Morgan Stanley
MS
#50
Rank
$286.20 B
Marketcap
$180.08
Share price
-1.55%
Change (1 day)
33.64%
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 February 28, 2002

OR

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

For the transition period from to

Commission file number 1-11758

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

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

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

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

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

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

As of March 31, 2002 there were 1,099,965,702 shares of the Registrant's
Common Stock, par value $.01 per share, outstanding.

================================================================================
MORGAN STANLEY DEAN WITTER & CO.

INDEX TO QUARTERLY REPORT ON FORM 10-Q
Quarter Ended February 28, 2002

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

Item 1. Financial Statements

Condensed Consolidated Statements of Financial Condition--February 28, 2002 (unaudited)
and November 30, 2001...................................................................... 1

Condensed Consolidated Statements of Income (unaudited)--Three Months Ended
February 28, 2002 and 2001................................................................. 2

Condensed Consolidated Statements of Comprehensive Income (unaudited)--Three Months
Ended February 28, 2002 and 2001........................................................... 3

Condensed Consolidated Statements of Cash Flows (unaudited)--Three Months Ended
February 28, 2002 and 2001................................................................. 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.............................. 42

Part II--Other Information

Item 1. Legal Proceedings....................................................................... 46

Item 4. Submission of Matters to a Vote of Security Holders..................................... 47

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

i
Item 1.
MORGAN STANLEY DEAN WITTER & CO.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in millions, except share data)
<TABLE>
<CAPTION>
February 28, November 30,
2002 2001
------------ ------------
(unaudited)
<S> <C> <C>
ASSETS
Cash and cash equivalents................................. $ 25,475 $ 26,596
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations (including securities at fair value of
$40,529 at February 28, 2002 and $36,146 at November
30, 2001)................................................ 48,823 46,326
Financial instruments owned (approximately $78 billion
at February 28, 2002 and $74 billion at November 30,
2001 were pledged to various parties):
U.S. government and agency securities.................. 42,840 25,696
Other sovereign government obligations................. 19,499 22,039
Corporate and other debt............................... 47,535 47,607
Corporate equities..................................... 16,748 23,143
Derivative contracts................................... 31,814 32,078
Physical commodities................................... 410 285
Securities purchased under agreements to resell........... 58,879 54,618
Securities provided as collateral......................... 12,350 13,163
Securities borrowed....................................... 122,993 120,758
Receivables:
Consumer loans (net of allowances of $873 at February
28, 2002 and $847 at November 30, 2001)............... 20,753 20,108
Customers, net......................................... 18,119 22,188
Brokers, dealers and clearing organizations............ 4,226 6,462
Fees, interest and other............................... 4,787 5,283
Office facilities, at cost (less accumulated
depreciation and amortization of $2,215 at February 28,
2002 and $2,124 at November 30, 2001).................... 2,521 2,579
Aircraft under operating leases (less accumulated
depreciation of $552 at February 28, 2002 and $479 at
November 30, 2001)....................................... 4,977 4,753
Goodwill.................................................. 1,433 1,438
Other assets.............................................. 7,469 7,508
-------- --------
Total assets.............................................. $491,651 $482,628
======== ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper and other short-term borrowings.......... $ 40,258 $ 32,842
Deposits.................................................. 12,540 12,276
Financial instruments sold, not yet purchased:
U.S. government and agency securities.................. 19,463 17,203
Other sovereign government obligations................. 12,746 10,906
Corporate and other debt............................... 7,364 9,125
Corporate equities..................................... 10,579 13,046
Derivative contracts................................... 26,994 27,286
Physical commodities................................... 2,038 2,044
Securities sold under agreements to repurchase............ 129,535 122,695
Obligation to return securities received as collateral.... 12,350 13,163
Securities loaned......................................... 35,021 36,776
Payables:
Customers.............................................. 97,737 93,719
Brokers, dealers and clearing organizations............ 2,369 4,331
Interest and dividends................................. 2,377 2,761
Other liabilities and accrued expenses.................... 10,914 12,795
Long-term borrowings...................................... 47,198 49,668
-------- --------
469,483 460,636
-------- --------
Capital Units............................................. 66 66
-------- --------
Preferred Securities Issued by Subsidiaries............... 1,210 1,210
-------- --------
Commitments and contingencies
Shareholders' equity:
Preferred stock........................................ -- 345
Common stock ($0.01 par value, 3,500,000,000 shares
authorized, 1,211,685,904 and 1,211,685,904 shares
issued, 1,101,194,353 and 1,093,006,744 shares
outstanding at February 28, 2002 and November 30,
2001, respectively)................................... 12 12
Paid-in capital........................................ 3,675 3,745
Retained earnings...................................... 23,865 23,270
Employee stock trust................................... 3,054 3,086
Accumulated other comprehensive income (loss).......... (263) (262)
-------- --------
Subtotal.............................................. 30,343 30,196
Note receivable related to ESOP........................ (29) (31)
Common stock held in treasury, at cost ($0.01 par
value, 110,491,551 and 118,679,160 shares at
February 28, 2002 and November 30, 2001,
respectively)......................................... (6,368) (6,935)
Common stock issued to employee trust.................. (3,054) (2,514)
-------- --------
Total shareholders' equity............................ 20,892 20,716
-------- --------
Total liabilities and shareholders' equity................ $491,651 $482,628
======== ========
</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
February 28,
-----------------------------
2002 2001
-------------- --------------
(unaudited)
<S> <C> <C>
Revenues:
Investment banking..................................................... $ 684 $ 981
Principal transactions:
Trading............................................................. 1,122 1,685
Investments......................................................... 33 (46)
Commissions............................................................ 777 851
Fees:
Asset management, distribution and administration................... 1,016 1,109
Merchant and cardmember............................................. 341 313
Servicing........................................................... 541 427
Interest and dividends................................................. 3,832 7,236
Other.................................................................. 194 125
-------------- --------------
Total revenues...................................................... 8,540 12,681
Interest expense....................................................... 2,936 6,172
Provision for consumer loan losses..................................... 345 213
-------------- --------------
Net revenues........................................................ 5,259 6,296
-------------- --------------
Non-interest expenses:
Compensation and benefits........................................... 2,488 2,839
Occupancy and equipment............................................. 200 218
Brokerage, clearing and exchange fees............................... 179 167
Information processing and communications........................... 320 352
Marketing and business development.................................. 251 366
Professional services............................................... 225 334
Other............................................................... 249 320
-------------- --------------
Total non-interest expenses..................................... 3,912 4,596
-------------- --------------
Income before income taxes, dividends on preferred securities issued by
subsidiaries and cumulative effect of accounting change.............. 1,347 1,700
Provision for income taxes............................................. 477 618
Dividends on preferred securities issued by subsidiaries............... 22 7
-------------- --------------
Income before cumulative effect of accounting change................... 848 1,075
Cumulative effect of accounting change................................. -- (59)
-------------- --------------
Net income............................................................. $ 848 $ 1,016
============== ==============
Preferred stock dividend requirements.................................. -- $ 9
============== ==============
Earnings applicable to common shares................................... $ 848 $ 1,007
============== ==============
Earnings per common share:
Basic before cumulative effect of accounting change................. $ 0.78 $ 0.98
Cumulative effect of accounting change.............................. -- (0.05)
-------------- --------------
Basic............................................................... $ 0.78 $ 0.93
============== ==============
Diluted before cumulative effect of accounting change............... $ 0.76 $ 0.94
Cumulative effect of accounting change.............................. -- (0.05)
-------------- --------------
Diluted............................................................. $ 0.76 $ 0.89
============== ==============
Average common shares outstanding:
Basic............................................................... 1,082,380,245 1,089,270,364
============== ==============
Diluted............................................................. 1,112,959,092 1,134,150,225
============== ==============
</TABLE>

See Notes to Condensed Consolidated Financial Statements.

2
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(dollars in millions)

<TABLE>
<CAPTION>
Three Months
Ended
February 28,
------------
2002 2001
---- ------
(unaudited)
<S> <C> <C>
Net income.................................... $848 $1,016
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustment.... (8) (18)
Cumulative effect of accounting change..... -- (13)
Net change in cash flow hedges............. 7 (60)
---- ------
Comprehensive income.......................... $847 $ 925
==== ======
</TABLE>



See Notes to Condensed Consolidated Financial Statements.

3
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
February 28,
-----------------
2002 2001
------- --------
(unaudited)
<S> <C> <C>
Cash flows from operating activities
Net income........................................................................... $ 848 $ 1,016
Adjustments to reconcile net income to net cash used for operating activities:
Non-cash charges included in net income:
Gain on sale of building........................................................ 73 --
Cumulative effect of accounting change.......................................... -- 59
Other non-cash charges included in net income................................... 567 509
Changes in assets and liabilities:
Cash and securities deposited with clearing organizations or segregated under
federal and other regulations................................................... (2,497) 4,853
Financial instruments owned, net of financial instruments sold, not yet purchased. (8,241) (12,564)
Securities borrowed, net of securities loaned..................................... (3,990) 4,106
Receivables and other assets...................................................... 6,284 (3,146)
Payables and other liabilities.................................................... (283) (2,224)
------- --------
Net cash used for operating activities............................................... (7,239) (7,391)
------- --------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities and aircraft under operating leases............................. (358) (524)
Net principal disbursed on consumer loans......................................... (2,039) (4,705)
Sales of consumer loans........................................................... 1,052 4,686
------- --------
Net cash used for investing activities............................................... (1,345) (543)
------- --------
Cash flows from financing activities
Net proceeds from short-term borrowings............................................. 7,416 9,853
Securities sold under agreements to repurchase, net of securities purchased under
agreements to resell.............................................................. 2,579 956
Net proceeds from:
Deposits.......................................................................... 264 599
Issuance of common stock.......................................................... 92 83
Issuance of put options........................................................... -- 5
Issuance of long-term borrowings.................................................. 239 3,043
Payments for:
Repurchases of common stock....................................................... (205) (524)
Repayments of long-term borrowings................................................ (2,326) (2,959)
Redemption of cumulative preferred stock.......................................... (345) --
Cash dividends.................................................................... (251) (263)
------- --------
Net cash provided by financing activities............................................ 7,463 10,793
------- --------
Net (decrease) increase in cash and cash equivalents................................. (1,121) 2,859
Cash and cash equivalents, at beginning of period.................................... 26,596 18,819
------- --------
Cash and cash equivalents, at end of period.......................................... $25,475 $ 21,678
======= ========
</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; financial advisory services, including advice on mergers and
acquisitions, restructurings, real estate and project finance; full-service
brokerage services; sales, trading, financing and market-making activities in
equity securities and related products and fixed income securities and related
products, including foreign exchange and commodities; principal investing,
including private equity activities; and aircraft financing activities. The
Company's Investment Management business provides global asset management
products and services for individual and institutional investors through three
principal distribution channels: a proprietary channel consisting of the
Company's financial advisors and investment representatives; a non-proprietary
channel consisting of third-party broker-dealers, banks, financial planners and
other intermediaries; and the Company's institutional channel. The Company's
Credit Services business includes the issuance of the Discover(R) Classic Card,
the Discover Gold Card, the Discover Platinum Card, the Morgan Stanley Card/SM/
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.
("MSDWI"), Morgan Stanley Investment 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 the
Company to make estimates and assumptions regarding the valuations of certain
financial instruments, consumer loan loss levels, the potential outcome of
litigation and other matters that affect the condensed consolidated financial
statements and related disclosures. The Company 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, 2001 (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 principal 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. To the extent financial instruments have extended
maturity dates, the Company's estimates of fair value may involve greater
subjectivity due to the lack of transparent market data available upon which to
base modeling assumptions. Purchases and sales of financial instruments, as
well as commission revenues and related expenses, 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 is 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.

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. The Company's designated fair
value hedges consist primarily of hedges of fixed rate borrowings, and its
designated cash flow hedges consist primarily of hedges of floating rate
borrowings. 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 accumulated other comprehensive income, net of tax effects, and amounts in
accumulated other comprehensive income are reclassified into earnings in the
same period or periods during which the hedged transaction affects earnings.
Ineffectiveness relating to fair value and cash flow hedges, if any, is
recorded within interest expense. The impact of hedge ineffectiveness on the
Company's condensed consolidated statements of income was not material for all
periods presented.

The Company also utilizes foreign exchange forward contracts to manage the
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 accumulated other comprehensive income 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.

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 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

6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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 its best estimates of the
key assumptions, including forecasted 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. Retained interests in securitized financial assets associated with the
Company's Securities business was approximately $89 million at February 28,
2002. Retained interests in credit card asset securitizations associated with
the Company's Credit Services business was approximately $7.0 billion at
February 28, 2002 (see Note 5). These retained interests are included in the
condensed consolidated statements of financial condition at fair value. Any
changes in the fair value of such retained interests are recognized in the
condensed consolidated statements of income. For the three months ended
February 28, 2002, the aggregate cash proceeds from securitizations were
approximately $6 billion.

2. Cumulative Effect of Accounting Change.

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 133, which established 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 accumulated 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.

3. Goodwill.

In June 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible
Assets." 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.
Intangible assets that do not have indefinite lives will continue to be
amortized over their useful lives and reviewed for impairment. The Company has
early adopted the provisions of SFAS No. 142, and accordingly discontinued the
amortization of goodwill effective December 1, 2001. During the quarter ending
May 31, 2002, the Company will complete the initial transitional goodwill
impairment test as required. The Company currently expects that the results of
its impairment test will not have a material effect on its financial condition
or results of operations.

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The following table presents a reconciliation of reported net income and
earnings per share to the amounts adjusted for the exclusion of goodwill
amortization, net of the related income tax effect:

<TABLE>
<CAPTION>
Three Months Ended
February 28,
--------------------
2002 2001
----- ------
(dollars in millions,
except per
share amounts)
<S> <C> <C>
Net Income
Income before cumulative effect of accounting change.. $ 848 $1,075
Add: Goodwill amortization, net of tax................ -- 17
----- ------
848 1,092
Cumulative effect of accounting change................ -- (59)
----- ------
Adjusted.............................................. $ 848 $1,033
===== ======
Basic earnings per common share
Basic before cumulative effect of accounting change... $0.78 $ 0.98
Add: Goodwill amortization, net of tax................ -- 0.02
----- ------
0.78 1.00
Cumulative effect of accounting change................ -- (0.05)
----- ------
Adjusted.............................................. $0.78 $ 0.95
===== ======

Diluted earnings per common share
Diluted before cumulative effect of accounting change. $0.76 $ 0.94
Add: Goodwill amortization, net of tax................ -- 0.01
----- ------
0.76 0.95
Cumulative effect of accounting change................ -- (0.05)
----- ------
Adjusted.............................................. $0.76 $ 0.90
===== ======
</TABLE>

Changes in the carrying amount of the Company's goodwill for the quarter
ended February 28, 2002, were as follows:

<TABLE>
<CAPTION>
Investment
Securities Management Total
---------- ---------- ------
(dollars in millions)
<S> <C> <C> <C>
Balance as of November 30, 2001 $470 $968 $1,438
Translation adjustments........ (5) -- (5)
---- ---- ------
Balance as of February 28, 2002 $465 $968 $1,433
==== ==== ======
</TABLE>

4. 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 also are treated as financing transactions and are carried at
the amounts of cash collateral advanced and received in connection with the
transactions.

8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The Company pledges its financial instruments owned to collateralize
repurchase agreements and other securities financings. Pledged securities that
can be sold or repledged by the secured party are identified as financial
instruments owned (pledged to various parties) on the condensed consolidated
statements of financial condition. 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 At
February 28, November 30,
2002 2001
------------ ------------
(dollars in millions)
<S> <C> <C>
Financial instruments owned:
U.S. government and agency securities $12,244 $ 9,310
Corporate and other debt............. 4,045 3,350
Corporate equities................... 2,637 2,850
------- -------
Total......................... $18,926 $15,510
======= =======
</TABLE>

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
to 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 and customer
margin loans. 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 February 28, 2002, the fair value
of securities received as collateral where the Company is permitted to sell or
repledge the securities was $346 billion, and the fair value of the portion
that has been sold or repledged was $315 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 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.

9
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


5. Consumer Loans.

Consumer loans were as follows:

<TABLE>
<CAPTION>
February 28, November 30,
2002 2001
------------ ------------
(dollars in millions)
<S> <C> <C>
General purpose credit card, mortgage and consumer installment $21,626 $20,955
Less:
Allowance for consumer loan losses......................... 873 847
------- -------
Consumer loans, net........................................... $20,753 $20,108
======= =======
</TABLE>

Activity in the allowance for consumer loan losses was as follows:

<TABLE>
<CAPTION>
Three Months Ended
February 28,
--------------------
2002 2001
---------- --------
(dollars in millions)
<S> <C> <C>
Balance beginning of period..................................... $847 $783
Additions:
Provision for consumer loan losses........................... 345 213
Deductions:
Charge-offs.................................................. 342 237
Recoveries................................................... (23) (27)
---------- --------
Net charge-offs................................................. 319 210
---------- --------
Balance end of period........................................... $873 $786
========== ========
</TABLE>

Interest accrued on general purpose credit card loans subsequently charged
off, recorded as a reduction of interest revenue, was $57 million in the
quarter ended February 28, 2002, and $40 million in the quarter ended February
28, 2001.

At February 28, 2002, the Company had commitments to extend credit for
consumer loans in the amount of approximately $300 billion. Commitments to
extend credit arise from agreements with customers for unused lines of credit
on certain credit cards, provided there is no violation of conditions
established in the related agreement. These commitments, substantially all of
which the Company can terminate at any time and which do not necessarily
represent future cash requirements, are periodically reviewed based on account
usage and customer creditworthiness.

The Company received net proceeds from consumer loan asset securitizations
of $1,052 million in the quarter ended February 28, 2002 and $4,686 million in
the quarter ended February 28, 2001.

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 February
28, 2002, the Company had $7.0 billion of retained interests, including $4.7
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.

10
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


For the quarter ended February 28, 2002, the Company completed credit card
asset securitizations of $1.1 billion and recognized net securitization gains
of $8 million as servicing fees in the Company's condensed consolidated
statements of income. The uncollected balances of general purpose credit card
loans sold through asset securitizations were $29,015 million at February 28,
2002 and $29,247 million at November 30, 2001.

Key economic assumptions used in measuring the Residual Interests at the
date of securitization resulting from credit card asset securitizations
completed during the fiscal quarter ended February 28, 2002 were as follows:

<TABLE>
<S> <C>
Weighted average life (in months)................ 6.1
Payment rate (rate per month).................... 16.88%
Credit losses (rate per annum)................... 6.95%
Discount rate (rate per annum)................... 16.50%
</TABLE>


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

<TABLE>
<CAPTION>
At
February 28,
2002
------------
<S> <C>
Residual Interests (carrying amount/fair value) $ 219
Weighted average life (in months).............. 6.1
Payment rate (rate per month).................. 16.88%
Impact on fair value of 10% adverse change.. $ (15)
Impact on fair value of 20% adverse change.. $ (28)
Credit losses (rate per annum)................. 6.95%
Impact on fair value of 10% adverse change.. $ (71)
Impact on fair value of 20% adverse change.. $ (141)
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% or 20% 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
sensitivities. In addition, the sensitivity analysis does not consider any
corrective action that the Company 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>
Three Months Ended
February 28, 2002
------------------
<S> <C>
Proceeds from new credit card asset securitizations............... $ 1.1
Proceeds from collections reinvested in previous credit card asset
securitizations................................................. $13.7
Contractual servicing fees received............................... $ 0.1
Cash flows received from retained interests....................... $ 0.5
</TABLE>

11
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


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

<TABLE>
<CAPTION>
At Three Months Ended
February 28, 2002 February 28, 2002
---------------------- ------------------
Loans Loans Average Net Credit
Outstanding Delinquent Loans Losses
----------- ---------- ------- ----------
(dollars in billions)
<S> <C> <C> <C> <C>
Managed general purpose credit card loans $49.6 $3.3 $50.4 $0.8
Less: Securitized general purpose credit
card loans............................. 29.0
-----
Owned general purpose credit card loans.. $20.6
=====
</TABLE>

6. Long-Term Borrowings.

Long-term borrowings at February 28, 2002 scheduled to mature within one
year aggregated $8,324 million.

During the quarter ended February 28, 2002, the Company issued senior notes
aggregating $241 million, including non-U.S. dollar currency notes aggregating
$46 million. 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: 2003,
$162 million; 2004, $1 million; 2005, $3 million and thereafter, $75 million.
In the quarter ended February 28, 2002, $2,326 million of senior notes were
repaid.

In April 2002, the Company completed the sale of a $7.3 billion global bond
offering, the largest bond sale in the Company's history.

The weighted average maturity of the Company's long-term borrowings, based
upon stated maturity dates, was approximately 4 years at February 28, 2002.

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

Preferred stock of the Company was composed of the following issue:

<TABLE>
<CAPTION>
Shares Outstanding at Balance at
------------------------- -------------------------
February 28, November 30, February 28, November 30,
2002 2001 2002 2001
------------ ------------ ------------ ------------
(dollars in millions)
<S> <C> <C> <C> <C>
Series A Fixed/Adjustable Rate Cumulative Preferred
Stock, stated value $200 per share............... -- 1,725,000 $ -- $345
</TABLE>

On December 3, 2001, the Company redeemed all 1,725,000 outstanding shares
of its Series A Fixed/Adjustable Rate 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
Series A Fixed/Adjustable Rate 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 Capital Units outstanding
was $66 million at both February 28, 2002 and November 30, 2001.

12
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


MSDW Capital Trust I, a consolidated 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.

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

8. 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 $5,242 million at February 28, 2002, which exceeded the amount required
by $4,583 million. MSDWI's net capital totaled $1,418 million at February 28,
2002, which exceeded the amount required by $1,293 million. MSIL, a
London-based broker-dealer subsidiary, is subject to the capital requirements
of the Financial Services 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 February 28, 2002, 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, maintains certain operating restrictions that have been reviewed by
various rating agencies.

The Company repurchased approximately 4 million and 7 million shares of its
common stock during the quarters ended February 28, 2002 and 2001, respectively.

13
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


9. Earnings per Share.

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

<TABLE>
<CAPTION>
Three Months Ended
February 28,
-----------------
2002 2001
------ ------
<S> <C> <C>
Basic EPS:
Income before cumulative effect of accounting change..................... $ 848 $1,075
Cumulative effect of accounting change................................... -- (59)
Preferred stock dividend requirements.................................... -- (9)
------ ------
Net income applicable to common shareholders............................. $ 848 $1,007
====== ======
Weighted average common shares outstanding............................... 1,082 1,089
====== ======
Basic EPS before cumulative effect of accounting change.................. $ 0.78 $ 0.98
Cumulative effect of accounting change................................... -- (0.05)
------ ------
Basic EPS................................................................... $ 0.78 $ 0.93
====== ======
Diluted EPS:
Income before cumulative effect of accounting change..................... $ 848 $1,075
Cumulative effect of accounting change................................... -- (59)
Preferred stock dividend requirements.................................... -- (9)
------ ------
Net income applicable to common shareholders............................. $ 848 $1,007
====== ======
Weighted average common shares outstanding............................... 1,082 1,089
Effect of dilutive securities:
Stock options........................................................ 30 45
Convertible debt..................................................... 1 --
------ ------
Weighted average common shares outstanding and common stock equivalents.. 1,113 1,134
====== ======
Diluted EPS before cumulative effect of accounting change................ $ 0.76 $ 0.94
Cumulative effect of accounting change................................... -- (0.05)
------ ------
Diluted EPS................................................................. $ 0.76 $ 0.89
====== ======
</TABLE>

At February 28, 2002, there were approximately 64 million stock options
outstanding that were excluded from the computation of diluted EPS, as the
exercise price of such options exceeded the average price per share of the
Company's common stock for the three months ended February 28, 2002.

10. Commitments and Contingencies.

At February 28, 2002 and November 30, 2001, the Company had approximately
$5.2 billion and $4.5 billion, respectively, of letters of credit outstanding
to satisfy various collateral requirements.

The Company has commitments to fund certain fixed assets and other less
liquid investments, including at February 28, 2002, approximately $760 million
in connection with its private equity and other principal investment
activities. Additionally, the Company has provided and will continue to provide
financing, including margin lending and other extensions of credit to clients
(including subordinated loans on an interim basis to companies associated with
its investment banking and its private equity and other principal investment
activities), that may subject the Company to increased credit and liquidity
risks.

14
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


In connection with its aircraft financing business, the Company has entered
into agreements to purchase aircraft and related equipment. As of February 28,
2002, the aggregate amount of such purchase commitments was $261 million. All
of the aircraft to be acquired under these purchase obligations are subject to
contractual lease arrangements.

In connection with certain of its business activities, the Company provides,
on a selective basis, through certain of its subsidiaries (including Morgan
Stanley Bank) 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 of these loans. At February 28, 2002, the Company provided commitments
associated with these activities to investment grade issuers aggregating $4.4
billion and commitments to non-investment grade issuers aggregating $0.9
billion. Since these commitments may expire unused, the total commitment amount
does not necessarily reflect the actual future cash funding requirements.

Financial instruments sold, not yet purchased represent obligations of the
Company to deliver specified financial instruments at contracted prices,
thereby creating commitments to purchase the financial instruments in the
market at prevailing prices. Consequently, the Company's ultimate obligation to
satisfy the sale of financial instruments sold, not yet purchased, may exceed
the amounts recognized in the condensed consolidated statements of financial
condition.

In the normal course of business, the Company has been named as a defendant
in various legal actions, including arbitrations, arising in connection with
its activities as a global diversified financial services institution. Some of
the legal actions include claims for substantial compensatory and/or punitive
damages or claims for indeterminate amounts of damages. The Company is also
involved, from time to time, in investigations and proceedings by governmental
and self-regulatory agencies. Some of these legal actions, investigations and
proceedings may result in adverse judgments, penalties or fines. In view of the
inherent difficulty of predicting the outcome of such matters, particularly in
cases in which claimants seek substantial or indeterminate damages, the Company
cannot predict with certainty what the eventual loss or range of loss related
to such matters will be. The Company believes, based on current knowledge and
after consultation with counsel, that the outcome of such matters will not have
a material adverse effect on the condensed consolidated financial condition of
the Company, although the outcome could be material to the Company's operating
results for a particular period, depending, upon other things, on the level of
the Company's income for such period.

11. Derivative Contracts.

In the normal course of business, the Company enters into a variety of
derivative contracts related to financial instruments and commodities. The
Company uses swap agreements and other derivatives in managing its interest
rate exposure. The Company also uses forward and option contracts, futures and
swaps in its trading activities; these derivative instruments also are used to
hedge the U.S. dollar cost of certain foreign currency exposures. In addition,
financial futures and forward contracts are actively traded by the Company and
are used to hedge proprietary inventory. The Company also enters into delayed
delivery, when-issued, and warrant and option contracts involving securities.
These instruments generally represent future commitments to swap interest
payment streams, exchange currencies or purchase or sell other financial
instruments on specific terms at specified future dates. Many of these products
have maturities that do not extend beyond one year, although swaps and options
and warrants on equities typically have longer maturities. For further
discussion of these matters, refer to "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Derivative Financial
Instruments" and Note 10 to the consolidated financial statements for the
fiscal year ended November 30, 2001, included in the Form 10-K.

15
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



These derivative instruments involve varying degrees of 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 February
28, 2002 and November 30, 2001 is summarized in the tables below, showing the
fair value of the related assets by counterparty credit rating. The actual
credit ratings are determined by external rating agencies or by equivalent
ratings used by the Company's Credit Department:


<TABLE>
<CAPTION>

Collateralized Other
Non- Non-
Investment Investment
AAA AA A BBB Grade Grade Total
------ ------- ------ --- -------------- ---------- -------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C> <C>
At February 28, 2002
Interest rate and currency swaps and options
(including caps, floors and swap options) and other
fixed income securities contracts.................. $4,699 $ 7,172 $4,971 $2,050 $421 $ 377 $19,690
Foreign exchange forward contracts and options...... 83 894 1,404 397 -- 161 2,939
Equity securities contracts (including equity swaps,
warrants and options).............................. 1,426 1,084 750 181 19 165 3,625
Commodity forwards, options and swaps............... 342 1,026 2,023 1,090 138 941 5,560
------ ------- ------ ------ ---- ------ -------
Total............................................ $6,550 $10,176 $9,148 $3,718 $578 $1,644 $31,814
====== ======= ====== ====== ==== ====== =======
Percent of total.................................... 20% 32% 29% 12% 2% 5% 100%
====== ======= ====== ====== ==== ====== =======
At November 30, 2001
Interest rate and currency swaps and options
(including caps, floors and swap options) and other
fixed income securities contracts.................. $4,465 $ 5,910 $6,144 $1,482 $488 $ 631 $19,120
Foreign exchange forward contracts and options...... 76 1,051 1,090 212 -- 269 2,698
Equity securities contracts (including equity swaps,
warrants and options).............................. 1,879 1,392 662 40 85 283 4,341
Commodity forwards, options and swaps............... 367 941 1,690 1,195 173 1,553 5,919
------ ------- ------ ------ ---- ------ -------
Total............................................ $6,787 $ 9,294 $9,586 $2,929 $746 $2,736 $32,078
====== ======= ====== ====== ==== ====== =======
Percent of total.................................... 21% 29% 30% 9% 2% 9% 100%
====== ======= ====== ====== ==== ====== =======
</TABLE>

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

16
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


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

12. 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; financial advisory services, including advice on mergers and
acquisitions, restructurings, real estate and project finance; full-service
brokerage services; sales, trading, financing and market-making activities in
equity securities and related products and fixed income securities and related
products, including foreign exchange and commodities; principal investing,
including private equity activities; and aircraft financing activities. The
Company's Investment Management business provides global asset management
products and services for individual and institutional investors through three
principal distribution channels: a proprietary channel consisting of the
Company's financial advisors and investment representatives; a non-proprietary
channel consisting of third-party broker-dealers, banks, financial planners and
other intermediaries; and the Company's institutional channel. The Company's
Credit Services business includes the issuance of the Discover Classic Card,
the Discover Gold 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 February 28, 2002 Securities Management Services Total
- ------------------------------------ ---------- ---------- -------- ------
(dollars in millions)
<S> <C> <C> <C> <C>
All other net revenues............................................. $3,226 $598 $539 $4,363
Net interest....................................................... 605 7 284 896
------ ---- ---- ------
Net revenues....................................................... $3,831 $605 $823 $5,259
====== ==== ==== ======

Income before taxes and dividends on preferred securities issued by
subsidiaries..................................................... $ 858 $234 $255 $1,347
Provision for income taxes......................................... 297 92 88 477
Dividends on preferred securities issued by subsidiaries........... 22 -- -- 22
------ ---- ---- ------
Net income......................................................... $ 539 $142 $167 $ 848
====== ==== ==== ======
</TABLE>

17
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


<TABLE>
<CAPTION>
Investment Credit
Three Months Ended February 28, 2001(1) Securities Management Services Total
- --------------------------------------- ---------- ---------- -------- --------
(dollars in millions)
<S> <C> <C> <C> <C>
All other net revenues.......................................... $ 4,039 $ 666 $ 527 $ 5,232
Net interest.................................................... 709 22 333 1,064
-------- ------- ------- --------
Net revenues.................................................... $ 4,748 $ 688 $ 860 $ 6,296
======== ======= ======= ========
Income before taxes, dividends on preferred securities issued by
subsidiaries and cumulative effect of accounting change....... $ 1,214 $ 255 $ 231 $ 1,700
Provision for income taxes...................................... 427 102 89 618
Dividends on preferred securities issued by subsidiaries........ 7 -- -- 7
-------- ------- ------- --------
Income before cumulative effect of accounting change............ 780 153 142 1,075
Cumulative effect of accounting change.......................... (46) -- (13) (59)
-------- ------- ------- --------
Net income...................................................... $ 734 $ 153 $ 129 $ 1,016
======== ======= ======= ========

Investment Credit
Total Assets(2) Securities Management Services Total
- --------------- ---------- ---------- -------- --------
(dollars in millions)
February 28, 2002............................................... $461,063 $ 5,003 $25,585 $491,651
======== ======= ======= ========
November 30, 2001............................................... $452,421 $ 5,076 $25,131 $482,628
======== ======= ======= ========
</TABLE>
- --------
(1)Certain reclassifications have been made to prior period amounts to conform
to the current presentation.
(2)Corporate assets have been fully allocated to the Company's business
segments.

13. Terrorist Attacks.

On September 11, 2001, the U.S. experienced terrorist attacks targeted
against New York City and Washington, D.C. The attacks in New York City
destroyed the World Trade Center complex, where approximately 3,700 of the
Company's employees were located. Through the implementation of its business
recovery plans, the Company relocated its displaced employees to other
facilities.

The Company has recognized costs related to the terrorist attacks, which
have been offset by an expected insurance recovery. These costs and the related
expected insurance recovery pertain to write-offs of leasehold improvements and
destroyed technology and telecommunications equipment in the World Trade Center
complex, employee relocation and certain other employee-related expenditures,
and other business recovery costs. Such costs amounted to $47 million for the
quarter ended February 28, 2002 and $56 million for the fiscal year ended
November 30, 2001.

14. Gain on Sale of Building.

During the quarter ended February 28, 2002, the Company recorded a gain of
$73 million related to the sale of a 1 million square-foot office tower in New
York City that had been under construction since 1999. The gain is included
within other revenues in the Company's condensed consolidated statements of
income. The Company allocated $60 million of the gain to its Securities segment
and $13 million of the gain to its Investment Management segment. The
allocation was based upon occupancy levels originally planned for the building.

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 February
28, 2002, and the related condensed consolidated statements of income,
comprehensive income, and cash flows for the three month periods ended February
28, 2002 and 2001. 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, 2001, 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, 2001; and, in our report dated January 11, 2002, 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, 2001 is fairly stated, in all
material respects, in relation to the consolidated statement of financial
condition from which it has been derived.

/S/ DELOITTE & TOUCHE LLP

New York, New York
April 10, 2002

19
Item 2.

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; financial advisory services, including advice on mergers and
acquisitions, restructurings, real estate and project finance; full-service
brokerage services; sales, trading, financing and market-making activities in
equity securities and related products and fixed income securities and related
products, including foreign exchange and commodities; principal investing,
including private equity activities; and aircraft financing activities. The
Company's Investment Management business provides global asset management
products and services for individual and institutional investors through three
principal distribution channels: a proprietary channel consisting of the
Company's financial advisors and investment representatives; a non-proprietary
channel consisting of third-party broker-dealers, banks, financial planners and
other intermediaries; and the Company's institutional channel. The Company's
Credit Services business includes the issuance of the Discover(R) Classic Card,
the Discover Gold Card, the Discover Platinum Card, the Morgan Stanley Card/SM/
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 use of electronic communications trading networks);
the availability and cost of credit; inflation; investor sentiment; and
legislative, legal and regulatory developments. Such factors also may have an
impact on the Company's ability to achieve its strategic objectives on a global
basis, including (without limitation) 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 the results of Credit Services.

- --------
*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 businesses that
could affect the matters referred to in such statements.

20
The Company's results of operations also may be materially affected by
competitive factors. Included among the principal competitive factors affecting
the Securities business are the quality of its professionals and other
personnel, its products and services, relative pricing and innovation.
Competition in the Company's 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 financial
service providers, sponsors of mutual funds and other companies offering
financial services both in the U.S. and globally and through the Internet. 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 may 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 Company has 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,
2001 (the "Form 10-K").

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, enhancement of its global franchise and
management of costs and its capital structure. 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, costs and its capital position. 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.

Global Market and Economic Conditions in the Quarter Ended February 28, 2002

Although the global economy demonstrated some initial signs of recovery,
conditions in the global financial markets remained difficult in the first
quarter of fiscal 2002. Such conditions contributed to the decline in the
Company's net revenues and net income as compared to the quarter ended February
28, 2001.

In the U.S., the first quarter of fiscal 2002 began amid continuing concerns
about the depressed level of economic activity that existed during much of
fiscal 2001. As a result, in December 2001 the Federal Reserve Board (the
"Fed") continued its aggressive policy of easing interest rates by lowering
both the discount rate and the overnight lending rate by 0.25%. This followed
the Fed's interest rate actions in fiscal 2001, during which it lowered both
the discount rate and the overnight lending rate by an aggregate of 4.5%.
During the latter half of the quarter, there were certain indications of
increased economic activity, including a decline in the unemployment rate,
improved consumer confidence and an increase in manufacturing activity.
However, conditions in the financial markets remained difficult, reflecting
investors' reaction to several significant corporate bankruptcies and increased
concerns about the quality of corporate earnings.

21
In Europe, there were also preliminary indications that economic performance
was beginning to improve, as certain business survey data within the region was
generally positive. There were also indications that industrial production was
beginning to recover from the declines experienced during much of fiscal 2001.
As a result of these developments, as well as indications of increased economic
activity in the U.S., the European Central Bank left the benchmark interest
rate within the region unchanged during the quarter. In the U.K., there were
increased expectations of recovery in the level of consumer spending and
business activity, and the Bank of England left the benchmark interest rate
unchanged during the quarter.

Economic and market conditions continued to be difficult in the Far East
during the quarter ended February 28, 2002. In Japan, financial markets
continued to be adversely impacted by the worsening condition of the nation's
economy. The deceleration of global economic growth continued to negatively
impact the level of Japan's exports, industrial production, corporate earnings
and investment. Concerns over the banking sector, including the continued
increase in the level of non-performing bank loans, the slow pace of structural
reforms and deflationary pressures, also negatively affected Japan's economy.
In addition, consumer spending remained sluggish, reflecting an increased
unemployment rate and a decline in consumer confidence. Certain nations
elsewhere in the Far East, such as Taiwan and Korea, experienced a recovery in
the level of exports and manufacturing output, primarily reflecting improved
conditions within the global communications and technology sectors.

Results of the Company for the Quarter ended February 28, 2002

The Company's net income in the quarter ended February 28, 2002 was $848
million, a decrease of 17% from the comparable period of fiscal 2001. The
Company's net income for the quarter ended February 28, 2001 included a charge
of $59 million for the cumulative effect of an accounting change associated
with the Company's adoption, on December 1, 2000, of Statement of Financial
Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments
and Hedging Activities," as amended. Excluding the cumulative effect of the
accounting change, the Company's net income for the quarter ended February 28,
2002 was 21% below the comparable period of fiscal 2001.

Diluted earnings per common share were $0.76 in the quarter ended February
28, 2002 as compared to $0.89 in the quarter ended February 28, 2001. Excluding
the cumulative effect of the accounting change in the quarter ended February
28, 2001, the Company's diluted earnings per share were $0.94. The Company's
annualized return on common equity for the quarter ended February 28, 2002 was
16.4% as compared to 22.5% (excluding the cumulative effect of the accounting
change) in the comparable period of fiscal 2001.

The decrease in net income in the quarter ended February 28, 2002 as
compared to the prior year period was primarily attributable to the Company's
Securities business, which recorded lower investment banking and principal
trading revenues, partially offset by lower non-interest expenses.

At February 28, 2002, the Company had approximately 60,000 employees
worldwide, a decrease of 6% from February 28, 2001. The reduction in staffing
levels reflected the Company's efforts to manage costs in light of the weakened
global economy and reduced business activity.

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. Certain
reclassifications have been made to prior-period amounts to conform to the
current year's presentation.

22
Critical Accounting Policies

For a discussion of the Company's accounting policies that may involve a
higher degree of judgment and complexity, refer to "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Critical Accounting
Policies" included in the Form 10-K.

23
Securities

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
February 28,
-----------------
2002 2001
------ -------
(unaudited)
<S> <C> <C>
Revenues:
Investment banking............................................................... $ 675 $ 962
Principal transactions:
Trading...................................................................... 1,122 1,685
Investments.................................................................. 32 (47)
Commissions...................................................................... 766 839
Asset management, distribution and administration fees........................... 457 486
Interest and dividends........................................................... 3,271 6,540
Other............................................................................ 174 114
------ -------
Total revenues............................................................... 6,497 10,579
Interest expense.................................................................... 2,666 5,831
------ -------
Net revenues................................................................. 3,831 4,748
------ -------
Non-interest expenses:
Compensation and benefits........................................................ 2,121 2,442
Occupancy and equipment.......................................................... 167 177
Brokerage, clearing and exchange fees............................................ 126 117
Information processing and communications........................................ 219 242
Marketing and business development............................................... 103 149
Professional services............................................................ 126 223
Other............................................................................ 111 184
------ -------
Total non-interest expenses.................................................. 2,973 3,534
------ -------
Income before income taxes, dividends on preferred securities issued by subsidiaries
and cumulative effect of accounting change........................................ 858 1,214
Provision for income taxes.......................................................... 297 427
Dividends on preferred securities issued by subsidiaries............................ 22 7
------ -------
Income before cumulative effect of accounting change................................ 539 780
Cumulative effect of accounting change.............................................. -- (46)
------ -------
Net income................................................................... $ 539 $ 734
====== =======
</TABLE>

Securities net revenues were $3,831 million in the quarter ended February
28, 2002, a decrease of 19% from the comparable period of fiscal 2001.
Securities net income for the quarter ended February 28, 2002 was $539 million,
a decrease of 27% from the comparable period of fiscal 2001. Securities net
income in the quarter ended February 28, 2001 included a charge of $46 million
from the cumulative effect of an accounting change associated with the
Company's adoption of SFAS No. 133 on December 1, 2000. Excluding the
cumulative effect of the accounting change, Securities net income decreased 31%
from the comparable period of fiscal 2001. The decreases in net revenues and
net income were primarily attributable to lower revenues from the Company's
investment banking and sales and trading activities, as well as lower revenues
from the Company's individual securities business. These decreases were
partially offset by higher revenues from principal investing activities, a gain
on the sale of a building, and lower levels of non-interest expenses, including
lower incentive-based compensation costs.

24
Investment Banking

Investment banking revenues are derived from the underwriting of securities
offerings and fees from advisory services. Investment banking revenues in the
quarter ended February 28, 2002 decreased 30% from the comparable period of
fiscal 2001, primarily due to lower revenues from merger, acquisition and
restructuring activities and fixed income underwriting transactions.

Revenues from merger, acquisition and restructuring activities decreased 35%
to $292 million in the quarter ended February 28, 2002 from the comparable
period of fiscal 2001. The sharp decline in the volume of merger and
acquisition transaction activity that characterized fiscal 2001 continued in
the first quarter of fiscal 2002. The global market for such transactions was
negatively affected by the difficult global economic conditions and uncertainty
in the global financial markets. In addition to the decline in transaction
volume, the average transaction size also decreased during the quarter. Given
current market and economic conditions, it is uncertain at what pace merger,
acquisition and restructuring transactions will occur in future periods.

Underwriting revenues declined 25% to $383 million in the quarter ended
February 28, 2002 from the comparable period of fiscal 2001.

Equity underwriting revenues in the quarter ended February 28, 2002
increased modestly, primarily reflecting a higher volume of convertible equity
offerings. However, given current economic and market conditions, it is
uncertain at what pace transactions will occur in future periods.

Fixed income underwriting revenues in the quarter ended February 28, 2002
declined as compared to those recorded during the quarter ended February 28,
2001. The volume of fixed income underwriting transactions declined primarily
due to increased volatility in corporate credit spreads, triggered by corporate
bankruptcy filings and concerns over the quality of corporate earnings.

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
the Company's securities positions. 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, including any associated commissions, 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 33% in the quarter ended February 28,
2002 from the comparable period of fiscal 2001. The decrease reflected lower
levels of equity and commodity trading revenues, partially offset by higher
fixed income trading revenues.

Equity trading revenues decreased during the quarter ended February 28,
2002, primarily reflecting lower revenues from trading cash and derivative
equity products, as well as lower revenues from certain proprietary trading
activities. Conditions in the equity markets were less favorable than in the
first quarter of fiscal 2001, particularly in the U.S. and in Europe, as
trading volume and market volatility both declined. The decline in equity
trading revenues also reflected a decline in trading activity and opportunities
related to lower new issue volume. Equity trading revenues were also affected
by the Company's new pricing structure for executing transactions on the NASDAQ
(see "Commissions" herein).

Fixed income trading revenues increased in the quarter ended February 28,
2002 from the comparable period of fiscal 2001, reflecting higher revenues from
trading interest rate derivative products and global high-yield fixed income
securities, partially offset by lower revenues from trading government and
investment grade fixed income securities. Trading revenues from interest rate
derivative products were positively impacted by higher transaction volume. The
increase in global high-yield trading revenues was primarily due to more
favorable market conditions in the first quarter of fiscal 2002 as compared to
the prior year period. The decrease in government trading revenues was
primarily due to less favorable market conditions, including lower volatility
and reduced liquidity in the U.S. government market. The decrease in investment
grade fixed income revenues also reflected a less favorable trading
environment, as corporate credit spreads widened due to concerns over the

25
quality of corporate earnings. Commodity trading revenues decreased as compared
to the then-record revenues recorded during the quarter ended February 28,
2001. The decline was primarily attributable to lower revenues from electricity
trading, reflecting a decline in the level and volatility of electricity prices
as compared to the prior year. Lower revenues from natural gas trading also
contributed to the decrease. Foreign exchange trading revenues decreased
modestly in the quarter ended February 28, 2002 as compared to the prior year
period. The decrease in foreign exchange trading revenues was primarily due to
lower customer volumes and volatility.

Principal transaction net investment gains aggregating $32 million were
recorded in the quarter ended February 28, 2002, as compared to net losses of
$47 million in the quarter ended February 28, 2001. Fiscal 2002's results
primarily include unrealized gains in certain of the Company's real estate
investments. Fiscal 2001's results include unrealized losses in certain of the
Company's private equity investments, primarily reflecting difficult market
conditions in the technology and telecommunications sectors.

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 9% in the quarter
ended February 28, 2002 from the comparable period of fiscal 2001. The decline
was primarily related to lower commission revenues resulting from lower levels
of retail investor participation in the equity markets, as well as lower
institutional commission revenues from markets in Europe and Japan. This
decline was partially offset by higher institutional commission revenues in the
U.S. and the impact of a new commission-based pricing structure for executing
transactions on the NASDAQ.

In January 2002, the Company began implementing a commission-based pricing
structure for executing transactions on the NASDAQ. Prior to January 2002, the
Company operated its NASDAQ equity business through market-making activities,
which were primarily based on earning a spread between the bid and ask prices.
In prior periods, such market-making activities were reported in principal
transaction trading revenues. As a result of the new pricing structure, certain
revenues earned from NASDAQ equity trading activities are now included in
commission revenues.

Net Interest

Interest and dividend revenues and interest 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 interest expense are
integral components of trading activities. In assessing the profitability of
trading activities, the Company views net interest, commissions 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, including any associated commissions, 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, 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 decreased 15% in the quarter ended February
28, 2002 from the comparable period of fiscal 2001, partially reflecting the
level and mix of interest earning assets and interest bearing liabilities
during the respective periods as well as certain trading strategies utilized in
the Company's institutional securities business. The decrease also reflected
lower net revenues from brokerage services provided to institutional and
individual customers, including a decrease in the level of customer margin
loans.

Asset Management, Distribution and Administration Fees

Asset management, distribution and administration fees include revenues from
asset management services, including fees for promoting and distributing mutual
funds ("12b-1 fees") and fees for investment management

26
services provided to segregated customer accounts pursuant to various
contractual arrangements in connection with the Company's Investment Consulting
Services ("ICS") business. The Company receives 12b-1 fees for services it
provides in promoting and distributing certain open-ended mutual funds. These
fees are based on either the average daily fund net asset balances or average
daily aggregate net fund sales and are affected by changes in the overall level
and mix of assets under management or supervision. Asset management,
distribution and administration fees also include revenues from individual
investors electing a fee-based pricing arrangement under the Company's Morgan
Stanley Choice service and technology platform.

Asset management, distribution and administration revenues decreased 6% in
the quarter ended February 28, 2002 from the comparable period of fiscal 2001.
The decrease was primarily attributable to lower 12b-1 fees from promoting and
distributing mutual funds, reflecting a decrease in individual investors'
mutual fund asset levels.

Other

Other revenues primarily consist of net rental and other revenues associated
with the Company's aircraft financing business, as well as account fees and
other miscellaneous service fees associated with the Company's individual
securities activities. Other revenues increased 53% during the quarter ended
February 28, 2002 from the comparable period of fiscal 2001. The increase
primarily reflects the inclusion of a $73 million gain (of which $60 million
was allocated to the Securities segment) related to the Company's sale of a 1
million-square-foot office tower in New York City that was under construction
since 1999. In addition, increased customer account fees from the Company's
individual securities activities were offset by a modest decline in revenues
from the Company's aircraft financing business, reflecting lower lease rates
and a higher number of unleased aircraft.

The terrorist attacks on the U.S. that occurred in September 2001 have had
an adverse impact on the global aviation industry and on the results of the
Company's aircraft financing business. While there is much uncertainty
regarding the potential long-term impact of the terrorist attacks, the Company
currently believes that the conditions caused by the attacks could continue to
have an adverse impact on the results of its aircraft financing business.

Non-Interest Expenses

Total non-interest expenses decreased 16% in the quarter ended February 28,
2002 from the comparable period of fiscal 2001. Compensation and benefits
expense decreased 13%, principally reflecting lower incentive-based
compensation due to lower levels of revenues and earnings. Excluding
compensation and benefits expense, non-interest expenses decreased 22%.
Occupancy and equipment expense decreased 6%, primarily due to lower rent
expense resulting from the utilization of business interruption facilities
after the loss of the World Trade Center complex in the fourth quarter of
fiscal 2001, partially offset by the costs of additional office space in
London. Brokerage, clearing and exchange fees increased 8%, primarily
reflecting higher brokerage costs associated with global securities trading
volume, particularly in North America and Europe. Information processing and
communications expense decreased 10%, primarily due to lower data processing
costs associated with the individual securities business and lower
telecommunication costs. Marketing and business development expense decreased
31%, primarily reflecting lower travel and entertainment costs and lower
advertising costs in the individual securities business. Professional services
expense decreased 43%, primarily reflecting lower consulting costs. The
decrease also reflected lower legal and temporary staffing costs. Other
expenses decreased 40%, primarily due to lower consumption taxes and other
operating expenses. In addition, goodwill amortization declined $7 million due
to the Company's adoption of SFAS No. 142, "Goodwill and Other Intangible
Assets," on December 1, 2001.

27
Investment Management

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
February 28,
------------------
2002 2001
------- -------
(unaudited)
<S> <C> <C>
Revenues:
Investment banking..................................... $ 9 $ 19
Principal transactions:
Investments........................................ 1 1
Commissions............................................ 11 12
Asset management, distribution and administration fees. 559 623
Interest and dividends................................. 8 24
Other.................................................. 18 11
------- -------
Total revenues..................................... 606 690
Interest expense.......................................... 1 2
------- -------
Net revenues....................................... 605 688
------- -------
Non-interest expenses:
Compensation and benefits.............................. 179 209
Occupancy and equipment................................ 19 25
Brokerage, clearing and exchange fees.................. 53 50
Information processing and communications.............. 22 24
Marketing and business development..................... 29 35
Professional services.................................. 50 55
Other.................................................. 19 35
------- -------
Total non-interest expenses........................ 371 433
------- -------
Income before income taxes................................ 234 255
Provision for income taxes................................ 92 102
------- -------
Net income......................................... $142 $153
======= =======
</TABLE>

Investment Management net revenues were $605 million in the quarter ended
February 28, 2002, a decrease of 12% from the comparable period of fiscal 2001.
Investment Management's net income for the quarter ended February 28, 2002 was
$142 million, a decrease of 7% from the comparable period of fiscal 2001. The
decrease in net income primarily reflected lower asset management, distribution
and administration fees and net interest revenues, partially offset by lower
non-interest expenses and a gain of $13 million (included within other
revenues) related to the Company's sale of an office tower.

Investment Banking

Investment Management primarily generates investment banking revenues from
the underwriting of Unit Investment Trust products. Investment banking revenues
decreased 53% in the quarter ended February 28, 2002 from the comparable prior
year period, primarily reflecting a lower volume of Unit Investment Trust
sales. Due to the emergence of alternate investment products, the Company does
not expect Unit Investment Trust sales volumes and associated investment
banking revenues to return to the levels achieved in fiscal 2000.

Principal Transactions.

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

28
The Company recorded net principal investment gains of $1 million in both
the quarter ended February 28, 2002 and February 28, 2001.

Commissions

Investment Management primarily generates commission revenues from dealer
and distribution concessions on sales of certain funds as well as certain
allocated commission revenues. Commission revenues decreased marginally in the
quarter ended February 28, 2002 from the comparable period of fiscal 2001,
primarily reflecting a lower level of sales volume of certain Van Kampen
products.

Net Interest

Investment Management generates net interest revenues from certain
investment positions as well as from certain allocated interest revenues and
expenses. Net interest revenues declined 68% in the quarter ended February 28,
2002 from the comparable period of fiscal 2001, primarily reflecting lower
allocated net interest revenues.

Asset Management, Distribution and Administration Fees

Asset management, distribution and administration fees primarily include
revenues from the management and administration of assets. These fees arise
from investment management services the Company provides to investment vehicles
pursuant to various contractual arrangements. Generally, the Company receives
fees primarily based upon mutual fund average net assets or quarterly assets
for other vehicles.

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

<TABLE>
<CAPTION>
At February 28,
---------------
2002 2001
----- -----
(dollars in
billions)
<S> <C> <C>
Products offered primarily to individuals:
Mutual funds:
Equity............................................... $ 81 $ 96
Fixed income......................................... 36 46
Money markets........................................ 64 63
----- -----
Total mutual funds................................ 181 205
----- -----
ICS assets............................................... 30 31
Separate accounts, unit trust and other arrangements..... 62 73
----- -----
Total individual.................................. 273 309
----- -----
Products offered primarily to institutional clients:
Mutual funds............................................. 37 36
Separate accounts, pooled vehicle and other arrangements. 142 147
----- -----
Total institutional............................... 179 183
----- -----
Total assets under management or supervision(1).......... $452 $492
===== =====
</TABLE>
- --------
(1)Revenues and expenses associated with certain assets are included in the
Company's Securities segment.

In the quarter ended February 28, 2002, asset management, distribution and
administration fees decreased 10% from the comparable period of fiscal 2001.
The decrease in revenues primarily reflects lower fund management fees and
other revenues resulting from a decline in the level of average assets under
management or supervision. The decrease also reflects a less favorable asset
mix due to a shift of customer assets from equity products to fixed income and
money market products, which typically generate lower management fees.

29
As of February 28, 2002, customer assets under management or supervision
decreased $40 billion from February 28, 2001. The decrease was attributable to
market depreciation, reflecting the declines in many global financial markets
that occurred during fiscal 2001, coupled with net outflows of customer assets,
as redemptions exceeded new sales during the period from March 1, 2001 to
February 28, 2002.

Non-Interest Expenses

Investment Management's non-interest expenses decreased 14% in the quarter
ended February 28, 2002 from the comparable period of fiscal 2001, partially
reflecting the favorable impact of synergies resulting from integration
initiatives within Investment Management's operating platforms. Compensation
and benefits expense decreased 14%, reflecting lower incentive-based
compensation costs due to Investment Management's lower levels of revenues and
earnings, as well as lower employment levels. Excluding compensation and
benefits expense, non-interest expenses decreased 14%. Occupancy and equipment
expense decreased 24%, reflecting a reduction in rental expense due to the
utilization of business interruption facilities after the loss of the World
Trade Center complex in the fourth quarter of fiscal 2001. Brokerage, clearing
and exchange fees increased 6%, primarily reflecting higher distribution fees
and a higher level of deferred commission amortization associated with the
sales of certain funds. Information processing and communications expense
decreased 8%, primarily reflecting lower costs incurred for market data and
data processing services. Marketing and business development expense decreased
17%, primarily related to lower marketing and travel and entertainment costs.
Professional services expense decreased 9%, primarily reflecting lower
sub-advisory fees and consulting costs. Other expenses decreased 46%, primarily
reflecting a decline in goodwill amortization of $15 million as a result of the
Company's adoption of SFAS No. 142 on December 1, 2001.

30
Credit Services

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended
February 28,
-----------------
2002 2001
----- -----
(unaudited)
<S> <C> <C>
Fees:
Merchant and cardmember........................................... $341 $313
Servicing......................................................... 541 427
Other................................................................ 2 --
----- -----
Total non-interest revenues................................... 884 740
----- -----
Interest revenue..................................................... 553 672
Interest expense..................................................... 269 339
----- -----
Net interest income............................................... 284 333
Provision for consumer loan losses................................... 345 213
----- -----
Net credit income................................................. (61) 120
----- -----
Net revenues.................................................. 823 860
----- -----
Non-interest expenses:
Compensation and benefits......................................... 188 188
Occupancy and equipment........................................... 14 16
Information processing and communications......................... 79 86
Marketing and business development................................ 119 182
Professional services............................................. 49 56
Other............................................................. 119 101
----- -----
Total non-interest expenses................................... 568 629
----- -----
Income before income taxes and cumulative effect of accounting change 255 231
Provision for income taxes........................................... 88 89
----- -----
Income before cumulative effect of accounting change................. 167 142
Cumulative effect of accounting change............................... -- (13)
----- -----
Net income.................................................... $167 $129
===== =====
</TABLE>

Credit Services net revenues were $823 million in the quarter ended February
28, 2002, a decrease of 4% from the comparable period of fiscal 2001. Credit
Services net income of $167 million in the quarter ended February 28, 2002
increased 29% from the comparable period of fiscal 2001. Fiscal 2001's first
quarter net income included a charge of $13 million from the cumulative effect
of an accounting change associated with the Company's adoption of SFAS No. 133
on December 1, 2000. Excluding the cumulative effect of the accounting change,
fiscal 2002's first quarter net income increased 18% from the comparable period
of fiscal 2001. The increase in net income was primarily attributable to higher
servicing fees and merchant and cardmember fees and lower non-interest
expenses, partially offset by a higher provision for consumer loan losses and
lower net interest income. However, the continued weak economic conditions in
the U.S. and an increased focus on portfolio credit quality have slowed the
growth of transaction volume and consumer loans. In addition, the less
favorable economic conditions have affected the credit quality of the consumer
loan portfolio, resulting in a higher provision for consumer loan losses.

Non-Interest Revenues

Total non-interest revenues increased 19% in the quarter ended February 28,
2002 from the comparable period of fiscal 2001.

Merchant and cardmember fees include revenues from fees charged to merchants
on credit card sales, as well as charges to cardmembers for late payment fees,
overlimit fees, insurance fees and cash advance fees, net

31
of cardmember rewards. Cardmember rewards include the Cashback Bonus(R) award
program, pursuant to which the Company pays Discover Classic Card, Discover
Platinum Card and Morgan Stanley Card cardmembers electing this feature a
percentage of their purchase amounts ranging up to 1% based upon a cardmember's
level and type of purchases. Merchant and cardmember fees increased 9% in the
quarter ended February 28, 2002 from the comparable period of fiscal 2001. The
increase was primarily due to higher merchant discount revenue and higher late
payment fees. The increase in merchant discount revenue was due to a slightly
higher level of sales volume coupled with an increase in the average merchant
discount rate. The increase in late payment fees resulted from higher
delinquency occurrences.

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 a credit
card asset securitization of $1.1 billion in the quarter ended February 28,
2002. During the comparable period of fiscal 2001, the Company completed credit
card asset securitizations of $4.4 billion. The credit card asset
securitization transaction completed in the quarter ended February 28, 2002 has
an expected maturity of approximately three years from the date of issuance.

The table below presents the components of servicing fees:

<TABLE>
<CAPTION>
Three Months Ended
February 28,
---------------------
2002 2001
------- -------
(dollars in millions)
<S> <C> <C>
Merchant and cardmember fees...... $ 200 $ 183
Interest revenue.................. 1,058 1,075
Interest expense.................. (230) (459)
Provision for consumer loan losses (487) (372)
------- -------
Servicing fees.................... $ 541 $ 427
======= =======
</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 27% in
the quarter ended February 28, 2002 from the comparable period of fiscal 2001.
The increase was due to higher levels of net interest cash flows as a result of
a lower cost of funding, as well as a higher level of average securitized
consumer loans. These increases were partially offset by higher credit losses
associated 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 $8 million in the quarter ended February 28,
2002, a decrease of 68% from the comparable period of fiscal 2001. The decrease
primarily reflects lower levels of asset securitization transactions partially
offset by modifications to certain assumptions in the gain calculations made
during fiscal 2001. Such modifications included a decline in anticipated
funding costs, reflecting a lower interest rate environment due to the Fed's
interest rate actions during fiscal 2001, as well as lower projected interest
yields on securitized loans and higher projected charge-off rates.

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 loans and assets. Credit
Services assets, consisting primarily of consumer loans, currently earn
interest revenue at both fixed rates

32
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 decreased 15% in the quarter ended February 28, 2002
from the comparable period of fiscal 2001. The decrease was primarily due to
lower levels of average general purpose 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 general purpose credit card loans was due to a higher
level of securitized general purpose credit card loans and increased payments
of credit card balances. The lower yield on general purpose credit card loans
during the quarter ended February 28, 2002 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 was primarily due to a
lower level of interest bearing liabilities, coupled with a decrease in the
Company's average cost of borrowings, which was 5.4% for the quarter ended
February 28, 2002 as compared to 6.6% for the quarter ended February 28, 2001.
The decline in the average cost of borrowings reflects the Fed's aggressive
easing of interest rates during fiscal 2001.

33
The following tables present analyses of Credit Services average balance
sheets and interest rates for the quarters ended February 28, 2002 and 2001 and
changes in net interest income during those periods:

Average Balance Sheet Analysis

<TABLE>
<CAPTION>
Three Months Ended February 28,
------------------------------------------------
2002 2001(3)
----------------------- -----------------------
Average Average
Balance Rate Interest Balance Rate Interest
------- ----- -------- ------- ----- --------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Interest earning assets:
General purpose credit card loans.................... $20,972 10.07% $521 $21,555 11.32% $601
Other consumer loans................................. 1,068 6.23 16 730 8.86 16
Investment securities................................ 61 1.80 -- 804 6.23 12
Other................................................ 2,587 2.45 16 2,365 7.37 43
------- ---- ------- ----
Total interest earning assets.............. 24,688 9.09 553 25,454 10.70 672
Allowance for loan losses............................ (851) (787)
Non-interest earning assets.......................... 2,314 2,117
------- -------
Total assets............................... $26,151 $26,784
======= =======
LIABILITIES AND SHAREHOLDER'S EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings........................................... $ 1,135 1.65% $ 5 $ 1,774 5.73% $ 25
Brokered.......................................... 8,820 6.36 138 8,805 6.72 146
Other time........................................ 2,851 5.45 38 3,012 6.28 47
------- ---- ------- ----
Total interest bearing deposits............ 12,806 5.74 181 13,591 6.49 218
Other borrowings..................................... 7,342 4.82 88 7,227 6.82 121
------- ---- ------- ----
Total interest bearing liabilities......... 20,148 5.41 269 20,818 6.61 339
Shareholder's equity/other liabilities............... 6,003 5,966
------- -------
Total liabilities and shareholder's
equity................................... $26,151 $26,784
======= =======
Net interest income.................................. $284 $333
==== ====
Net interest margin(1)............................... 4.68% 5.30%
Interest rate spread(2).............................. 3.68% 4.09%
</TABLE>
- --------
(1)Net interest margin represents net interest income as a percentage of total
interest earning assets.
(2)Interest rate spread represents the difference between the rate on total
interest earning assets and the rate on total interest bearing liabilities.
(3)Certain prior-year information has been reclassified to conform to the
current year's presentation.

34
Rate/Volume Analysis

<TABLE>
<CAPTION>
Three Months Ended
February 28, 2002 vs. 2001
-------------------------
Increase/(Decrease) due to
Changes in:
-------------------------
Volume Rate Total
------ ---- -----
(dollars in millions)
<S> <C> <C> <C>
INTEREST REVENUE
General purpose credit card loans.. $(16) $(64) $ (80)
Other consumer loans............... 7 (7) --
Investment securities.............. (11) (1) (12)
Other.............................. 4 (31) (27)
-----
Total interest revenue.......... (20) (99) (119)
-----
INTEREST EXPENSE
Interest bearing deposits
Savings........................... (9) (11) (20)
Brokered.......................... -- (8) (8)
Other time........................ (3) (6) (9)
-----
Total interest bearing deposits. (13) (24) (37)
Other borrowings................... 2 (35) (33)
-----
Total interest expense.......... (11) (59) (70)
-----
Net interest income................ $ (9) $(40) $ (49)
==== ==== =====
</TABLE>

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

Supplemental Average Managed Loan Balance Sheet Information

<TABLE>
<CAPTION>
Three Months Ended February 28,
---------------------------------------------------
2002 2001(1)
------------------------- -------------------------
Avg. Bal. Rate Interest Avg. Bal. Rate Interest
--------- ----- -------- --------- ----- --------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card loans............... $50,396 12.63% $1,569 $49,273 13.66% $1,660
Total interest earning assets................... 54,756 11.93 1,611 53,909 13.14 1,747
Total interest bearing liabilities.............. 50,217 4.02 499 49,273 6.57 798
General purpose credit card interest rate spread 8.61 7.09
Interest rate spread............................ 7.91 6.57
Net interest margin............................. 8.24 7.14
</TABLE>
- --------
(1)Certain prior-year information has been reclassified to conform to the
current year's presentation.

35
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 that 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 $873 million at February 28, 2002 and $847
million at November 30, 2001.

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 62% in the quarter ended February 28, 2002 from
the comparable period of fiscal 2001. The increase was due to higher net
charge-off rates, partially offset by lower levels of average general purpose
credit card loans. In addition, during the quarter ended February 28, 2002 the
Company increased the provision for consumer loan losses and the allowance for
loan losses in excess of net charge-offs to reflect the impact of the difficult
economic environment on the Company's credit card portfolio.

General purpose credit card loans are considered delinquent when interest or
principal payments become 30 days past due. General purpose credit card loans
are charged off at the end of the month during which an account becomes 180
days past due, except in the case of bankruptcies and fraudulent transactions,
where loans are charged off earlier. Loan delinquencies and charge-offs are
primarily affected by changes in economic conditions and may vary throughout
the year due to seasonal consumer spending and payment behaviors.

During the quarter ended February 28, 2002, net charge-offs in both the
owned and managed portfolios increased as compared with fiscal 2001. In the
U.S., weak economic conditions, coupled with the seasoning of the Company's
general purpose credit card loan portfolio and a higher level of bankruptcy
filings, contributed to the higher net charge-off rate. In addition, the
Company's delinquency rates in both the greater than 30-day and 90-day
categories increased during the quarter ended February 28, 2002 from the
comparable fiscal 2001 period. 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 general purpose
credit card loan portfolio, interest rate movements and their impact on
consumer behavior, and the rate and magnitude of changes in the Company's
general purpose credit card 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
loans, delinquency and net charge-off rates:

Asset Quality

<TABLE>
<CAPTION>
February 28, 2002 February 28, 2001 November 30, 2001
---------------- ---------------- ----------------
Owned Managed Owned Managed Owned Managed
------- ------- ------- ------- ------- -------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card loans at period-end. $20,554 $49,569 $21,739 $49,493 $20,085 $49,332
General purpose credit card loans contractually
past due as a percentage of period-end general
purpose credit card loans:
30 to 89 days................................ 3.19% 3.63% 3.01% 3.60% 3.43% 3.83%
90 to 179 days............................... 2.80% 3.12% 2.23% 2.74% 2.74% 3.02%
Net charge-offs as a percentage of average
general purpose credit card loans
(year-to-date)................................ 6.17% 6.49% 3.95% 4.79% 4.76% 5.36%
</TABLE>

36
Non-Interest Expenses

Non-interest expenses decreased 10% in the quarter ended February 28, 2002
from the comparable period of fiscal 2001. Compensation and benefits expense
was unchanged as compared to the prior year. Higher costs associated with
higher employment levels, resulting from increased collection activities, were
offset by lower levels of incentive-based compensation costs. Occupancy and
equipment expense decreased 13%, primarily due to lower rent expense.
Information processing and communications expense decreased 8%, primarily
reflecting a decrease in external data processing costs and telecommunications
expense. Marketing and business development expense decreased 35%, primarily
due to lower advertising costs. Professional services expense decreased 13%,
primarily due to lower consulting costs, partially offset by increased costs
associated with account collections. Other expense increased 18%, primarily
reflecting an increase in certain collection costs.

Liquidity and Capital Resources

The Company's total assets increased to $491.7 billion at February 28, 2002
from $482.6 billion at November 30, 2001, primarily attributable to increases
in financial instruments owned, including U.S. government and agency
securities. 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.

Balance sheet leverage ratios are one indicator of capital adequacy when
viewed in the context of a company's overall liquidity and capital policies.
The Company views the adjusted leverage ratio as a more relevant measure of
financial risk when comparing financial services firms and evaluating leverage
trends. This ratio is adjusted to reflect the low risk nature of assets
attributable to matched resale agreements, certain securities borrowed
transactions and segregated customer cash balances. In addition, the adjusted
leverage ratio reflects the deduction from shareholders' equity of the amount
of equity used to support goodwill, as the Company does not view this amount of
equity as available to support its risk capital needs. The following table sets
forth the Company's total assets, adjusted assets, leverage ratios and book
value per share:

<TABLE>
<CAPTION>
Balance at
------------------------
February 28, November 30,
2002 2001
------------ ------------
(dollars in millions,
except per share data)
<S> <C> <C>
Total assets.......................................... $491,651 $482,628
======== ========
Adjusted assets(1).................................... $341,782 $338,957
======== ========
Leverage ratio(2)..................................... 23.8 x 23.6x
======== ========
Adjusted leverage ratio(3)............................ 16.5 x 16.5x
======== ========
Book value per share(4)............................... $ 18.97 $ 18.64
======== ========
</TABLE>
- --------
(1) Adjusted assets represent total assets less the sum of (i) assets that were
recorded under certain provisions of SFAS No. 140, (ii) the lesser of
securities purchased under agreements to resell or securities sold under
agreements to repurchase, (iii) certain securities borrowed transactions,
(iv) segregated customer cash balances and (v) goodwill.
(2) Leverage ratio equals total assets divided by tangible shareholders' equity
($20,669 million at February 28, 2002 and $20,488 million at November 30,
2001). For purposes of this calculation, tangible shareholders' equity
includes preferred and common equity and Preferred Securities Issued by
Subsidiaries, less goodwill.
(3) Adjusted leverage ratio equals adjusted assets divided by tangible
shareholders' equity.
(4) Book value per share equals common shareholders' equity divided by common
shares outstanding of 1,101 million at February 28, 2002 and 1,093 million
at November 30, 2001.

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. For a

37
description of the Company's funding and capital policies, see "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources" included in the Form 10-K. The
Company also has a liquidity reserve policy that is designed to cover
volatility in funding needs. The liquidity reserve is held in the form of cash
and cash equivalents and a target reserve is periodically assessed and
determined based on funding volatility and capacity.

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, including equity and
long-term debt; repurchase agreements; U.S., Canadian, Euro, Japanese and
Australian 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 asset securitization market is a significant source of funding for the
Company's Credit Services business. By utilizing this market, the Company
further diversifies its funding sources, realizes cost-effective funding and
reduces reliance on the Company's other funding sources, including unsecured
debt. The securitization transaction structures utilized for the Credit
Services business are accounted for as sales, i.e., off-balance sheet
transactions in accordance with U.S. generally accepted accounting principles
(see Note 5 to the condensed consolidated financial statements). In connection
with its Discover Card securitization program, the Company transfers credit
card receivables, on a revolving basis, to the Discover Card Master Trust I
(the "Trust"), which issues asset-backed securities registered with the
Securities and Exchange Commission. This structure includes certain features
designed to protect the investors that could result in earlier-than-expected
amortization of the transactions, potentially resulting in the need for the
Company to obtain alternative funding arrangements. The primary such feature
relates to the availability and adequacy of cash flows in the securitized pool
of receivables to meet contractual requirements ("economic early amortization").

Economic early amortization risk reflects the possibility of negative net
securitization cash flows and is driven primarily by the Trust's credit card
receivables performance (in particular, receivables yield, cardmember fees and
credit losses incurred) as well as the contractual rate of return of the
asset-based securities. In the event of an economic early amortization,
receivables that would otherwise have been subsequently purchased by the Trust
from the Company would instead continue to be recognized on the Company's
condensed consolidated statements of financial condition since the cash flows
generated in the Trust would instead be used to repay investors in the
asset-based securities. These recognized receivables would require the Company
to obtain alternative funding. Although the Company believes that the
combination of factors that would result in an economic early amortization
event is remote, the Company also believes its access to alternative funding
sources would mitigate this potential liquidity risk.

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

38
deposits from individual securities clients. Brokered deposits consist
primarily of certificates of deposit issued by the Company's bank subsidiaries.
Other time deposits include individual and institutional certificates of
deposit.

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 credit ratings. Factors
that are significant to the determination of the Company's credit ratings or
otherwise affect the ability of the Company to raise short-term and long-term
financing include its: level and volatility of earnings, relative positions in
the markets in which it operates, global and product diversification, risk
management policies, cash liquidity and capital structure. In addition, the
agencies that rate the Company's debt have focused on certain recent changes in
the market that may require financial services firms to assume more credit risk
in connection with their corporate lending activities. A deterioration in any
of the previously mentioned factors or combination of these factors may lead
rating agencies to downgrade the credit ratings of the Company, thereby
increasing the cost to the Company in obtaining unsecured financings. 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, including credit derivatives and interest rate swaps.

As of March 31, 2002, 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 Ratings(1)...................... F1+ AA
Moody's Investors Service............. P-1 Aa3
Rating and Investment Information, Inc a-1+ AA
Standard & Poor's(2).................. A-1+ AA-
</TABLE>
- --------
(1)In January 2002, Fitch, Inc. rebranded its name from Fitch to Fitch Ratings.
In October 2001, Fitch Ratings placed the Company's senior debt credit
ratings on negative outlook.
(2)In July 2001, Standard & Poor's placed the Company's senior debt credit
ratings on negative outlook.

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

During the quarter ended February 28, 2002, the Company issued senior notes
aggregating $241 million, including non-U.S. dollar currency notes aggregating
$46 million. The Company has entered into certain transactions to obtain
floating interest rates based primarily on short-term London Interbank Offered
Rates ("LIBOR") trading levels. At February 28, 2002 the aggregate outstanding
principal amount of the Company's Senior Indebtedness (as defined in the
Company's public debt shelf registration statements) was approximately $82.6
billion (including Senior Indebtedness consisting of guaranteed obligations of
the indebtedness of subsidiaries). Between February 28, 2002 and March 31,
2002, the Company's long-term borrowings, net of repayments and repurchases,
increased by approximately $1.5 billion. In April 2002, the Company completed
the sale of a $7.3 billion global bond offering, the largest bond sale in the
Company's history.

During the quarter ended February 28, 2002, the Company purchased $205
million of its common stock. Subsequent to February 28, 2002 and through March
31, 2002, the Company purchased an additional $77 million of its common stock.

39
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 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. At February 28, 2002, the
Company maintained an $8.4 billion surplus shareholders' equity as compared
with the MSDW Facility's restrictive covenant requirement. The Company believes
that the covenant restrictions will not impair its ability to obtain funding
under the MSDW Facility nor impair its ability to pay its current level of
dividends. At February 28, 2002, 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 stockholder's
equity and Net Capital, each as defined in the MS&Co. Facility. At February 28,
2002, MS&Co. maintained a $2.4 billion surplus consolidated stockholder's
equity and a $3.3 billion surplus Net Capital. The Company believes that the
restrictive covenants will not impair its ability to secure loan arrangements,
letters of credit and other financial accommodations under the MS&Co. Facility.
At February 28, 2002, 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") by providing a broad range of collateral under repurchase
agreements for a secured repo facility and a Company guarantee for an unsecured
facility. The syndicate of banks is 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 Shareholder's Equity and Financial Resources, each
as defined in the MSIL Facility. At February 28, 2002, MSIL maintained a $1.5
billion surplus Shareholder's Equity and a $1.9 billion surplus Financial
Resources. The MSDW Facility's restrictive covenants described above apply to
the Company as guarantor. The Company believes that the restrictive covenants
will not impair its ability to obtain funding under the MSIL Facility. At
February 28, 2002, 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 liquidity
needs, including support of MSJL's unsecured borrowings (the "MSJL Facility").
The MSDW Facility's restrictive covenants described above apply to the Company
as guarantor. Under the terms of the MSJL Facility, a syndicate of banks is
committed to provide up to 70 billion Japanese yen. The Company believes that
the restrictive covenants will not impair its ability to obtain funding under
the MSJL Facility. At February 28, 2002, no borrowings were outstanding under
the MSJL Facility.

Neither the MSDW Facility, the MS&Co. Facility, the MSIL Facility nor the
MSJL Facility require the Company to maintain specific credit ratings. The
Company anticipates that it will utilize any of these facilities for short-term
funding from time to time.

In December 2001, the Company redeemed all 1,725,000 outstanding shares of
its Series A Fixed/Adjustable Rate 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 Series
A Fixed/Adjustable Rate Cumulative Preferred Stock.

40
Commitments and Less Liquid Assets

The Company's commitments associated with outstanding letters of credit,
private equity and other principal investment activities, and financing
commitments as of February 28, 2002 are summarized below by period of
expiration. Since commitments associated with letters of credit and financing
arrangements may expire unused, the amounts shown do not necessarily reflect
actual future cash funding requirements:

<TABLE>
<CAPTION>
Remaining
Fiscal Fiscal Fiscal
2002 2003-2004 2005-2006 Thereafter Total
--------- --------- --------- ---------- -------
(dollars in millions)
<S> <C> <C> <C> <C> <C>
Letters of credit(1)............................. $4,984 $ 187 $ -- $ -- $ 5,171
Private equity and other principal investments(1) 112 225 122 301 760
Financing commitments to investment grade
counterparties(1).............................. 1,269 1,569 534 1,041 4,413
Financing commitments to non-investment grade
counterparties(1).............................. 245 168 181 280 874
------ ------ ---- ------ -------
Total......................................... $6,610 $2,149 $837 $1,622 $11,218
====== ====== ==== ====== =======
</TABLE>
- --------
(1)See Note 10 to the condensed consolidated financial statements.

The table above does not include commitments to extend credit for consumer
loans in the amount of approximately $300 billion. Such commitments arise from
agreements with customers for unused lines of credit on certain credit cards,
provided there is no violation of conditions established in the related
agreement. These commitments, substantially all of which the Company can
terminate at any time and which do not necessarily represent future cash
requirements, are periodically reviewed based on account usage and customer
creditworthiness. In addition, in the ordinary course of business, the Company
guarantees the unsecured debt and/or certain trading obligations (including
obligations associated with derivatives, foreign exchange contracts and the
settlement of physical commodities) of certain subsidiaries. These guarantees
generally are entity or product specific and are required by investors or
trading counterparties. The activities of the subsidiaries covered by these
guarantees (including any related unsecured debt or trading obligations) are
included in the Company's condensed consolidated financial statements.

At February 28, 2002 certain assets of the Company, such as real property,
equipment and leasehold improvements of $2.5 billion, aircraft assets of $5.0
billion and goodwill of $1.4 billion, were illiquid. Certain equity investments
made in connection with the Company's private equity and other principal
investment activities, certain high-yield debt securities, certain
collateralized mortgage obligations and mortgage-related loan products, bridge
financings, and certain senior secured loans and positions also are not highly
liquid.

At February 28, 2002, the Company had aggregate principal investments
associated with its private equity and other principal investment activities
(including direct investments and partnership interests) with a carrying value
of approximately $900 million, of which approximately $300 million represented
the Company's investments in its real estate funds.

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, 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 because reporting
gross market value exposures would not accurately reflect the risks associated
with these positions due to the manner in which they are risk-managed.
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

41
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 February 28, 2002 and November 30, 2001,
the Company had high-yield instruments owned with a market value of
approximately $1.6 billion and $1.3 billion, respectively, and had high-yield
instruments sold, not yet purchased, with a market value of $0.5 billion and
$0.5 billion, respectively.

In connection with certain of its business activities, the Company provides,
on a selective basis, through certain of its subsidiaries (including Morgan
Stanley Bank) 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 of these loans. At February 28, 2002 and November 30, 2001, the
aggregate value of investment grade loans and positions was $3.2 billion and
$1.5 billion, respectively, and the aggregate value of non-investment grade
loans and positions was $1.7 billion and $1.4 billion, respectively. In
connection with these business activities (loans and positions and financing
commitments), the Company had hedges with a notional amount of $1.3 billion at
February 28, 2002 and $1.4 billion at November 30, 2001. The Company expects
that requests to provide financing or financing commitments in connection with
certain investment banking activities will continue and may grow in the future.

In March 2002, the Company purchased an office facility with 725,000 square
feet of space in Westchester County, New York.

At February 28, 2002, financial instruments owned by the Company included
derivative products (generally in the form of futures, forwards, options,
swaps, including credit default swaps, caps, collars, floors, swap options and
similar instruments that derive their value from underlying interest rates,
foreign exchange rates, commodities, equity instruments, equity indices,
reference credits or other assets) that had an aggregate fair value of $31.8
billion. The fair value of all derivative products in a gain position
represents the Company's maximum exposure to derivatives related credit risk.
Derivative products may have both on- and off-balance sheet risk implications,
depending on the nature of the contract. However, in many cases derivatives
serve to reduce, rather than increase, the Company's exposure to losses from
market, credit and other risks. The risks associated with the Company's
derivative activities, including market and credit risks, are managed on an
integrated basis with associated cash instruments in a manner consistent with
the Company's overall risk management policies and procedures. The Company
manages its credit exposure to derivative products through various means, which
include reviewing counterparty financial soundness periodically; entering into
master netting agreements and collateral arrangements with counterparties in
appropriate circumstances; and limiting the duration of exposure.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market Risk.


As of February 28, 2002, 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 $41 million. Aggregate VaR decreased slightly from
$42 million at November 30, 2001, as a decline in equity price VaR was
partially offset by an increase in commodity price 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
February 28, 2002, 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 Form 10-K.

42
The table below presents the Company's VaR for each of the Company's primary
risk exposures and on an aggregate basis at February 28, 2002 and November 30,
2001, 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 certain non-trading positions, including (a)
the funding liabilities related to institutional trading positions and (b)
public-company equity positions recorded as principal investments by the
Company. The incremental impact on VaR of these non-trading positions was not
material as of February 28, 2002 and November 30, 2001, and, therefore, the
table below does not separately report trading and non-trading VaRs.

<TABLE>
<CAPTION>
Primary Market Risk Category 99%/One-Day VaR
---------------------------- -------------------------------
At February 28, At November 30,
2002 2001
--------------- ---------------
(dollars in millions, pre-tax)
<S> <C> <C>
Interest rate.................. $29 $30
Equity price................... 17 23
Foreign exchange rate.......... 6 6
Commodity price................ 27 24
--- ---
Subtotal....................... 79 83
Less diversification benefit(1) 38 41
--- ---
Aggregate VaR.................. $41 $42
=== ===
</TABLE>
- --------
(1) Equals the difference between Aggregate VaR and the sum of the VaRs for the
four risk categories. This benefit arises because the simulated 99%/one-day
losses for each of the four primary market risk categories occur on
different days; similar diversification benefits also are taken into
account within each such category.

In order to facilitate comparisons with other global financial services
firms, the Company notes that its Aggregate 95%/one-day VaR at February 28,
2002 was $28 million.

The table below presents the high, low and average 99%/one-day Aggregate
trading VaR over the course of the quarter ended February 28, 2002 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 Quarter Ended
Primary Market Risk Category February 28, 2002
---------------------------- ------------------------------
High Low Average
---- --- -------
(dollars in millions, pre-tax)
<S> <C> <C> <C>
Interest rate............ $39 $25 $30
Equity price............. 32 16 23
Foreign exchange rate.... 16 5 9
Commodity price.......... 32 23 29
Aggregate trading VaR.... 58 42 46
</TABLE>

43
The histogram below presents the Company's daily 99%/one-day VaR for its
institutional trading activities during the quarter ended February 28, 2002:

[CHART]

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 February 28, 2002 was:

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

less than 41 0
41 to 43 7
43 to 45 20
45 to 47 15
47 to 49 10
49 to 51 5
51 to 53 3
53 to 55 1
55 to 57 0
57 to 59 1
greater than 59 0


The histogram below presents the distribution of daily net revenues during
the quarter ended February 28, 2002 for the Company's institutional trading
businesses (net of interest expense and including commissions and primary
revenue credited to the trading businesses):


[CHART]

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 February 28, 2002
was:

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

less than -10 0
- -10 to -5 1
- -5 to 0 1
0 to 5 2
5 to 10 3
10 to 15 3
15 to 20 8
20 to 25 7
25 to 30 5
30 to 35 7
35 to 40 3
40 to 45 3
45 to 50 5
50 to 55 2
55 to 60 3
60 to 65 4
65 to 70 1
70 to 75 1
75 to 80 1
80 to 85 1
85 to 90 1
greater than 90 0



As of February 28, 2002, 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,
2001.

44
Derivatives.

With respect to certain derivative transactions, the Company requires
collateral from its counterparties, principally cash and U.S. government and
agency securities, to reduce default risk. The following table presents a
summary of counterparty credit ratings for the replacement cost of
over-the-counter derivatives in a gain position by maturity at February 28,
2002. In addition, collateral received by the Company is presented by the
credit rating of the counterparties providing the collateral. The following
table includes credit exposure only from over-the-counter derivative
transactions and does not include other credit exposures, such as the Company's
senior lending activities:

<TABLE>
<CAPTION>
Years To Maturity Net-Exposure
- - --------------------------------- Cross-Maturity Pre- Net-Exposure
Credit Rating/(1)/ Less than 1 1-3 3-5 Over 5 Netting/(2)/ Collateral Post-Collateral
------------------ ----------- ------ ------ ------- ------------ ------------ ---------------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C> <C>
AAA................. $ 715 $ 971 $1,407 $ 3,429 $(1,438) $ 5,084 $ 3,343
AA.................. 3,151 2,534 1,997 5,857 (3,363) 10,176 6,025
A................... 3,869 3,608 1,395 2,817 (2,541) 9,148 7,270
BBB................. 1,621 822 490 1,374 (589) 3,718 2,907
Non-investment grade 1,347 505 292 442 (364) 2,222 1,644
------- ------ ------ ------- ------- ------- -------
Total........ $10,703 $8,440 $5,581 $13,919 $(8,295) $30,348 $21,189
======= ====== ====== ======= ======= ======= =======
</TABLE>
- --------
(1)Credit ratings are determined by external rating agencies or by equivalent
ratings used by the Company's Credit Risk Department.
(2)Represents netting of receivable balances with payable balances for the same
counterparty across maturity categories. Receivable and payable balances
with the same counterparty in the same maturity category are net within such
maturity category.

45
Part II OTHER INFORMATION

Item 1. Legal Proceedings

(a) The following matters have been commenced against the Company.

Electricity Trading Matters. Morgan Stanley Capital Group Inc., a
subsidiary of the Company ("MSCG"), is involved in several proceedings arising
out of its activities as a wholesale power marketer in connection with events
in the Western energy markets that occurred during and after the summer of 2000.

These proceedings include purported class actions, now consolidated in the
California Superior Court for San Diego County, brought on behalf of
electricity consumers in the State of California against several power
marketers and generators, including MSCG, a power marketer. These complaints,
allege that during the summer of 2000, the defendants fixed the prices for
electricity in violation of California's unfair competition statutes. The
actions seek reimbursement of alleged overcharges and punitive damages.

In addition, various complaints against MSCG and other power marketers have
been filed with the Federal Energy Regulatory Commission ("FERC") seeking to
rescind or modify long-term power contracts entered into during and after the
summer of 2000 as allegedly unjust and unreasonable. On April 10, 2002, the
FERC ordered the parties to engage in contractual mediation and set a deadline
of May 31, 2003 to rule on the matter.

On February 13, 2002, FERC announced that it would conduct an investigation
to determine whether abuses of market power or market manipulation occurred in
the trading of wholesale electricity in California and the Western United
States during 2000. MSCG is cooperating with this investigation.

On March 19, 2002, the California Attorney General filed a complaint with
FERC against all sellers in the California power markets, including MSCG,
seeking refunds of alleged overcharges in long-term and short-term wholesale
power transactions during 2000 and 2001 and to revoke the authority of some or
all sellers to participate in the wholesale power markets. MSCG has answered
and moved to dismiss this complaint.

(b) The following developments have occurred with respect to certain matters
previously reported in the Company's Annual Report on Form 10-K for the fiscal
year ended November 31, 2001.

IPO Allocation Matters. On April 1, 2002, the United States Court of
Appeals for the Second Circuit denied the writ of mandamus on the motion to
recuse the judge in the purported class action securities suits.

On or about April 2, 2002, a purported class action complaint, captioned
Breakaway Solutions, Inc. v. Morgan Stanley & Co. Incorporated, et al., was
filed in the Delaware Court of Chancery against the Company and two other
underwriters. The complaint was brought on behalf of a class of issuers who,
during the period January 1, 1998 to October 31, 2000, issued IPO securities
pursuant to underwriting agreements with defendants, which securities increased
in value by 15 percent or more within 30 days following the IPO. The complaint
alleges that defendants allocated underpriced stock to certain of defendants'
favored clients and, directly or indirectly, shared in portions of the profits
of such favored clients pursuant to side agreements or understandings, with the
alleged effect of depriving issuers of millions of dollars in IPO proceeds. The
complaint seeks indemnification and contribution for the costs of defending
securities class action lawsuits brought by shareholders relating to issuers'
IPOs and any judgments that may be entered in connection therewith. Plaintiff
filed for bankruptcy court protection on September 5, 200l.

Research Matters. In connection with its review of the independence of
research departments, the New York State Attorney General's office has issued
subpoenas to several financial services firms, including the Company. The
Company is cooperating with this investigation.

46
Nelson, et al. v. Aim Advisors, Inc., et al.  On March 8, 2002, the court
granted defendants' motions to sever plaintiffs' claims and transfer venue. The
court ordered the claims against Morgan Stanley Investment Advisors Inc. and
Morgan Stanley Distributors Inc. transferred to the United States District
Court for the Southern District of New York and those against Van Kampen Asset
Management Inc. and Van Kampen Funds Inc. to the United States District Court
for the Northern District of Illinois. On March 29, 2002, the United States
District Court for the Southern District of Illinois entered an order
dismissing the case without prejudice, upon stipulation of the parties.

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

The annual meeting of stockholders of the Company was held on March 19, 2002.

The stockholders voted on proposals to (1) elect one class of directors for
a three-year term, (2) ratify the appointment of Deloitte & Touche LLP as
independent auditors and (3) approve an amendment to the Directors' Equity
Capital Accumulation Plan ("DECAP"). The stockholders also voted on a
stockholder proposal recommending that the Board of Directors take action to
institute the annual election of all directors, instead of the stagger system.

The stockholders' vote ratified the appointment of the independent auditors
and approved the amendment to the DECAP. All nominees for election to the board
were elected to the terms of office set forth in the Proxy Statement dated
February 15, 2002. In addition, Robert P. Bauman, Edward A. Brennan, C. Robert
Kidder, John W. Madigan, Michael A. Miles, Philip J. Purcell and Robert G.
Scott will continue to serve on the board. The stockholder proposal was
approved. The number of votes cast for, against or withheld, and the number of
abstentions with respect to each proposal, is set forth below.

<TABLE>
<CAPTION>
Broker
For Against/Withheld Abstain Non-vote
----------- ---------------- ---------- -----------
<S> <C> <C> <C> <C>
Election of Directors:
Nominee:

John E. Jacob........................ 911,035,356 20,512,607 * *
Charles F. Knight.................... 915,704,528 15,843,435 * *
Miles L. Marsh....................... 909,101,135 22,446,828 * *
Laura D'Andrea Tyson................. 906,691,450 24,856,513 * *

Ratification of Independent Auditors: 898,393,301 25,264,187 7,888,873 *

Approval of the Amendment to the
Directors' Equity Capital
Accumulation Plan:................. 562,767,271 355,096,170 13,149,606 *

Stockholder Proposal:................ 485,009,101 257,857,881 30,276,117 158,403,262
</TABLE>
-----
* Not applicable.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

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

(b) Reports on Form 8-K

A Current Report on Form 8-K dated December 19, 2001 reporting Item 5
and Item 7 in connection with the announcement of the Company's
financial results for the fourth fiscal quarter and the fiscal year
ended November 30, 2001.

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: April 15, 2002

48
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

Quarter Ended February 28, 2002

<TABLE>
<CAPTION>
Exhibit
No. Description
--- -----------
<C> <S>
10 Employee Stock Purchase Plan, as amended March 18, 2002.
11 Statement Re: Computation of Earnings Per Common Share (The calculation of per share earnings is
in Part I, Item 1, Note 9 to the Condensed Consolidated Financial Statements (Earnings per Share)
and is omitted in accordance with Section (b)(11) of Item 601 of Regulation S-K).
12 Statement Re: Computation of Ratio of Earnings to Fixed Charges and Computation of Earnings to
Fixed Charges and Preferred Stock Dividends.
15 Letter of awareness from Deloitte & Touche LLP, dated April 10, 2002, concerning unaudited interim
financial information.
</TABLE>

E-1