquisition and
Disposition").

The decreases in net revenues and net income in both periods primarily
reflected lower asset management, distribution and administration fees and
investment banking revenues.

Investment Banking

Investment Management generates investment banking revenues primarily from
the underwriting of unit investment trust products. Investment banking revenues
decreased 56% in both the quarter and nine month period ended August 31, 2001
from the comparable prior year periods, primarily reflecting a lower volume of
equity-related unit investment trust underwriting transactions.

30
Principal Transactions

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

In both the quarter and nine month period ended August 31, 2001, principal
transaction investment revenues primarily consisted of net losses from the
Company's capital investments in certain of its funds.

Commissions

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

Commission revenues for the quarter ended August 31, 2001 were unchanged
from the comparable prior year period. Commission revenues decreased 13% in the
nine month period ended August 31, 2001 from the comparable period of fiscal
2000, primarily reflecting lower levels of transaction volume and allocated
commission revenues.

Net Interest

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

Net interest revenues decreased 22% in the quarter ended August 31, 2001
from the comparable period of fiscal 2000, primarily reflecting lower net
interest revenues from investment positions, generally attributable to a lower
interest rate environment in fiscal 2001. Net interest revenues increased 4% in
the nine month period ended August 31, 2001, reflecting higher net revenues
from higher levels of interest earning assets, coupled with a higher level of
allocated net interest revenues. The increase in the nine month period was
partially offset by lower net interest revenues from investment positions.

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.

In the quarter and nine month period ended August 31, 2001, asset
management, distribution and administration fees decreased 9% and 4% from the
comparable periods of fiscal 2000. In both periods, the decrease in revenues
primarily reflected lower fund management fees and other revenues resulting
from a lower level of average assets under management or supervision. This
decrease also reflected a less favorable asset mix, as the difficult market
conditions that have existed during the first nine months of fiscal 2001 have
resulted in a shift of customer assets from equity products, which typically
generate higher management fees, to money market products, which generate lower
fees.

As of August 31, 2001, assets under management or supervision decreased $73
billion from August 31, 2000. Virtually all of the decrease was attributable to
market depreciation, reflecting the substantial declines in many global
financial markets that have occurred during the first nine months of fiscal
2001.

31
The Company's customer assets under management or supervision were as
follows:

<TABLE>
<CAPTION>
At August 31,
-------------
2001 2000
---- ----
(dollars in
billions)
<S> <C> <C>
Products offered primarily to individuals:
Mutual funds:
Equity...................................................... $ 85 $122
Fixed income................................................ 41 49
Money markets............................................... 65 55
---- ----
Total mutual funds....................................... 191 226
---- ----
ICS assets...................................................... 31 34
Separate accounts, unit investment trust and other arrangements. 70 85
---- ----
Total individual......................................... 292 345
---- ----
Products offered primarily to institutional clients:
Mutual funds.................................................... 38 38
Separate accounts, pooled vehicle and other arrangements........ 141 161
---- ----
Total institutional...................................... 179 199
---- ----
Total assets under management or supervision(1).................... $471 $544
==== ====
</TABLE>
--------
(1)Revenues and expenses associated with certain assets are included in the
Company's Securities segment.

Non-Interest Expenses

Investment Management's non-interest expenses decreased 1% in the quarter
ended August 31, 2001 from the quarter ended August 31, 2000. Investment
Management's non-interest expenses for the nine months ended August 31, 2001
were relatively unchanged from the comparable prior year period. Compensation
and benefits expense in the quarter ended August 31, 2001 was comparable to the
prior year period. Compensation and benefits expense increased 1% in the nine
month period ended August 31, 2001, reflecting higher compensation costs due to
integration-related severance costs, partially offset by lower levels of
incentive-based compensation and employment levels. Excluding compensation and
benefits expense, non-interest expenses decreased 3% in the quarter and were
relatively unchanged in the nine months ended August 31, 2001 as compared to
prior year periods. Occupancy and equipment expense increased 4% and 8% in the
quarter and nine month period ended August 31, 2001 due to higher occupancy
costs at certain office locations. Brokerage, clearing and exchange fees
increased 11% and 12% in the quarter and nine month period ended August 31,
2001, primarily attributable to a higher level of deferred commission
amortization associated with the sales of certain funds. Information processing
and communications expense increased 26% and 20% in the quarter and nine month
period ended August 31, 2001, primarily reflecting higher costs incurred for
data processing and market data services. The increase in the quarter also
includes charges related to the write-off of certain fixed assets. Marketing
and business development expense decreased 19% and 10% in the quarter and nine
month period ended August 31, 2001, primarily due to lower advertising and
travel and entertainment costs. Professional services expense decreased 15% in
the quarter and increased 9% in the nine month period ended August 31, 2001.
The decrease in the quarter primarily reflected lower consulting costs. The
increase in the nine month period reflected higher consulting costs incurred
for certain strategic initiatives, including e-commerce, and the ongoing
integration of Investment Management's operating platforms. Other expenses
decreased 13% and 25% in the quarter and nine month period ended August 31,
2001, primarily reflecting a lower level of operating and allocated costs as
compared to the prior year periods.

32
Credit Services

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
August 31, August 31,
------------------ -----------------
2001 2000 2001 2000
------ ------ ------ ------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Fees:
Merchant and cardmember.................................... $ 497 $ 466 $1,391 $1,368
Servicing.................................................. 434 424 1,337 1,060
Other...................................................... 3 -- 3 --
------ ------ ------ ------
Total non-interest revenues............................ 934 890 2,731 2,428
------ ------ ------ ------
Interest revenue.............................................. 674 687 2,000 2,193
Interest expense ............................................. 303 326 964 1,044
------ ------ ------ ------
Net interest income . ..................................... 371 361 1,036 1,149
Provision for consumer loan losses............................ 277 175 721 602
------ ------ ------ ------
Net credit income . ....................................... 94 186 315 547
------ ------ ------ ------
Net revenues............................................... 1,028 1,076 3,046 2,975
------ ------ ------ ------
Non-interest expenses:
Compensation and benefits.................................. 182 172 558 476
Occupancy and equipment.................................... 19 17 56 48
Information processing and communications.................. 118 113 356 320
Marketing and business development......................... 261 295 862 857
Professional services ..................................... 45 47 142 129
Other...................................................... 85 77 244 218
------ ------ ------ ------
Total non-interest expenses............................ 710 721 2,218 2,048
------ ------ ------ ------
Income before income taxes and cumulative effect of accounting
change...................................................... 318 355 828 927
Provision for income taxes.................................... 122 128 319 349
------ ------ ------ ------
Income before cumulative effect of accounting change.......... 196 227 509 578
Cumulative effect of accounting change . ..................... -- -- (13) --
------ ------ ------ ------
Net income............................................. $ 196 $ 227 $ 496 $ 578
====== ====== ====== ======
</TABLE>

Credit Services net revenues were $1,028 million and $3,046 million in the
quarter and nine month period ended August 31, 2001, a decrease of 4% and an
increase of 2% from the comparable periods of fiscal 2000. Credit Services net
income of $196 million and $496 million in the quarter and nine month period
ended August 31, 2001 decreased 14% from both of the comparable periods of
fiscal 2000. Net income for the nine month period ended August 31, 2001
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 for the nine
month period ended August 31, 2001, net income decreased 12%. The decrease in
net revenues for the quarter was primarily attributable to lower net credit
income due to a higher provision for consumer loan losses, partially offset by
higher non-interest revenues. The increase in net revenues for the nine month
period ended August 31, 2001 was primarily attributable to increased servicing
fees, partially offset by lower net credit income due to a higher provision for
consumer loan losses. The decrease in net income in the quarter ended August
31, 2001 reflected the decline in net revenues, partially offset by lower
non-interest expenses. The decrease in net income in the nine month period
ended August 31, 2001 was due to higher non-interest expenses, partially offset
by higher net revenues.

33
Non-Interest Revenues

Total non-interest revenues increased 5% and 12% in the quarter and nine
month period ended August 31, 2001 from the comparable periods 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 increased 7% in the quarter and
2% in the nine month period ended August 31, 2001 from the comparable periods
of fiscal 2000. In both periods, the increase was primarily due to higher
merchant discount revenue associated with a higher level of sales volume. A
higher level of late fees also contributed to the increase in merchant and
cardmember fees in the quarter ended August 31, 2001.

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 $0.5 billion and $7.3 billion in the quarter and
nine month period ended August 31, 2001. During the comparable periods of
fiscal 2000, the Company completed credit card asset securitizations of $4.4
billion and $8.7 billion. The credit card asset securitization transactions
completed in the nine month period ended August 31, 2001 have expected
maturities ranging from approximately three 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 Nine Months Ended
August 31, August 31,
----------------- ----------------
2001 2000 2001 2000
------ ----- ------- -------
<S> <C> <C> <C> <C>
Merchant and cardmember fees...... $ 175 $ 187 $ 547 $ 473
Interest revenue.................. 1,067 944 3,233 2,459
Interest expense.................. (353) (412) (1,221) (1,042)
Provision for consumer loan losses (455) (295) (1,222) (830)
------ ----- ------- -------
Servicing fees.................... $ 434 $ 424 $ 1,337 $ 1,060
====== ===== ======= =======
</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 2% and
26% in the quarter and nine month period ended August 31, 2001 from the
comparable periods of fiscal 2000. The increase in the quarter ended August 31,
2001 was primarily due to a higher level of net interest cash flows associated
with a higher level of average securitized general purpose credit card loans.
The increase in the nine month period ended August 31, 2001 was due to a higher
level of net interest cash flows and increased cardmember fee revenue,
primarily due to a higher level of average securitized general purpose credit
card loans. The increases in both periods were partially offset by higher
credit losses due to a higher level of average securitized general purpose
credit card loans, coupled with a higher rate of charge-offs related to the
securitized portfolio. Net securitization gains on general purpose credit card
loans, included in servicing fees, were $3 million and $77 million in the
quarter and nine month period ended August 31, 2001, a decrease of 90% and 3%
from the comparable periods of fiscal 2000, primarily reflecting lower levels
of asset securitization transactions in these periods partially offset by
modifications to certain assumptions in the gain calculations.

34
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 by having a
financing portfolio that reflects the existing repricing schedules of consumer
loans as well as the Company's right, with notice to cardmembers, to reprice
certain fixed rate consumer loans to a new interest rate in the future.

Net interest income increased 3% and decreased 10% in the quarter and nine
month period ended August 31, 2001 from the comparable periods of fiscal 2000.
The increase in the quarter was primarily due to lower interest expense,
partially offset by a decline in interest revenues due to a lower interest
yield on average credit card loans. The decrease in interest expense in the
quarter was due to a decrease in the Company's average cost of borrowings,
partially offset by an increase in the level of interest bearing liabilities.
The decrease in net interest income in the nine month period ended August 31,
2001 was primarily due to lower interest revenue, attributable 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 for the nine month period ended August 31, 2001 was due to a higher
level of securitized credit card loans, partially offset by higher levels of
sales and balance transfer volume. The lower interest yield on Discover Card
loans in both periods was primarily due to lower interest rates offered to new
cardmembers and certain existing cardmembers, as well as higher charge-offs.
The decrease in interest expense in the nine month period ended August 31, 2001
was primarily due to a lower level of interest bearing liabilities, coupled
with a decrease in the Company's average cost of borrowings. The Company's
average cost of borrowings was 6.09% in the quarter ended August 31, 2001 as
compared to 6.65% in the quarter ended August 31, 2000. The Company's average
cost of borrowings was 6.34% for the nine month period ended August 31, 2001 as
compared to 6.44% in the nine month period ended August 31, 2000. The Company's
lower average cost of borrowings in both the quarter and nine month period
ended August 31, 2001 are primarily attributable to the Fed's interest rate
actions during fiscal 2000 and fiscal 2001.

35
The following tables present analyses of Credit Services average balance
sheets and interest rates for the quarter and nine month periods ended August
31, 2001 and 2000 and changes in net interest income during those periods:

Average Balance Sheet Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended August 31,
------------------------------------------------
2001 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........................... $20,407 12.15% $ 625 $20,087 12.30% $ 621
Other consumer loans.................................. 948 7.35 18 741 9.79 18
Investment securities................................. 255 3.77 2 560 6.65 10
Other................................................. 2,539 4.63 29 2,004 7.60 38
------- ----- ------- -----
Total interest earning assets.................. 24,149 11.08 674 23,392 11.69 687
Allowance for loan losses............................. (789) (782)
Non-interest earning assets........................... 2,129 1,872
------- -------
Total assets................................... $25,489 $24,482
======= =======

LIABILITIES AND SHAREHOLDER'S EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings............................................ $ 1,377 3.53% $ 12 $ 1,470 5.97% $ 22
Brokered........................................... 9,040 6.60 151 7,886 6.68 132
Other time......................................... 3,082 5.92 46 3,046 6.24 48
------- ----- ------- -----
Total interest bearing deposits................ 13,499 6.13 209 12,402 6.49 202
Other borrowings...................................... 6,251 5.99 94 7,075 6.94 124
------- ----- ------- -----
Total interest bearing liabilities............. 19,750 6.09 303 19,477 6.65 326
Shareholder's equity/other liabilities................ 5,739 5,005
------- -------
Total liabilities and shareholder's equity..... $25,489 $24,482
======= =======
Net interest income................................... $ 371 $ 361
===== =====
Net interest margin(1)................................ 6.10% 6.14%
Interest rate spread(2)............................... 4.99% 5.04%
</TABLE>
--------
(1)Net interest margin represents net interest income as a percentage of total
average interest earning assets.
(2)Interest rate spread represents the difference between the rate on total
average interest earning assets and the rate on total average interest
bearing liabilities.
(3)Certain prior-year information has been reclassified to conform to the
current year's presentation.

36
Average Balance Sheet Analysis (dollars in millions)

<TABLE>
<CAPTION>
Nine Months Ended August 31,
------------------------------------------------
2001 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........................... $21,084 11.52% $1,824 $22,240 12.12% $2,025
Other consumer loans.................................. 815 7.91 48 698 9.15 48
Investment securities................................. 570 5.25 22 605 6.29 29
Other................................................. 2,406 5.85 106 1,681 7.25 91
------- ------ ------- ------
Total interest earning assets.................. 24,875 10.71 2,000 25,224 11.57 2,193
Allowance for loan losses............................. (787) (778)
Non-interest earning assets........................... 2,129 1,819
------- -------
Total assets................................... $26,217 $26,265
======= =======

LIABILITIES AND SHAREHOLDER'S EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings............................................ $ 1,622 4.70% $ 57 $ 1,510 5.48% $ 62
Brokered........................................... 8,950 6.68 449 7,594 6.58 375
Other time......................................... 3,034 6.10 139 3,036 6.13 140
------- ------ ------- ------
Total interest bearing deposits................ 13,606 6.31 645 12,140 6.33 577
Other borrowings...................................... 6,664 6.38 319 9,441 6.58 467
------- ------ ------- ------
Total interest bearing liabilities............. 20,270 6.34 964 21,581 6.44 1,044
Shareholder's equity/other liabilities................ 5,947 4,684
------- -------
Total liabilities and shareholder's equity..... $26,217 $26,265
======= =======
Net interest income................................... $1,036 $1,149
====== ======
Net interest margin(1)................................ 5.55% 6.06%
Interest rate spread(2)............................... 4.37% 5.13%
</TABLE>
--------
(1)Net interest margin represents net interest income as a percentage of total
average interest earning assets.
(2)Interest rate spread represents the difference between the rate on total
average interest earning assets and the rate on total average interest
bearing liabilities.
(3)Certain prior-year information has been reclassified to conform to the
current year's presentation.

37
Rate/Volume Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
August 31, 2001 August 31, 2001
vs. 2000 vs. 2000
----------------------- ----------------------
Increase/(Decrease) Due Increase/(Decrease) Due
to Changes in to Changes in
----------------------- -----------------------
Volume Rate Total Volume Rate Total
------ ---- ----- ------ ----- -----
<S> <C> <C> <C> <C> <C> <C>
INTEREST REVENUE
General purpose credit card........ $ 11 $ (7) $ 4 $(106) $ (95) $(201)
Other consumer loans............... 5 (5) -- 8 (8) --
Investment securities.............. (6) (2) (8) (2) (5) (7)
Other.............................. 15 (24) (9) 60 (45) 15
---- -----
Total interest revenue.......... 22 (35) (13) (31) (162) (193)
---- -----

INTEREST EXPENSE
Interest bearing deposits:
Savings............................ (1) (9) (10) 5 (10) (5)
Brokered........................... 21 (2) 19 67 7 74
Other time......................... 1 (3) (2) -- (1) (1)
---- -----
Total interest bearing deposits. 19 (12) 7 70 (2) 68
Other borrowings................... (15) (15) (30) (138) (10) (148)
---- -----
Total interest expense.......... 5 (28) (23) (65) (15) (80)
---- -----
Net interest income................ $ 17 $ (7) $ 10 $ 34 $(147) $(113)
==== ==== ==== ===== ===== =====
</TABLE>

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

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

<TABLE>
<CAPTION>
Three Months Ended August 31,
---------------------------------------------------
2001 2000(1)
------------------------- -------------------------
Avg. Bal. Rate % Interest Avg. Bal. Rate % Interest
--------- ------ -------- --------- ------ --------
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card..................... $49,825 13.34% $1,676 $44,341 14.05% $1,566
Total interest earning assets................... 54,402 12.70 1,741 47,646 13.62 1,631
Total interest bearing liabilities.............. 50,003 5.21 657 43,731 6.71 738
General purpose credit card interest rate spread 8.13 7.34
Interest rate spread ........................... 7.49 6.91
Net interest margin............................. 7.91 7.46
<CAPTION>

Nine Months Ended August 31,
---------------------------------------------------
2001 2000(1)
------------------------- -------------------------
Avg. Bal. Rate % Interest Avg. Bal. Rate % Interest
--------- ------ -------- --------- ------ --------
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card..................... $49,588 13.45% $5,005 $42,779 13.70% $4,405
Total interest earning assets................... 54,215 12.86 5,233 45,763 13.52 4,652
Total interest bearing liabilities.............. 49,610 5.87 2,185 42,119 6.48 2,086
General purpose credit card interest rate spread 7.58 7.22
Interest rate spread ........................... 6.99 7.04
Net interest margin............................. 7.49 7.46
</TABLE>
--------
(1)Certain prior-year information has been reclassified to conform to the
current year's presentation.

38
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 $792 million at August 31, 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, increased 58% and 20% in the quarter and nine month period
ended August 31, 2001 from the comparable periods of fiscal 2000. The increase
in both periods was primarily due to higher net charge-off rates. The increase
in the quarter was also attributable to higher levels of average general
purpose credit card loans, while the increase in the nine month period was
partially offset by lower levels of average general purpose credit card loans.

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 August 31, 2001, net charge-offs in both the owned
and managed portfolios increased as compared to the quarter ended May 31, 2001.
In the U.S., the increase in unemployment, reduced overtime and the rising debt
service burden on borrowers, coupled with the seasoning of the Company's
consumer loan portfolio and a high level of national bankruptcy filings,
contributed to the higher net charge-off rate. If these conditions continue to
persist, the rate of net charge-offs may be higher in future periods.

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 consumer 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.

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>
August 31, 2001 August 31, 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. $20,194 $49,704 $19,813 $44,837 $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................................ 3.33% 3.70% 2.82% 3.27% 3.01% 3.50%
90 to 179 days............................... 2.35% 2.61% 1.91% 2.21% 2.04% 2.42%
Net charge-offs as a percentage of average
general purpose credit card loans
(year-to-date)................................ 4.45% 5.19% 3.54% 4.34% 3.63% 4.40%
</TABLE>

39
Non-Interest Expenses

Non-interest expenses decreased 2% in the quarter and increased 8% in the
nine month period ended August 31, 2001 from the comparable periods of fiscal
2000. Compensation and benefits expense increased 6% and 17% in the quarter and
nine month period ended August 31, 2001. The increase in both periods was
primarily due to higher costs associated with increased employment levels
resulting from higher levels of transaction volume and collection activities.
Occupancy and equipment expense increased 12% and 17% in the quarter and nine
month period ended August 31, 2001. The increase in both periods was primarily
due to higher occupancy costs associated with increased office space, including
new transaction processing centers. Information processing and communications
expense increased 4% and 11% in the quarter and nine month period ended August
31, 2001 from the comparable periods of fiscal 2000. The increase in both
periods primarily reflects higher volume-related external data and transaction
processing costs. Marketing and business development expense decreased 12% in
the quarter and increased 1% in the nine month period ended August 31, 2001.
The decrease in the quarter was primarily due to lower direct mailing,
telemarketing and other advertising costs, partially offset by higher
cardmember rewards expense. The increase in the nine month period was primarily
due to higher cardmember rewards expense and increased promotional and
advertising expenses associated with a new advertising campaign for the
Discover Card, partially offset by lower direct mailing costs. Professional
services expense decreased 4% in the quarter and increased 10% in the nine
month period ended August 31, 2001. The decrease in the quarter primarily
reflected lower technology consulting costs. The increase in the nine month
period was primarily due to increased costs associated with account collection
activities, as well as higher consulting costs. Other expense increased 10% and
12% in the quarter and nine month period ended August 31, 2001, primarily
reflecting increases in certain operating expenses due to higher levels of
transaction volume, business activity and a higher level of allocated costs.
The increase in the nine month period ended August 31, 2001 was partially
offset by a decline in inquiry fees resulting from fewer new account
applications.

Liquidity and Capital Resources

The Company's total assets increased to $505.8 billion at August 31, 2001
from $426.8 billion at November 30, 2000, primarily attributable to increases
in cash and cash equivalents, financial instruments owned and securities
borrowed. Securities provided as collateral also increased primarily due to the
adoption of SFAS No. 140, which required the Company to recognize securities
received as collateral (as opposed to cash received as collateral) in certain
securities lending transactions in the condensed consolidated statement of
financial condition as of August 31, 2001. 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 Investment Management businesses through diverse
sources. These sources include the Company's capital,

40
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 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 individual and institutional
certificates of deposits.

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.

As of September 30, 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(2).............................. F1+ AA
Moody's Investors Service............. P-1 Aa3
Rating and Investment Information, Inc a-1+ AA
Standard & Poor's(1).................. A-1+ AA-
</TABLE>
--------
(1)On July 16, 2001, Standard & Poor's placed the Company's senior debt ratings
on Negative Outlook.
(2)On October 15, 2001, Fitch placed the Company's senior debt ratings on
Negative Outlook.

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 nine months ended August 31, 2001, the Company issued senior
notes aggregating $17,545 million, including non-U.S. dollar currency notes
aggregating $5,727 million. These notes have maturities from 2002 to 2031 and a
weighted average coupon interest rate of 5.24% at August 31, 2001. The Company
has entered into certain transactions to obtain floating interest rates based
primarily on short-term London Interbank

41
Offered Rates ("LIBOR") trading levels. At August 31, 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
$77.4 billion (including Senior Indebtedness consisting of guaranteed
obligations of the indebtedness of subsidiaries).

On August 30, 2001, the Company redeemed all 1,000,000 outstanding shares of
its 7-3/4% Cumulative Preferred Stock at a redemption price of $200 per share.
The Company also simultaneously redeemed all corresponding Depositary Shares at
a redemption price of $50 per Depositary Share. Each Depositary Share
represented 1/4 of a share of the Company's 7-3/4% Cumulative Preferred Stock.

In June 2001, the Company and Morgan Stanley Finance plc, a U.K. subsidiary,
redeemed $4 million of the Capital Units.

During the quarter ended August 31, 2001, Morgan Stanley Capital Trust II, a
Delaware statutory business trust (the "Capital Trust II"), all of the common
securities of which are owned by the Company, issued $810 million of 7-1/4%
Capital Securities (the "Capital Securities II"). The Capital Securities II are
guaranteed by the Company. The Capital Trust II invested the proceeds in 7-1/4%
Junior Subordinated Deferrable Interest Debentures issued by the Company,which
are due July 31, 2031.

During the nine months ended August 31, 2001, the Company purchased $1,242
million of its common stock. Subsequent to August 31, 2001 and through
September 30, 2001, the Company purchased an additional $100 million of its
common 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 August 31, 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 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 in the MS&Co. Facility. At August 31,
2001, no borrowings were outstanding under the MS&Co. Facility.

The Company also maintains a revolving credit facility that enables Morgan
Stanley & Co. International Limited ("MSIL"), the Company's London-based
broker-dealer subsidiary, to obtain committed funding from a syndicate of banks
(the "MSIL Facility"). The MSIL Facility incorporates a revolving securities
repo facility and an unsecured revolving credit facility. MSIL provides a broad
range of collateral under repurchase agreements for the secured repo facility
and a Company guarantee for the unsecured facility. The syndicate of banks are
committed to provide up to an aggregate of $1.95 billion, available in six
major currencies. The facility agreement contains restrictive covenants which
require, among other things, that MSIL maintain specified levels of
Stockholder's Equity and Financial Resources, each as defined in the MSIL
Facility. At August 31, 2001, no borrowings were outstanding under the MSIL
Facility.

Morgan Stanley Japan Limited ("MSJL"), the Company's Tokyo-based
broker-dealer subsidiary, maintains a committed revolving credit facility,
guaranteed by the Company, that provides funding to support general

42
liquidity needs, including support of MSJL's unsecured borrowings (the "MSJL
Facility"). Under the terms of the MSJL Facility, a syndicate of banks is
committed to provide up to 70 billion Japanese yen. At August 31, 2001, no
borrowings were outstanding under the MSJL Facility.

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

At August 31, 2001, certain assets of the Company, such as real property,
equipment and leasehold improvements of $3.0 billion, aircraft assets of $4.4
billion, and goodwill and other intangible assets of $1.5 billion, were
illiquid. The Company also has commitments to fund certain fixed assets and
other less liquid investments.

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 August 31, 2001, the Company had aggregate principal
investments (including direct investments and partnership interests) with a
carrying value of approximately $1.1 billion, of which approximately $0.4
billion represented the Company's investments in its real estate funds. The
Company also had approximately $1.0 billion 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 the Company, contain credit risks
associated with non-investment grade instruments. For purposes of this
discussion, positions associated with the Company's credit derivatives business
are not included. 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 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
August 31, 2001 and November 30, 2000, the Company had high-yield instruments
owned with a market value of approximately $1.8 billion and $2.2 billion,
respectively, and had high-yield instruments sold, not yet purchased with a
market value of $0.7 billion and $0.5 billion, respectively.

In connection with certain of its business activities, the Company provides
through certain of its subsidiaries (including Morgan Stanley Dean Witter Bank,
Inc.), on a selective basis, financing or financing commitments to companies in
the form of senior and subordinated debt, including bridge financing. 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 August 31, 2001 and
November 30, 2000, the aggregate value of investment grade loans and positions
was $1.8 billion and $2.1 billion, respectively, and the aggregate value of
non-investment grade loans and positions was $1.6 billion and $2.2 billion,
respectively. At August 31, 2001, the Company also had provided additional
commitments associated with these activities to investment grade issuers
aggregating $6.8 billion and commitments to non-investment grade issuers
aggregating $0.8 billion.


43
On October 8, 2001, the Company announced that it had reached an agreement
to sell a one million-square-foot office tower in New York City that has been
under construction since 1999.

At August 31, 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 $30.9 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 control structure. 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 August 31, 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 $48 million. Aggregate VaR decreased from $53 million
at the quarter ended May 31, 2001, as a decrease in equity price VaR was
partially offset by increases in interest rate and foreign exchange rate VaR
and a lower diversification benefit. For a more representative summary of the
Company's trading and related market risk profile during the course of the
quarter ended August 31, 2001, see the average VaR for each of the Company's
primary risk categories in the table below.

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 policies
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.

44
The table below presents the Company's VaR for each of the Company's primary
risk exposures and on an aggregate basis at August 31, 2001, May 31, 2001 and
November 30, 2000, incorporating substantially all financial instruments
generating market risk that are managed by the Company's institutional trading
businesses. This measure of VaR incorporates most of the Company's
trading-related market risks. 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
August 31, 2001, May 31, 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 August 31, At May 31, At November 30,
2001 2001 2000
------------- ---------- ---------------
(dollars in millions, pre-tax)
<S> <C> <C> <C>
Interest rate ................. $34 $28 $28
Equity price................... 21 41 27
Foreign exchange rate.......... 9 4 5
Commodity price................ 25 25 17
--- --- ---
Subtotal....................... 89 98 77
Less diversification benefit(1) 41 45 35
--- --- ---
Aggregate VaR ................. $48 $53 $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 August 31, 2001
was $33 million.

The table below presents the high, low and average 99%/one-day Trading VaR
over the course of the third 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
institutional trading positions).

<TABLE>
<CAPTION>
Daily 99%/One-Day VaR
for the Third Quarter of
Primary Market Risk Category Fiscal 2001
---------------------------- ------------------------------
High Low Average
---- --- -------
(dollars in millions, pre-tax)
<S> <C> <C> <C>
Interest rate............ $37 $23 $29
Equity price............. 37 19 24
Foreign exchange rate.... 10 5 7
Commodity price.......... 27 14 23
Trading VaR.............. 54 43 48
</TABLE>

45
The histogram below presents the Company's daily 99%/one-day VaR for its
institutional trading activities during the quarter ended August 31, 2001:

Description of Histogram: The horizontal axis of the chart 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 August 31, 2001 was:

Value-at-Risk
(in millions of U.S. dollars) Number of Days
----------------------------- --------------

less than 44 4
44 to 46 12
46 to 48 20
48 to 50 23
50 to 52 4
greater than 52 3

The histogram below presents the distribution of daily net revenues during
the quarter ended August 31, 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 institutional trading businesses into numerical ranges. The
vertical axis of the chart 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 August 31, 2001
was:

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

-5 to 0 2
0 to 5 3
5 to 10 5
10 to 15 6
15 to 20 8
20 to 25 7
25 to 30 7
30 to 35 6
35 to 40 4
40 to 45 7
45 to 50 1
50 to 55 1
55 to 60 1
60 to 65 5
greater than 65 2


As of August 31, 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.

46
PART II OTHER INFORMATION

Item 1. Legal Proceedings

The following developments have occurred with respect to certain matters
previously reported in the Company's Annual Report on Form 10-K for the fiscal
year ended November 30, 2000 and in the Company's Quarterly Reports on Form
10-Q for the fiscal quarters ended February 28, 2001 and May 31, 2001.

Term Trust Class Actions. The settlement of the California class action was
preliminarily approved on September 10, 2001, and a fairness hearing has been
scheduled for November 8, 2001.

In re Merrill Lynch, et al. Securities Litigation. On August 6, 2001, the
district court decision denying plaintiffs' motion for class certification was
affirmed by a three-judge panel of the U.S. Court of Appeals for the Third
Circuit. On August 30, 2001, plaintiffs filed a petition for re-hearing with
suggestion of a re-hearing en banc.

IPO Fee Litigation. On September 28, 2001, defendants filed a motion to
dismiss the consolidated class action complaint in In re Issuer Plaintiff
Initial Public Offering Fee Antitrust Litigation.

IPO Allocation Matters. The several purported class action antitrust
complaints have been consolidated before one judge in the U.S. District Court
for the Southern District of New York. The several purported class action
securities complaints have been coordinated for pre-trial purposes before one
judge in the U.S. District Court for the Southern District of New York.

In Albrecht v. Bauman, et al., the parties entered into a stipulation to
dismiss the case without prejudice, which was so ordered by the court on
October 12, 2001.

Since June 2001, several additional purported class action complaints have
been filed against the Company in the U.S. District Court for the Southern
District of New York or the Western District of Washington, or the Supreme
Court of the State of New York, County of New York. Those cases generally
allege that false and misleading research reports improperly increased the
prices at which securities traded in violation of federal or state law. Eight
of the ten complaints originally filed in federal court have been dismissed
with prejudice. The state court complaints have been removed to federal court
and are the subject of motions to dismiss.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

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

(b) Reports on Form 8-K

Form 8-K dated June 21, 2001 reporting Item 5 and Item 7 in connection
with the announcement of the Company's financial results for the fiscal
quarter ended May 31, 2001.

Form 8-K dated July 16, 2001 reporting Item 5.

47
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: October 15, 2001

48
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

Quarter Ended August 31, 2001

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

10.1 Employee Stock Purchase Plan, as amended September 21, 2001.

10.2 Amendment to Dean Witter START Plan (adopted October 4, 2001).

10.3 Amendment to the Morgan Stanley & Co. Incorporated Deferred Profit Sharing Plan (adopted
October 4, 2001).

10.4 Amended and Restated Trust Agreement of Morgan Stanley Capital Trust II, dated as of July 19, 2001,
among the Company, as depositor, The Bank of New York, as property trustee, The Bank of New
York (Delaware), as Delaware trustee and the administrators named therein.

11 Computation of earnings per share.

12 Computation of ratio of earnings to fixed charges.

15 Letter of awareness from Deloitte & Touche LLP, dated October 10, 2001, concerning unaudited
interim financial information.
</TABLE>

E-1