Morgan Stanley
MS
#47
Rank
$290.12 B
Marketcap
$182.55
Share price
-1.38%
Change (1 day)
35.09%
Change (1 year)

Morgan Stanley - 10-Q quarterly report FY


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

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

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

FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED FEBRUARY 28, 1998

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 10036
NEW YORK, NY (ZIP CODE)
(ADDRESS OF PRINCIPAL
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, 1998 there were 600,857,645 shares of Registrant's Common
Stock, par value $.01 per share, outstanding.

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

INDEX TO QUARTERLY REPORT ON FORM 10-Q

THREE MONTHS ENDED FEBRUARY 28, 1998

<TABLE>
<CAPTION>
PAGE
----
PART I--FINANCIAL INFORMATION

<S> <C>
Item 1. Financial Statements
Condensed Consolidated Statements of Financial Condition--February 28,
1998 (unaudited) and November 30, 1997............................... 1
Condensed Consolidated Statements of Income--Three Months Ended Febru-
ary 28, 1998 and 1997 (unaudited).................................... 2
Condensed Consolidated Statements of Cash Flows--Three Months Ended
February 28, 1998 and 1997 (unaudited)............................... 3
Notes to Condensed Consolidated Financial Statements (unaudited)...... 4
Independent Accountants' Reports...................................... 11
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.................................................. 13
</TABLE>

PART II--OTHER INFORMATION

<TABLE>
<S> <C>
Item 1. Legal Proceedings................................................. 30
Item 5. Other Information................................................. 30
Item 6. Exhibits and Reports on Form 8-K.................................. 31
</TABLE>

i
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(DOLLARS IN MILLIONS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
FEBRUARY 28, NOVEMBER 30,
1998 1997
------------ ------------
(UNAUDITED)
<S> <C> <C>
ASSETS
Cash and cash equivalents............................ $ 6,198 $ 8,255
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations (including securities at fair value of
$2,774 at February 28, 1998 and $4,655 at November
30, 1997)........................................... 5,051 6,890
Financial instruments owned:
U.S. government and agency securities............... 12,356 12,901
Other sovereign government obligations.............. 29,550 22,900
Corporate and other debt............................ 27,887 24,499
Corporate equities.................................. 14,921 10,329
Derivative contracts................................ 17,951 17,146
Physical commodities................................ 389 242
Securities purchased under agreements to resell...... 89,302 84,516
Receivable for securities provided as collateral(2).. 15,865 --
Securities borrowed.................................. 61,655 55,266
Receivables:
Consumer loans (net of allowances of $905 at
February 28, 1998 and $884 at November 30, 1997)... 19,934 20,033
Customers, net...................................... 14,095 12,259
Brokers, dealers and clearing organizations......... 17,183 13,263
Fees, interest and other............................ 3,648 4,705
Office facilities, at cost (less accumulated
depreciation and amortization of $1,317 at February
28, 1998 and $1,279 at November 30, 1997)........... 1,718 1,705
Other assets......................................... 7,831 7,378
-------- --------
Total assets......................................... $345,534 $302,287
======== ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper and other short-term borrowings..... $ 28,660 $ 22,614
Deposits............................................. 9,199 8,993
Financial instruments sold, not yet purchased:
U.S. government and agency securities............... 9,370 11,563
Other sovereign government obligations.............. 11,902 12,095
Corporate and other debt............................ 4,290 1,699
Corporate equities.................................. 13,143 13,305
Derivative contracts................................ 16,781 15,599
Physical commodities................................ 723 68
Securities sold under agreements to repurchase....... 121,660 111,680
Obligation to return securities received as
collateral(2)....................................... 17,661 --
Securities loaned.................................... 19,901 14,141
Payables:
Customers........................................... 29,785 25,086
Brokers, dealers and clearing organizations......... 12,789 16,097
Interest and dividends.............................. 1,043 970
Other liabilities and accrued expenses............... 7,207 8,630
Long-term borrowings................................. 25,897 24,792
-------- --------
330,011 287,332
-------- --------
Capital Units........................................ 999 999
-------- --------
Commitments and contingencies
Shareholders' equity:
Preferred stock..................................... 875 876
Common stock(1) ($0.01 par value, 1,750,000,000
shares authorized, 605,842,952 and 602,829,994
shares issued, 605,005,581 and 594,708,971 shares
outstanding at February 28, 1998 and at November
30, 1997).......................................... 6 6
Paid-in capital(1).................................. 3,876 3,952
Retained earnings................................... 9,887 9,330
Cumulative translation adjustments.................. (3) (9)
-------- --------
Subtotal.......................................... 14,641 14,155
Note receivable related to sale of preferred stock
to ESOP............................................ (68) (68)
Common stock held in treasury, at cost(1) ($0.01
par value, 837,371 and 8,121,023 shares at
February 28, 1998 and at November 30, 1997)........ (45) (250)
Stock compensation related adjustments.............. (4) 119
-------- --------
Total shareholders' equity........................ 14,524 13,956
-------- --------
Total liabilities and shareholders' equity........... $345,534 $302,287
======== ========
</TABLE>
- --------
(1) Historical amounts have been restated to reflect the Company's two-for-one
stock split.
(2) These amounts relate to the Company's adoption of SFAS No. 127.
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,
-----------------------
1998 1997
----------- -----------
(UNAUDITED)
<S> <C> <C>
Revenues:
Investment banking...................................... $ 800 $ 522
Principal transactions:
Trading............................................... 903 869
Investments........................................... 72 56
Commissions............................................. 547 490
Fees:
Asset management, distribution and administration..... 676 587
Merchant and cardmember............................... 428 436
Servicing............................................. 171 200
Interest and dividends.................................. 3,933 3,369
Other................................................... 55 31
----------- -----------
Total revenues........................................ 7,585 6,560
Interest expense........................................ 3,145 2,709
Provision for consumer loan losses...................... 405 377
----------- -----------
Net revenues.......................................... 4,035 3,474
----------- -----------
Non-interest expenses:
Compensation and benefits............................. 1,788 1,490
Occupancy and equipment............................... 140 128
Brokerage, clearing and exchange fees................. 119 95
Information processing and communications............. 267 270
Marketing and business development.................... 294 288
Professional services................................. 128 93
Other................................................. 166 182
----------- -----------
Total non-interest expenses......................... 2,902 2,546
----------- -----------
Income before income taxes.............................. 1,133 928
Provision for income taxes.............................. 442 357
----------- -----------
Net income.............................................. $ 691 $ 571
=========== ===========
Preferred stock dividend requirements................... $ 15 $ 19
=========== ===========
Earnings applicable to common shares(1)................. $ 676 $ 552
=========== ===========
Earnings per common share(2)
Basic................................................. $ 1.15 $ 0.96
=========== ===========
Diluted............................................... $ 1.10 $ 0.91
=========== ===========
Average common shares outstanding(2)
Basic................................................. 586,751,340 573,410,658
=========== ===========
Diluted............................................... 616,377,562 605,691,066
=========== ===========
</TABLE>
- --------
(1) Amounts shown are used to calculate basic earnings per common share.
(2) Historical share and per share amounts have been restated to reflect the
Company's two-for-one stock split.

See Notes to Condensed Consolidated Financial Statements.

2
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS
ENDED FEBRUARY 28,
--------------------
1998 1997
--------- ---------
(UNAUDITED)
<S> <C> <C>
Cash flows from operating activities
Net income.............................................. $ 691 $ 571
Adjustments to reconcile net income to net cash used for
operating activities:
Non-cash charges included in net income............... 552 490
Changes in assets and liabilities:
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations........................................ 1,839 1,568
Financial instruments owned, net of financial
instruments sold, not yet purchased................ (11,473) (1,982)
Securities borrowed, net of securities loaned....... (629) (8,478)
Receivables and other assets........................ (5,272) (1,729)
Payables and other liabilities...................... 61 3,812
--------- --------
Net cash used for operating activities.................... (14,231) (5,748)
--------- --------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities..................................... (85) (37)
Net principal disbursed on consumer loans............. (693) (1,120)
Sales of consumer loans............................... 368 --
--------- --------
Net cash used for investing activities.................... (410) (1,157)
--------- --------
Cash flows from financing activities
Net proceeds related to short-term borrowings........... 6,022 2,637
Securities sold under agreements to repurchase, net of
securities purchased under agreements to resell........ 5,194 2,578
Proceeds from:
Deposits.............................................. 206 108
Issuance of common stock.............................. 64 35
Issuance of long-term borrowings...................... 2,917 3,434
Issuance of Capital Units............................. -- 134
Payments for:
Repurchases of common stock........................... (27) (124)
Repayments of long-term borrowings.................... (1,658) (1,514)
Redemption of cumulative preferred stock.............. -- (195)
Cash dividends........................................ (134) (88)
--------- --------
Net cash provided by financing activities................. 12,584 7,005
--------- --------
Net (decrease) increase in cash and cash equivalents...... (2,057) 100
Cash and cash equivalents, at beginning of period......... 8,255 5,386
--------- --------
Cash and cash equivalents, at end of period............... $ 6,198 $ 5,486
========= ========
</TABLE>

See Notes to Condensed Consolidated Financial Statements.

3
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. INTRODUCTION AND BASIS OF PRESENTATION

The Merger

On May 31, 1997, Morgan Stanley Group Inc. ("Morgan Stanley") was merged
with and into Dean Witter, Discover & Co. ("Dean Witter Discover") (the
"Merger"). At that time, Dean Witter Discover changed its corporate name to
Morgan Stanley, Dean Witter, Discover & Co. ("MSDWD"). In conjunction with the
Merger, MSDWD issued 260,861,078 shares of its common stock, as each share of
Morgan Stanley common stock then outstanding was converted into 1.65 shares of
MSDWD's common stock (the "Exchange Ratio"). In addition, each share of Morgan
Stanley preferred stock was converted into one share of a corresponding series
of preferred stock of MSDWD. The Merger was treated as a tax-free exchange.

On March 24, 1998, MSDWD changed its corporate name to Morgan Stanley Dean
Witter & Co. (the "Company").

The Company

The condensed consolidated financial statements include the accounts of
Morgan Stanley Dean Witter & Co. 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"), Dean
Witter Reynolds Inc. ("DWR"), Dean Witter InterCapital Inc. and NOVUS Credit
Services Inc.

The Company, through its subsidiaries, provides a wide range of financial
and securities services on a global basis and provides credit and transaction
services nationally. Its securities and asset management businesses include
securities underwriting, distribution and trading; merger, acquisition,
restructuring, real estate, project finance and other corporate finance
advisory activities; asset management; private equity and other principal
investment activities; brokerage and research services; the trading of foreign
exchange and commodities as well as derivatives on a broad range of asset
categories, rates and indices; and global custody, securities clearance
services and securities lending. The Company's credit and transaction services
businesses include the operation of the NOVUS Network, a proprietary network
of merchant and cash access locations, and the issuance of the Discover(R)
Card and other proprietary general purpose credit cards. The Company's
services are provided to a large and diversified group of clients and
customers, including corporations, governments, financial institutions and
individuals.

Basis of Financial Information and Change in Fiscal Year End

The condensed consolidated financial statements give retroactive effect to
the Merger, which was accounted for as a pooling of interests. The pooling of
interests method of accounting requires the restatement of all periods
presented as if Dean Witter Discover and Morgan Stanley had always been
combined.

Prior to the Merger, Dean Witter Discover's year ended on December 31 and
Morgan Stanley's fiscal year ended on November 30. Subsequent to the Merger,
the Company adopted a fiscal year end of November 30. All information included
herein for the quarter ended February 28, 1997 reflects the change in fiscal
year end.

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

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


4
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

The condensed consolidated financial statements should be read in
conjunction with the Company's consolidated financial statements and notes
thereto included in the Company's Annual Report on Form 10-K (the "Form 10-K")
for the fiscal year ended November 30, 1997. The condensed consolidated
financial statements reflect all adjustments (consisting only of normal
recurring adjustments) which are, in the opinion of management, necessary for
the fair statement of the results for the interim period. The results of
operations for interim periods are not necessarily indicative of results for
the entire year.

Financial instruments, including derivatives, used in the Company's trading
activities are recorded at fair value, and unrealized gains and losses are
reflected in trading revenues. Interest revenue and expense arising from
financial instruments used in trading activities are reflected in the
condensed consolidated statements of income as interest revenue or expense.
The fair values of trading positions generally are based on listed market
prices. If listed market prices are not available or if liquidating the
Company's positions would reasonably be expected to impact market prices, fair
value is determined based on other relevant factors, including dealer price
quotations and price quotations for similar instruments traded in different
markets, including markets located in different geographic areas. Fair values
for certain derivative contracts are derived from pricing models which
consider current market and contractual prices for the underlying financial
instruments or commodities, as well as time value and yield curve or
volatility factors underlying the positions. Purchases and sales of financial
instruments are recorded in the accounts on trade date. Unrealized gains and
losses arising from the Company's dealings in over-the-counter ("OTC")
financial instruments, including derivative contracts related to financial
instruments and commodities, are presented in the accompanying condensed
consolidated statements of financial condition on a net-by-counterparty basis,
when appropriate.

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

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

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

5
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


Earnings Per Share

As of December 1, 1997, the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 128, "Earnings per Share" ("SFAS No. 128").
SFAS No. 128 replaces the previous earnings per share ("EPS") categories of
primary and fully diluted with "basic EPS," which reflects no dilution from
common stock equivalents, and "diluted EPS," which 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 EPS
amounts of prior periods have been restated in accordance with SFAS No. 128.
The adoption of SFAS No. 128 has not had a material effect on the Company's
EPS calculations.

The calculations of earnings per common share are based on the weighted
average number of common shares and share equivalents outstanding and give
effect to preferred stock dividend requirements. All per share and share
amounts reflect stock splits effected by Dean Witter Discover and Morgan
Stanley prior to the Merger, as well as the additional shares issued to Morgan
Stanley shareholders pursuant to the Exchange Ratio.

Accounting Pronouncements

As of January 1, 1998, the Company adopted SFAS No. 127, "Deferral of the
Effective Date of Certain Provisions of FASB Statement No. 125," which was
effective for transfers and pledges of certain financial assets and collateral
made after December 31, 1997. The adoption of SFAS No. 127 created additional
assets and liabilities on the Company's consolidated statement of financial
condition related to the recognition of securities provided and received as
collateral. At February 28, 1998, the impact of SFAS No. 127 on the Company's
condensed consolidated statement of financial position (excluding
reclassifications) was an increase to total assets and total liabilities of
$13,503 million.

In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 130, "Reporting Comprehensive Income" and SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information." These statements, which
are effective for fiscal years beginning after December 15, 1997, establish
standards for the reporting and presentation of comprehensive income and the
disclosure requirements related to segments.

In February 1998, the FASB issued SFAS No. 132, "Employers' Disclosures
about Pensions and Other Postretirement Benefits," which revises and
standardizes pension and other postretirement benefit plan disclosures that
are to be included in the employers' financial statements. SFAS No. 132 does
not change the measurement or recognition rules for pensions and other
postretirement benefit plans, and is effective for fiscal years beginning
after December 15, 1997.

2. CONSUMER LOANS

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

<TABLE>
<CAPTION>
THREE MONTHS
ENDED FEBRUARY 28,
--------------------
1998 1997
--------- ---------
<S> <C> <C>
Balance, beginning of period.............................. $ 884 $ 781
Provision for loan losses................................. 405 377
Less deductions
Charge-offs............................................. 446 402
Recoveries.............................................. (43) (40)
--------- ---------
Net charge-offs....................................... 403 362
--------- ---------
Other(1).................................................. 19 32
--------- ---------
Balance, end of period.................................... $ 905 $ 828
========= =========
</TABLE>
- --------
(1) Primarily reflects net transfers related to asset securitizations.


6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Interest accrued on loans subsequently charged off, recorded as a reduction
of interest revenue, was $68 million in the quarter ended February 28, 1998
and $74 million in the quarter ended February 28, 1997.

The Company received proceeds from asset securitizations of $368 million in
the quarter ended February 28, 1998. The uncollected balances of consumer
loans sold through securitizations were $14,965 million at February 28, 1998
and $15,033 million at November 30, 1997.

3. LONG-TERM BORROWINGS

Long-term borrowings at February 28, 1998 scheduled to mature within one
year aggregated $7,885 million.

During the quarter ended February 28, 1998, the Company issued senior notes
aggregating $2,922 million, including non-U.S. dollar currency notes
aggregating $589 million, primarily pursuant to its public debt shelf
registration statements. The weighted average coupon interest rate of these
notes was 5.4% at February 28, 1998; 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: 1999, $1,222 million; 2000, $976 million; 2001, $411
million; and thereafter, $313 million. In the quarter ended February 28, 1998,
$1,658 million of senior notes were repaid.

4. PREFERRED STOCK AND CAPITAL UNITS

Preferred stock is composed of the following issues:

<TABLE>
<CAPTION>
SHARES OUTSTANDING AT BALANCE AT
------------------------- -------------------------
FEBRUARY 28, NOVEMBER 30, FEBRUARY 28, NOVEMBER 30,
1998 1997 1998 1997
------------ ------------ ------------ ------------
(DOLLARS IN MILLIONS)
<S> <C> <C> <C> <C>
ESOP Convertible Preferred
Stock, liquidation
preference $35.88........ 3,629,282 3,646,664 $130 $131
Series A Fixed/Adjustable
Rate Cumulative Preferred
Stock, stated value $200
......................... 1,725,000 1,725,000 345 345
7- 3/4% Cumulative
Preferred Stock, stated
value $200............... 1,000,000 1,000,000 200 200
7- 3/8% Cumulative
Preferred Stock, stated
value $200............... 1,000,000 1,000,000 200 200
---- ----
Total..................... $875 $876
==== ====
</TABLE>

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

The Company has Capital Units outstanding which were issued by the Company
and Morgan Stanley Finance plc ("MS plc"), a U.K. subsidiary. A Capital Unit
consists of (a) a Subordinated Debenture of MS plc guaranteed by the Company
and having maturities from 2013 to 2017 and (b) a related Purchase Contract
issued by the Company, which may be accelerated by the Company beginning
approximately one year after the issuance of each Capital Unit, requiring the
holder to purchase one Depositary Share representing shares (or fractional
shares) of the Company's Cumulative Preferred Stock. The aggregate amount of
Capital Units outstanding was $999 million at February 28, 1998 and November
30, 1997.

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


5. COMMON STOCK AND SHAREHOLDERS' EQUITY

MS&Co. and DWR are registered broker-dealers and registered futures
commission merchants and, accordingly, are subject to the minimum net capital
requirements of the Securities and Exchange Commission, the New York Stock
Exchange and the Commodity Futures Trading Commission. MS&Co. and DWR have
consistently operated in excess of these net capital requirements. MS&Co.'s
net capital totaled $2,491 million at February 28, 1998 which exceeded the
amount required by $2,026 million. DWR's net capital totaled $626 million at
February 28, 1998 which exceeded the amount required by $549 million. MSIL, a
London-based broker-dealer subsidiary, is subject to the capital requirements
of the Securities and Futures Authority, and MSJL, a Tokyo-based broker-
dealer, is subject to the capital requirements of the Japanese Ministry of
Finance. MSIL and MSJL have consistently operated in excess of their
respective regulatory capital requirements.

Under regulatory net capital requirements adopted by the Federal Deposit
Insurance Corporation ("FDIC") and other regulatory capital guidelines, FDIC
insured financial institutions must maintain (a) 3% to 5% of Tier 1 capital,
as defined, to total assets ("leverage ratio") and (b) 8% combined Tier 1 and
Tier 2 capital, as defined, to risk weighted assets ("risk-weighted capital
ratio"). At February 28, 1998, the leverage ratio and risk-weighted capital
ratio of each of the Company's FDIC-insured financial institutions exceeded
these and all other 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.

6. EARNINGS PER SHARE

Earnings per share was calculated as follows (in millions, except for per
share data):

<TABLE>
<CAPTION>
THREE MONTHS ENDED
FEBRUARY 28,
------------------
1998 1997
--------- ---------
<S> <C> <C>
BASIC EPS:
Net income............................................. $ 691 $ 571
Less: preferred stock dividend requirements............ (15) (19)
--------- ---------
Net income available to common shareholders............ $ 676 $ 552
========= =========
Weighted-average common shares outstanding............. 587 573
========= =========
Basic EPS.............................................. $ 1.15 $ 0.96
========= =========
DILUTED EPS:
Net income............................................. $ 691 $ 571
Less: preferred stock dividend requirements after
assumed conversion of ESOP preferred stock............ (13) (18)
--------- ---------
Net income available to common shareholders............ $ 678 $ 553
========= =========
Weighted-average common shares outstanding............. 587 573
Effect of dilutive securities:
Stock options........................................ 17 21
ESOP convertible preferred stock..................... 12 12
--------- ---------
Weighted-average common shares outstanding and common
stock equivalents..................................... 616 606
========= =========
Diluted EPS............................................ $ 1.10 $ 0.91
========= =========
</TABLE>

8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


7. COMMITMENTS AND CONTINGENCIES

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

The Company had approximately $5.7 billion and $5.5 billion of letters of
credit outstanding at February 28, 1998 and at November 30, 1997 to satisfy
various collateral requirements.

8. DERIVATIVE CONTRACTS

In the normal course of business, the Company enters into a variety of
derivative contracts related to financial instruments and commodities. The
Company uses swap agreements in managing its interest rate exposure. The
Company also uses forward and option contracts, futures and swaps in its
trading activities; these financial 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; 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 Investments" and Note 8 to the
consolidated financial statements for the fiscal year ended November 30, 1997,
included in the Form 10-K.

These derivative instruments involve varying degrees of off-balance sheet
market risk. Future changes in interest rates, foreign currency exchange rates
or the fair values of the financial instruments, commodities or indices
underlying these contracts ultimately may result in cash settlements 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.

9
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


The credit quality of the Company's trading-related derivatives at February
28, 1998 and November 30, 1997 is summarized in the tables below, showing the
fair value of the related assets by counterparty credit rating. The credit
ratings are determined by external rating agencies or by equivalent ratings
used by the Company's Credit Department:

<TABLE>
<CAPTION>
OTHER
COLLATERALIZED NON-
NON-INVESTMENT INVESTMENT
AAA AA A BBB GRADE GRADE TOTAL
------ ------ ------ ------ -------------- ---------- -------
AT FEBRUARY 28, 1998 (DOLLARS IN MILLIONS)
<S> <C> <C> <C> <C> <C> <C> <C>
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts.............. $ 958 $3,107 $2,626 $ 709 $ 56 $ 583 $ 8,039
Foreign exchange forward
contracts and options.. 829 1,928 822 157 -- 82 3,818
Mortgage-backed
securities forward
contracts, swaps and
options................ 118 9 18 1 -- 2 148
Equity securities
contracts (including
equity swaps, warrants
and options)........... 1,301 996 685 217 811 124 4,134
Commodity forwards,
options and swaps...... 102 386 481 585 5 253 1,812
------ ------ ------ ------ ---- ------ -------
Total.................. $3,308 $6,426 $4,632 $1,669 $872 $1,044 $17,951
====== ====== ====== ====== ==== ====== =======
Percent of total........ 18% 36% 26% 9% 5% 6% 100%
====== ====== ====== ====== ==== ====== =======
AT NOVEMBER 30, 1997
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts.............. $ 754 $2,761 $2,544 $ 436 $ 33 $ 568 $ 7,096
Foreign exchange forward
contracts and options.. 788 2,504 1,068 72 -- 176 4,608
Mortgage-backed
securities forward
contracts, swaps and
options................ 156 90 50 2 -- 10 308
Equity securities
contracts (including
equity swaps, warrants
and options)........... 1,141 917 567 233 780 152 3,790
Commodity forwards,
options and swaps...... 70 425 380 312 12 145 1,344
------ ------ ------ ------ ---- ------ -------
Total.................. $2,909 $6,697 $4,609 $1,055 $825 $1,051 $17,146
====== ====== ====== ====== ==== ====== =======
Percent of total........ 17% 39% 27% 6% 5% 6% 100%
====== ====== ====== ====== ==== ====== =======
</TABLE>

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

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

9. SUBSEQUENT EVENTS

On March 26, 1998, the Company announced that it is entering into agreements
to sell its Prime Option MasterCard credit card portfolio, which it operates
in conjunction with NationsBank. The sale is expected to close during the
quarter ending May 31, 1998, and is not expected to have a material effect on
the Company's consolidated financial condition or results of operations. The
Company also announced its decision to discontinue its BRAVO(R) credit card
brand. The Company plans to consolidate the BRAVO portfolio with its Private
Issue and Discover Card brands.

On April 2, 1998, the Company announced that it is exploring the potential
sale of its Global Custody and Correspondent Clearing businesses as part of a
strategic decision to focus on growing its core businesses--Securities and
Asset Management and Credit and Transaction Services.

10
INDEPENDENT ACCOUNTANTS' REPORT

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

We have reviewed the accompanying condensed consolidated statement of
financial condition of Morgan Stanley Dean Witter & Co. and subsidiaries
(formerly Morgan Stanley, Dean Witter, Discover & Co.) as of February 28,
1998, and the related condensed consolidated statements of income and cash
flows for the three month periods ended February 28, 1998 and 1997. These
condensed consolidated financial statements are the responsibility of the
management of Morgan Stanley Dean Witter & Co. We were furnished with the
report of other accountants on their review of the interim financial
information of Morgan Stanley Group Inc. and subsidiaries for the quarter
ended February 28, 1997, which statements reflect total revenues of $4,076
million for the three month period ended February 28, 1997.

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

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

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated statement of financial condition of Morgan Stanley
Dean Witter & Co. and subsidiaries as of November 30, 1997, and the related
consolidated statements of income, cash flows and changes in shareholders'
equity for the 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, 1997; and in our report dated January 23, 1998, we
expressed an unqualified opinion on those consolidated financial statements
based on our audit and the report of other auditors.

/s/ Deloitte & Touche LLP

New York, New York
April 13, 1998


11
INDEPENDENT ACCOUNTANTS' REVIEW REPORT

The Stockholders and
Board of Directors of
Morgan Stanley Group Inc.

We have reviewed the condensed consolidated statement of financial condition
of Morgan Stanley Group Inc. and subsidiaries (the "Company") as of February
28, 1997 and the related condensed consolidated statements of income and cash
flows for the three-month period ended February 28, 1997 (not presented
separately herein). These financial statements are the responsibility of the
Company's management.

We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures
to financial data, and making inquiries of persons responsible for financial
and accounting matters. It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing standards, which will
be performed for the full year with the objective of expressing 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 the accompanying condensed consolidated financial statements
referred to above for them to be in conformity with generally accepted
accounting principles.

/s/ Ernst & Young LLP

New York, New York
March 27, 1997

12
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

The Merger

On May 31, 1997, Morgan Stanley Group Inc. ("Morgan Stanley") was merged
with and into Dean Witter, Discover & Co. ("Dean Witter Discover") (the
"Merger"). At that time, Dean Witter Discover changed its corporate name to
Morgan Stanley, Dean Witter, Discover & Co. ("MSDWD"). In conjunction with the
Merger, each share of Morgan Stanley common stock then outstanding was
converted into 1.65 shares of MSDWD's common stock and each share of Morgan
Stanley preferred stock was converted into one share of a corresponding series
of preferred stock of MSDWD. The Merger was treated as a tax-free exchange.

On March 24, 1998, MSDWD changed its corporate name to Morgan Stanley Dean
Witter & Co. (the "Company").

Basis of Financial Information and Change in Fiscal Year End

The condensed consolidated financial statements give retroactive effect to
the Merger, which was accounted for as a pooling of interests. The pooling of
interests method of accounting requires the restatement of all periods
presented as if Dean Witter Discover and Morgan Stanley had always been
combined.

Prior to the Merger, Dean Witter Discover's year ended on December 31 and
Morgan Stanley's fiscal year ended on November 30. Subsequent to the Merger,
the Company adopted a fiscal year end of November 30. All information included
herein for the quarter ended February 28, 1997 reflects the change in fiscal
year end.

RESULTS OF OPERATIONS*

Certain Factors Affecting Results of Operations

The Company's results of operations may be materially affected by market
fluctuations and 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 of capital; the level and volatility of interest rates; currency
values and other market indices; the availability of credit; inflation; and
legislative and regulatory developments. Such factors may also have an impact
on the Company's ability to achieve its strategic objectives, including
(without limitation) profitable global expansion.

The Company's Securities and Asset Management 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 trading markets.

Fluctuations also occur due to the level of market activity, which, among
other things, affects the flow of investment dollars into mutual funds, and
the size, number and timing of transactions or assignments (including
realization of returns from the Company's private equity investments). In the
Company's Credit and Transaction Services business, changes in economic
variables may substantially affect consumer loan growth and credit quality.
Such variables include the number of personal bankruptcy filings, the rate of
unemployment and the level of consumer debt as a percentage of income.
- --------
* This Management's Discussion and Analysis of Financial Condition and Results
of Operations contains forward-looking statements, as well as a discussion
of some of the risks and uncertainties involved in the Company's business
that could affect the matters referred to in such statements.

13
The Company's results of operations also may be materially affected by
competitive factors. In addition to competition from firms traditionally
engaged in the securities business, there has been increased competition from
other sources, such as commercial banks, insurance companies, mutual fund
groups and other companies offering financial services both in the U.S. and
globally. As a result of recent and pending legislative and regulatory
initiatives in the U.S. to remove or relieve certain restrictions on
commercial banks, competition in some markets that have traditionally been
dominated by investment banks and retail securities firms has increased and
may continue to increase in the near future. In addition, recent and
continuing convergence and consolidation in the financial services industry
will lead to increased competition from larger diversified financial services
organizations.

Such competition, among other things, affects the Company's ability to
attract and retain highly skilled individuals. Competitive factors also affect
the Company's success in attracting and retaining clients and assets by its
ability to meet investors' saving and investment needs through consistency of
investment performance and accessibility to a broad array of financial
products and advice. In the credit services industry, competition centers on
merchant acceptance of credit cards, credit card account acquisition and
customer utilization of credit cards. Merchant acceptance is based on both
competitive transaction pricing and the volume of credit cards in circulation.
Credit card account acquisition and customer utilization are driven by the
offering of credit cards with competitive and appealing features such as no
annual fees, low introductory and attractive interest rates, and other
customized features targeting specific consumer groups and by having broad
merchant acceptance.

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 help
mitigate the potential effects of market downturns by strengthening its
competitive position in the global financial services industry through
diversification of its revenue sources and enhancement of its global
franchise. The Company's 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, managing risks in both the
Securities and Asset Management and Credit and Transaction Services
businesses, evaluating credit product pricing and monitoring costs will
continue to affect its overall financial results. 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.

Economic and Market Conditions in the First Fiscal Quarter of 1998

The favorable economic and market conditions that characterized the global
financial markets in fiscal 1997 continued through much of the first fiscal
quarter of 1998. After three unprecedented years of share price gains, U.S.
financial markets continued to strengthen in an environment characterized by
solid economic expansion and continued heavy cash flows into mutual funds.
Expectations of continued merger and consolidation activity also contributed
to increasing equity share prices. Despite continued turmoil and uncertainty
relating to the economic situation in Asia, the U.S. economy continued to
exhibit signs of growth, and strong corporate earnings and high levels of
consumer confidence persisted. Nevertheless, the levels of inflation and
interest rates remained relatively low, and the Federal Reserve Board has not
altered the overnight lending rate since March 1997. While the overall
performance of U.S. financial markets continued to be favorable, such
performance was, at times, volatile, partly due to concerns of lower corporate
earnings resulting from the difficult economic situation in Asia.

Conditions in most European markets were also favorable during the quarter,
primarily due to strong corporate earnings and stable economic conditions.
Most major stock exchanges reached record levels as interest and inflation
rates in many European nations declined due to increasing certainty that the
first phase of the approaching European Economic and Monetary Union ("EMU")
would be implemented on schedule.

Market conditions in the Far East were dominated by the continuing economic
and financial difficulties existing in the region since the latter half of
fiscal 1997. Japan's rate of economic growth has continued to lag,

14
and the future effect of its government's measures to stimulate the economy
remained uncertain. Market conditions were also unstable elsewhere in Asia, as
uncertainty surrounding Indonesia's compliance with fiscal requirements
established by the International Monetary Fund led to a further weakening of
investor confidence. In addition, the currencies of many nations in the region
declined to record lows during the quarter.

First Fiscal Quarter 1998 and 1997 Results of the Company

The Company's net income of $691 million in the quarter ended February 28,
1998 represented an increase of 21% from the comparable period of fiscal 1997.
Diluted earnings per common share were $1.10 in the quarter ended February 28,
1998 as compared to $0.91 in the quarter ended February 28, 1997. The
Company's annualized return on common equity was 20.1% for the quarter ended
February 28, 1998, as compared with 20.7% for the quarter ended February 28,
1997.

The increase in net income in the quarter ended February 28, 1998 from the
comparable prior year period was due to higher revenues from securities
activities, including investment banking, principal transactions and
commissions, as well as increased asset management, distribution and
administration fees. These increases were partially offset by higher non-
interest expenses coupled with lower earnings from the Company's Credit and
Transaction Services business, primarily due to higher credit card net charge-
offs.

On March 26, 1998, the Company announced that it is entering into agreements
to sell its Prime Option MasterCard credit card portfolio, which it operates
in conjunction with NationsBank. The sale is expected to close during the
quarter ending May 31, 1998, and is not expected to have a material effect on
the Company's consolidated financial condition or results of operations. The
Company also announced its decision to discontinue its BRAVO(R) credit card
brand. The Company plans to consolidate the BRAVO portfolio with its Private
Issue and Discover Card brands.

On April 2, 1998, the Company announced that it is exploring the potential
sale of its Global Custody and Correspondent Clearing businesses as part of a
strategic decision to focus on growing its core businesses--Securities and
Asset Management and Credit and Transaction Services.

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 attributable to its two business segments:
Securities and Asset Management and Credit and Transaction Services. Certain
reclassifications have been made to prior-period amounts to conform to the
current year's presentation.

15
SECURITIES AND ASSET MANAGEMENT

STATEMENTS OF INCOME (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS
ENDED FEBRUARY 28,
-------------------
1998 1997
--------- ---------
(UNAUDITED)
<S> <C> <C>
Revenues:
Investment banking......................................... $ 800 $ 522
Principal transactions:
Trading................................................... 903 869
Investments............................................... 72 56
Commissions................................................ 539 489
Asset management, distribution and administration fees..... 676 587
Interest and dividends..................................... 3,150 2,602
Other...................................................... 53 29
--------- ---------
Total revenues........................................... 6,193 5,154
Interest expense........................................... 2,852 2,426
--------- ---------
Net revenues............................................. 3,341 2,728
--------- ---------
Non-interest expenses:
Compensation and benefits.................................. 1,646 1,355
Occupancy and equipment.................................... 122 113
Brokerage, clearing and exchange fees...................... 116 95
Information processing and communications.................. 147 142
Marketing and business development......................... 111 96
Professional services...................................... 105 75
Other...................................................... 121 126
--------- ---------
Total non-interest expenses.............................. 2,368 2,002
--------- ---------
Income before income taxes.................................. 973 726
Income tax expense.......................................... 381 281
--------- ---------
Net income............................................... $ 592 $ 445
========= =========
</TABLE>

Securities and Asset Management net revenues of $3,341 million in the
quarter ended February 28, 1998 represented an increase of 22% from the
quarter ended February 28, 1997. Securities and Asset Management net income of
$592 million in the quarter ended February 28, 1998 represented an increase of
33% from the quarter ended February 28, 1997. The increases reflected higher
levels of investment banking, asset management, distribution and
administration fees, principal transaction trading and investment revenues and
commissions, partially offset by higher incentive-based compensation and other
non-interest expenses.

Investment Banking

Investment banking revenues are derived from the underwriting of securities
offerings and fees from advisory services. Investment banking revenues in the
quarter ended February 28, 1998 increased 53% from the quarter ended February
28, 1997, primarily reflecting significantly higher revenues from merger and
acquisition transactions as well as higher revenues from both debt and equity
underwritings. Revenues from merger, acquisition and restructuring activities
increased to record levels, as the global market for such transactions
continued to be robust during the quarter. The high levels of transaction
activity reflected the continuing trend of consolidation and globalization
across many industry sectors, coupled with continued financial deregulation in
the U.S. and market liberalization in Europe. In the quarter ended February
28, 1998, merger and acquisition activity was diversified across many
industries, with the financial services, pharmaceuticals and technology
sectors contributing the greatest level of revenues. Advisory fees from real
estate transactions also increased

16
during the quarter. A stable financing environment, favorable economic
conditions and a strong real estate market, including accelerated
consolidation activity among real estate investment trusts ("REITS") and high
investor demand for the securities of public real estate companies,
contributed to the increase. Fixed income underwriting revenues also
increased, primarily attributable to higher revenues from global high yield
debt issuances. The market for these securities benefited from strong investor
demand and from the favorable market and economic conditions that existed
during much of the quarter which enabled certain non-investment grade issuers
to obtain attractive financing rates. Equity financing revenues also
increased, primarily due to a higher volume of equity offerings as compared to
the prior year's quarter.

Principal Transactions

Principal transaction trading revenues, which include revenues from customer
purchases and sales of securities in which the Company acts as principal and
gains and losses on securities held for resale, including derivatives,
increased 4% in the quarter ended February 28, 1998 from the quarter ended
February 28, 1997. The increase was due to higher revenues from trading in
equities, foreign exchange and commodities, partially offset by lower fixed
income trading revenues.

Fixed income trading revenues declined in the quarter ended February 28,
1998 from the quarter ended February 28, 1997, primarily due to lower revenues
from trading in investment grade and securitized fixed income securities. The
market for investment grade fixed income securities was adversely affected by
the economic and market turmoil in Asia, particularly during the first months
of the quarter. These uncertain conditions prompted "a flight to quality" as
investor demand for less risky Treasury securities increased, resulting in a
widening of interest rate spreads for investment grade securities. Revenues
from trading securitized fixed income securities also decreased, as the
declining yields of U.S. Treasury securities during the quarter increased
prepayment risk and resulted in a widening of interest rate spreads. These
decreases were partially offset by higher revenues from trading fixed income
derivatives and global high yield securities.

Equity trading revenues in the quarter ended February 28, 1998 increased
over the comparable prior year period. Revenues from trading in equity cash
products increased, primarily due to increased customer volume and a higher
market share in European markets benefiting from the Company's increased sales
and research coverage beginning in mid-1997. The increased activity in Europe
was primarily attributable to the strong performance of many European equity
markets during the quarter, reflecting favorable market conditions, low
interest rates and strong corporate earnings. Equity cash trading revenues
also benefited from an increase in the Company's market share in Japan. Higher
revenues from equity derivative securities also contributed to the increase in
equity trading revenues.

Trading revenues from commodity products increased in the quarter ended
February 28, 1998, primarily driven by higher revenues from trading in crude
oil, refined energy products and precious and base metals. Revenues from
trading in crude oil and refined energy products were impacted by falling
prices during most of the quarter due to diminished demand for energy products
in Asia amid the economic crisis, declining tensions between the U.S. and Iraq
and growing output from certain oil producing regions, including the North
Sea. Revenues from trading in precious and base metals benefited from rising
silver prices and increased volatility in the gold market. These increases
were partially offset by lower revenues from trading in natural gas as
unseasonably warm weather in the Midwest and Northeast regions of the U.S.
caused a reduction in the demand for home heating fuel, leading to a decline
in prices.

Foreign exchange trading revenues also increased in the quarter ended
February 28, 1998, and represented the second highest level of quarterly
foreign exchange trading revenues achieved by the Company. The increase was
primarily attributable to high levels of customer trading volumes and
volatility in foreign exchange markets, particularly during the first two
months of the quarter. Such conditions were primarily the result of the
difficult economic and financial conditions existing in Asia, as diminished
investor confidence caused many currencies in this region to reach record
lows. Conditions in Asia were more stable during the latter part of the
quarter, as the success of South Korean banks to reschedule their
international debt payments reduced volatility in the region.

17
In addition, the U.S. dollar continued to exhibit strength against other major
currencies during the quarter, primarily due to the overall strength of the
U.S. economy.

Principal transaction investment gains aggregating $72 million were
recognized in the quarter ended February 28, 1998 as compared to $56 million
in the comparable prior year quarter. Fiscal 1998's revenues were primarily
related to gains realized from the sale of the Company's remaining position in
Fort James Corporation. Net increases in the carrying values of certain
private equity investments and gains from certain venture capital investments
also contributed to the increase in principal transaction investment revenues.

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 increased 10% in the
quarter ended February 28, 1998 from the quarter ended February 28, 1997. In
U.S. markets, the Company benefited from a high volume of customer securities
transactions. Revenues from markets in the Far East also benefited from strong
transaction volumes, coupled with an increase in the Company's market share
due to a shift in customer trading volume away from certain large Japanese
brokerage companies. In Europe, trading volumes continued to be high due to
the strong performance of many equity markets within that region.

Asset Management, Distribution and Administration Fees

Asset management, distribution and administration revenues include fees for
asset management services, including fund management fees which are received
for investment management, fees received for promoting and distributing mutual
funds ("12b-1 fees"), and other administrative fees and non-interest revenues
earned from correspondent clearing and custody services. Fund management fees
arise from investment management services the Company provides to registered
investment companies (the "Funds") pursuant to various contractual
arrangements. The Company receives management fees based upon each Fund's
average daily net assets. The Company receives 12b-1 fees for services it
provides in promoting and distributing certain open-ended 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 and administration. The Company also receives
fees from investment management services provided to segregated customer
accounts pursuant to various contractual arrangements.

Asset management, distribution and administration revenues increased 15% in
the quarter ended February 28, 1998 from the quarter ended February 28, 1997,
reflecting strong fund performance and favorable market conditions which
continue to attract inflows of new business. Higher fund management and 12b-1
fees, as well as increased revenues from international equity and U.S. fixed
income products resulting from inflows of client assets and market
appreciation had a favorable impact on these revenues.

Customer assets under management or supervision increased to $356 billion at
February 28, 1998 from $290 billion at February 28, 1997. The increase in
assets under management or supervision reflected continued inflows of customer
assets and appreciation in the value of existing customer portfolios. Customer
assets under management or supervision included products offered primarily to
individual investors of $201 billion at February 28, 1998 and $168 billion at
February 28, 1997. Products offered primarily to institutional investors was
$155 billion at February 28, 1998 and $122 billion at February 28, 1997.

Customer assets under administration in the global custody business
increased to $402 billion at February 28, 1998 from $152 billion at February
28, 1997. Approximately $217 billion of this increase was attributable to the
Company's acquisition of the institutional global custody business of Barclays
Bank PLC ("Barclays") on April 3, 1997, and approximately $97 billion of these
assets remain subject to current clients of Barclays agreeing to become
clients of the Company. Appreciation in the value of customer portfolios and
additional assets placed

18
under custody with the Company, including new customer accounts and additional
assets from existing customers, also contributed to the growth in assets under
administration.

Net Interest

Interest and dividend revenues and expense are a function of the level and
mix of total assets and liabilities, including financial instruments owned,
reverse repurchase and repurchase agreements and customer margin loans, and
the prevailing level, term structure and volatility of interest rates.
Interest and dividend revenues and expense should be viewed in the broader
context of principal trading and investment banking results. 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, the interest income or expense
associated with financing or hedging the Company's positions, and potential
underwriting, commission or other revenues associated with related primary or
secondary market sales. Net interest revenues increased 69% in the quarter
ended February 28, 1998 from the quarter ended February 28, 1997. The increase
was primarily attributable to higher levels of revenues from net interest
earning assets, including financial instruments owned and customer margin
receivable balances. Higher levels of securities lending transactions also had
a positive affect on net interest and dividend revenues. These increases were
partially offset by higher interest expense associated with a higher level of
interest bearing liabilities, including long-term debt.

Non-Interest Expenses

Total non-interest expenses increased 18% in the quarter ended February 28,
1998 from the quarter ended February 28, 1997. Within that category,
compensation and benefits expense increased 21%, principally reflecting
increased incentive compensation based on higher revenues and earnings.
Excluding compensation and benefits expense, non-interest expenses increased
12%. Occupancy and equipment expenses increased 8%, primarily due to increased
office space in Hong Kong and higher occupancy costs in London and certain
other office locations. Brokerage, clearing and exchange fees increased 22%,
primarily related to the acquisition of the institutional global custody
business of Barclays, as well as a higher level of securities trading volume
during the quarter. Information processing and communications expenses
increased 4%, primarily due to the impact of increased rates for certain data
services as well as other information systems costs. Marketing and business
development expenses increased 16%, reflecting increased travel and
entertainment costs associated with the continued high levels of activity in
the global financial markets as the Company continues to develop new business.
Professional services expenses increased 40%, primarily reflecting higher
consulting costs associated with information technology initiatives and the
Company's increased global business activities. Higher temporary staff and
employment fees also contributed to the increase.

19
CREDIT AND TRANSACTION SERVICES

STATEMENTS OF INCOME (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS
ENDED
FEBRUARY 28,
-------------
1998 1997
------ ------
(UNAUDITED)
<S> <C> <C>
Fees:
Merchant and cardmember........................................ $ 428 $ 436
Servicing...................................................... 171 200
Commissions...................................................... 8 1
Other............................................................ 2 2
------ ------
Total non-interest revenues.................................... 609 639
------ ------
Interest revenue................................................. 783 767
Interest expense................................................. 293 283
------ ------
Net interest income............................................ 490 484
Provision for consumer loan losses............................... 405 377
------ ------
Net credit income.............................................. 85 107
------ ------
Net revenues................................................... 694 746
------ ------
Compensation and benefits........................................ 142 135
Occupancy and equipment.......................................... 18 15
Brokerage, clearing and exchange fees............................ 3 --
Information processing and communications........................ 120 128
Marketing and business development............................... 183 192
Professional services............................................ 23 18
Other............................................................ 45 56
------ ------
Total non-interest expenses.................................... 534 544
------ ------
Income before income taxes....................................... 160 202
Provision for income taxes....................................... 61 76
------ ------
Net income..................................................... $ 99 $126
====== ======
</TABLE>

Credit and Transaction Services net income of $99 million in the quarter
ended February 28, 1998 represented a decrease of 21% from the quarter ended
February 28, 1997, as increased credit losses and a lower yield on general
purpose credit card loans were partially offset by a decrease in non-interest
expenses.

As a result of enhancements made to certain of the Company's accounting
systems in the fourth quarter of fiscal 1997, the Company began recording
charged off cardmember fees directly against the income statement line items
to which they were originally recorded (merchant and cardmember fees and
interest revenue). Prior to the enhancements, these fees were charged off
against interest revenue. While this change has no impact on net revenues, the
Company believes that the revised presentation better reflects the manner in
which charge-offs affect the Credit and Transaction Services statements of
income. However, since prior periods have not been restated to reflect this
change, the comparability of merchant and cardmember fees and interest
revenues between the quarter ended February 28, 1998 and the quarter ended
February 28, 1997 has been affected. Accordingly, the following sections will
also discuss the changes in these income statement categories excluding the
impact of this reclassification.

Non-Interest Revenues

Total non-interest revenues decreased 5% in the quarter ended February 28,
1998 from the quarter ended February 28, 1997. Excluding the effect of the
reclassification of charged off cardmember fees discussed above, non-interest
revenue would have remained level.

20
Merchant and cardmember fees include revenues from fees charged to merchants
on credit card sales, late payment fees, overlimit fees, insurance fees, cash
advance fees, the administration of credit card programs and transaction
processing services. Merchant and cardmember fees decreased 2% in the quarter
ended February 28, 1998 from the comparable prior year period. Excluding the
effect of the reclassification of charged off cardmember fees discussed above,
merchant and cardmember fees increased 4% in the quarter ended February 28,
1998. Merchant and cardmember fees increased due to a higher level of general
purpose credit card transaction volume. Higher occurrences of overlimit and
late payment fees also contributed to the increase.

Servicing fees are revenues derived from consumer loans that 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 through 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 table below presents the components of servicing fees (dollars in
millions):

<TABLE>
<CAPTION>
THREE MONTHS
ENDED
FEBRUARY 28,
--------------
1998 1997
------ ------
<S> <C> <C>
Merchant and cardmember fees.................................... $ 105 $ 112
Interest revenue................................................ 579 517
Interest expense................................................ (234) (203)
Provision for consumer loan losses.............................. (279) (226)
------ ------
Servicing fees.................................................. $ 171 $ 200
====== ======
</TABLE>

Servicing fees decreased 15% in the quarter ended February 28, 1998 from the
quarter ended February 28, 1997, as revenues associated with a higher level of
consumer loans were more than offset by an increase in the provision for
consumer loan losses resulting from a higher charge off rate.

Commission revenues arise from customer securities transactions associated
with Discover Brokerage Direct, Inc. ("DBD"), the Company's provider of
electronic brokerage services acquired in January 1997. The increase in
commission revenues in the quarter ended February 28, 1998 reflects a full
quarter's results for DBD, as well as a significantly higher level of customer
transaction volume.

Net Interest Income

Net interest income is equal to the difference between interest revenue
derived from Credit and Transaction Services consumer loans and short-term
investment assets and interest expense incurred to finance those assets.
Credit and Transaction Services assets, consisting primarily of consumer
loans, earn interest revenue at both fixed rates and market-indexed variable
rates. The Company incurs interest expense at fixed and floating rates.
Interest expense also includes the effects of interest rate contracts entered
into by the Company as part of its interest rate risk management program. This
program is designed to reduce the volatility of earnings resulting from
changes in interest rates and is accomplished primarily through matched
financing, which entails matching the repricing schedules of consumer loans
and related financing. Net interest income increased 1% in the quarter ended
February 28, 1998 from the quarter ended February 28, 1997. Excluding the
effect of the reclassification of charged off cardmember fees discussed above,
net interest income would have decreased 4% from the comparable prior year
period. The decrease was predominately due to higher net charge-offs, a lower
yield on general purpose credit card loans and an increase in the Company's
cost of funds, partially offset by a higher level of general purpose credit
card loans. The lower yield on general purpose credit card loans was primarily
due to a larger number of cardmembers taking advantage of lower promotional
rates.

21
The following tables present analyses of Credit and Transaction Services
average balance sheets and interest rates for the quarters ended February 28,
1998 and 1997 and changes in net interest income during those periods:

AVERAGE BALANCE SHEET ANALYSIS (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED FEBRUARY 28,
-------------------------------------------------
1998 1997
------------------------ ------------------------
AVERAGE AVERAGE
BALANCE RATE INTEREST BALANCE RATE INTEREST
------- ----- -------- ------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Interest earning assets:
General purpose credit card
loans....................... $20,087 13.92% $689 $19,345 14.13% $674
Other consumer loans......... 1,665 16.89 69 1,971 15.10 73
Investment securities........ 243 5.78 3 198 5.49 3
Other........................ 1,296 6.63 22 1,233 5.75 17
------- ---- ------- ----
Total interest earning
assets.................... 23,291 13.64 783 22,747 13.68 767
Allowance for loan losses.... (890) (850)
Non-interest earning assets.. 1,999 1,755
------- -------
Total assets............... $24,400 $23,652
======= =======
LIABILITIES & SHAREHOLDER'S
EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings..................... $ 855 4.64% $ 10 $ 1,040 4.60% $ 12
Brokered.................... 5,914 6.61 96 3,740 6.74 62
Other time.................. 2,357 6.10 35 2,168 6.04 32
------- ---- ------- ----
Total interest bearing
deposits.................. 9,126 6.30 141 6,948 6.20 106
Other borrowings............. 9,947 6.17 152 12,064 5.95 177
------- ---- ------- ----
Total interest bearing
liabilities............... 19,073 6.23 293 19,012 6.04 283
Shareholder's equity/other
liabilities................. 5,327 4,640
------- -------
Total liabilities &
shareholder's equity...... $24,400 $23,652
======= =======
Net interest income.......... $490 $484
==== ====
Net interest margin.......... 8.54% 8.63%
Interest rate spread......... 7.41% 7.64%
</TABLE>

22
RATE/VOLUME ANALYSIS (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED
FEBRUARY 28, 1998 VS 1997
-----------------------------
INCREASE/(DECREASE)
DUE TO CHANGES IN
-----------------------------
VOLUME RATE TOTAL
--------- -------- --------
<S> <C> <C> <C>
INTEREST REVENUE
General purpose credit card loans............... $ 26 $(11) $ 15
Other consumer loans............................ (11) 7 (4)
Other........................................... 1 4 5
--------
Total interest revenue........................ 18 (2) 16
--------
INTEREST EXPENSE
Interest bearing deposits
Savings........................................ (2) -- (2)
Brokered....................................... 36 (2) 34
Other time..................................... 3 -- 3
--------
Total interest bearing deposits............... 33 2 35
Other borrowings................................ (31) 6 (25)
--------
Total interest expense........................ 1 9 10
--------
Net interest income............................. $ 17 $ (11) $ 6
======== ======== ========
</TABLE>

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

SUPPLEMENTAL AVERAGE MANAGED LOAN BALANCE SHEET INFORMATION (DOLLARS IN
MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED FEBRUARY 28,
-----------------------------------------------------
1998 1997
-------------------------- --------------------------
AVG. BAL. RATE % INTEREST AVG. BAL. RATE % INTEREST
--------- ------ -------- --------- ------ --------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans.......... $36,828 14.72% $1,337 $34,512 14.86% $1,265
General purpose credit
card loans............. 34,493 14.57 1,239 31,872 14.78 1,161
Total interest earning
assets................. 38,367 14.39 1,362 35,944 14.49 1,285
Total interest bearing
liabilities............ 34,149 6.26 527 32,209 6.13 486
Consumer loan interest
rate spread............ 8.46 8.73
Interest rate spread.... 8.13 8.37
Net interest margin..... 8.82 9.01
</TABLE>

Provision for Consumer Loan Losses

The provision for consumer loan losses is the amount necessary to establish
the allowance for loan losses at a level the Company believes is adequate to
absorb estimated losses in its consumer loan portfolio at the balance sheet
date. The Company's allowance for loan losses is regularly evaluated by
management for adequacy on a portfolio-by-portfolio basis and was $905 million
and $828 million at February 28, 1998 and 1997. 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 7% in
the quarter ended February 28, 1998 from the quarter ended February 28, 1997
due to an increase in net charge-offs. The increase in net charge-offs was due
to increases in the rate of charge-offs and, to a lesser extent, higher
average levels of consumer loans. Net charge-offs as a percentage of average
consumer loans outstanding increased to 7.51% in the quarter ended February
28, 1998 from 6.89% in the comparable period of 1997. The Company expects to
experience a higher net charge-

23
off rate for full fiscal year 1998 as compared to fiscal 1997. In fiscal 1997,
the Company intensified steps to reduce the impact of increased net charge-
offs and continues to implement measures designed to improve the credit
quality of both new and existing credit card accounts. The Company's
expectations about 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 level and direction of
consumer loan delinquencies and charge-offs include changes in consumer
spending and payment behaviors, bankruptcy trends, the seasoning of the
Company's loan portfolio, interest rate movements and their impact on consumer
behavior, and the rate and magnitude of changes in the Company's consumer loan
portfolio, including the overall mix of accounts, products and loan balances
within the portfolio.

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

From time to time, the Company has offered and may continue to offer
cardmembers with accounts in good standing the opportunity to skip the minimum
monthly payment, while continuing to accrue periodic finance charges, without
being considered to be past due ("skip-a-payment"). The comparison of
delinquency rates at any particular point in time may be affected depending on
the timing of the skip-a-payment program. The delinquency rates for consumer
loans 90-179 days past due at February 28, 1998 and 30-89 days past due at
November 30, 1997 were favorably impacted by a skip-a-payment offer made in
October 1997.

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

ASSET QUALITY (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
FEBRUARY 28,
---------------------------------- NOVEMBER 30,
1998 1997 1997
---------------- ---------------- -----------------
OWNED MANAGED OWNED MANAGED OWNED MANAGED
------- ------- ------- ------- -------- -------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans at
period-end............. $20,839 $35,804 $20,856 $33,986 $ 20,917 $35,950
Consumer loans
contractually past due
as a percentage of
period-end consumer
loans:
30 to 89 days.......... 4.36% 4.39% 4.41% 4.41% 3.96% 3.91%
90 to 179 days......... 3.00% 3.00% 3.13% 3.07% 3.11% 3.07%
Net charge-offs as a
percentage of average
consumer loans (year-
to-date)............... 7.51% 7.50% 6.89% 6.91% 6.78% 6.95%
</TABLE>

Non-Interest Expenses

Non-interest expenses decreased 2% in the quarter ended February 28, 1998
from the quarter ended February 28, 1997.

Compensation and benefits expense increased 5% in the quarter ended February
28, 1998 from the comparable period of 1997 due to an increase in the number
of employees, including those related to the Company's acquisition of DBD in
January 1997. Brokerage, clearing and exchange fees relate to the trading
activity associated with DBD. The increase in the quarter ended February 28,
1998 reflects a full quarter's results for DBD, coupled with significantly
higher customer transaction volume. Information processing and communications
expense decreased 6%, primarily due to lower transaction processing costs, an
adjustment resulting from the sale of the Company's indirect interest in one
of the Company's transaction processing vendors and favorable repricing of
certain data communication contracts. Marketing and business development

24
expense decreased 5% as the result of lower advertising and promotional
expenses, partially offset by an increase in Cardmember rewards expense. Lower
advertising and promotional expense during the quarter was primarily
associated with the Company's plan to discontinue its BRAVO credit card brand.
Cardmember rewards expense includes the Cashback Bonus(R) award, pursuant to
which the Company annually pays Discover(R) Cardmembers and Private Issue
Cardmembers electing this feature a percentage of their purchase amounts.
Commencing March 1, 1998, the terms of the Private Issue Cashback Bonus were
amended by limiting the maximum bonus amount to $500 and by increasing the
amount of purchases required to receive this bonus amount. The Company
believes that its Cardmember rewards expense in future periods will not be
materially impacted by these changes. Professional services expenses increased
28%, primarily due to higher consulting costs. Other expenses decreased 20%
due to a continuing decrease in fraud losses and reductions in other general
business expenses.

LIQUIDITY AND CAPITAL RESOURCES

The Company's total assets increased from $302.3 billion at November 30,
1997 to $345.5 billion at February 28, 1998, reflecting growth in financial
instruments owned, resale agreements and securities borrowed, as well as
additional assets recognized due to the adoption of SFAS No. 127. A
substantial portion of the Company's total assets consists of highly liquid
marketable securities and short-term receivables arising principally from
securities transactions. The highly liquid nature of these assets provides the
Company with flexibility in financing and managing its business.

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

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

The Company funds its balance sheet on a global basis. The Company's funding
for its Securities and Asset Management business is raised through diverse
sources. These include the Company's capital, including equity and long-term
debt; repurchase agreements; U.S., Canadian, Euro, French and Japanese
commercial paper; letters of credit; unsecured bond borrows; German
Schuldschein loans; securities lending; buy/sell agreements; municipal re-
investments; master notes; and committed and uncommitted lines of credit.
Repurchase 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 and Transaction
Services business include the Company's capital, including equity and long-
term debt; asset securitizations; commercial paper; deposits; asset-backed
commercial paper; Fed Funds; and short-term bank notes. The Company sells
consumer loans through asset securitizations using several transaction
structures. Riverwoods Funding Corporation ("RFC"), an entity included in the
condensed consolidated financial statements of the Company, issues asset-
backed commercial paper.


25
The Company's bank subsidiaries solicit deposits from consumers, purchase
federal funds and issue short-term bank notes. Interest bearing deposits are
classified by type as savings, brokered and other time deposits. Savings
deposits consist primarily of money market deposits and certificate of deposit
accounts sold directly to cardmembers and savings deposits from individual
securities clients. Brokered deposits consist primarily of certificates of
deposits issued by the Company's bank subsidiaries. Other time deposits
include institutional certificates of deposits. The Company, through Greenwood
Trust Company, an indirect subsidiary of the Company, sells notes under a
short-term bank note program.

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

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

As of March 31, 1998, the Company's credit ratings were as follows:

<TABLE>
<CAPTION>
COMMERCIAL SENIOR
PAPER DEBT
----------- ------
<S> <C> <C>
Dominion Bond Rating Service.......................... R-1 (middle) n/a
Duff & Phelps......................................... D-1+ AA-
Fitch-IBCA Inc. ...................................... F1+ AA-
Japan Bond Research Institute......................... A-1+ AA-
Moody's Investors Service............................. P-1 A1
Standard & Poor's..................................... A-1 A+
Thomson BankWatch..................................... TBW-1 AA
</TABLE>

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

During the quarter ended February 28, 1998, the Company issued senior notes
aggregating $2,922 million, including non-U.S. dollar currency notes
aggregating $589 million, primarily pursuant to its public debt shelf
registration statements. These notes have maturities from 1998 to 2024 and a
weighted average coupon interest rate of 5.4% at February 28, 1998; the
Company has entered into certain transactions to obtain floating interest
rates based primarily on short-term LIBOR trading levels. At February 28,
1998, the aggregate outstanding principal amount of the Company's Senior
Indebtedness (as defined in the Company's public debt shelf registration
statements) was approximately $44.8 billion.

On February 12, 1998, the Company's Board of Directors authorized the
Company to purchase, subject to market conditions and certain other factors,
up to $3 billion of the Company's common stock. During the quarter ended
February 28, 1998 the Company purchased $27 million of its common stock.
Subsequent to February 28, 1998 and through March 31, 1998, the Company
purchased an additional $349 million of its common stock.

26
On February 25, 1998, the Company's shelf registration statement for an
additional $8 billion of debt securities, warrants, preferred stock or
purchase contracts or any combination thereof in the form of units, became
effective.

On March 5, 1998, MSDW Capital Trust I, a Delaware statutory business trust
(the "Capital Trust"), all of the common securities of which are owned by the
Company, issued $400 million of 7.10% Capital Securities (the "Capital
Securities") that are guaranteed by the Company. The Capital Trust issued the
Capital Securities and invested the proceeds in 7.10% Junior Subordinated
Deferrable Interest Debentures due February 28, 2038 issued by the Company.

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 $6.0 billion. The MSDW Facility contains
restrictive covenants which require, among other things, that the Company
maintain shareholders' equity of at least $8.3 billion at all times. The
Company believes that the covenant restrictions will not impair the Company's
ability to pay its current level of dividends. At February 28, 1998, 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. At February 28, 1998, no borrowings were outstanding under the
MS&Co. Facility.

The Company also maintains a revolving committed financing facility that
enables Morgan Stanley & Co. International Limited ("MSIL"), the Company's
U.K. broker-dealer subsidiary, to secure committed funding from a syndicate of
banks by providing a broad range of collateral under repurchase agreements
(the "MSIL Facility"). Such banks are committed to provide up to an aggregate
of $1.85 billion available in 12 major currencies. At February 28, 1998, no
borrowings were outstanding under the MSIL Facility.

RFC also maintains a $2.55 billion senior bank credit facility which
supports the issuance of asset-backed commercial paper. RFC has never borrowed
from its senior bank credit facility.

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

At February 28, 1998, certain assets of the Company, such as real property,
equipment and leasehold improvements of $1.7 billion, and goodwill and other
intangible assets of $1.3 billion, were illiquid. In addition, certain equity
investments made in connection with the Company's private equity and other
principal investment activities, high-yield debt securities, emerging market
debt, and certain collateralized mortgage obligations and mortgage-related
loan products are not highly liquid. In connection with its private equity and
other principal investment activities, the Company has equity investments
(directly or indirectly through funds managed by the Company) in privately and
publicly held companies. At February 28, 1998, the aggregate carrying value of
the Company's equity investments in privately held companies (including direct
investments and partnership interests) was $135 million, and its aggregate
investment in publicly held companies was $321 million.

The Company acts as an underwriter of and as a market-maker in mortgage-
backed pass-through securities, collateralized mortgage obligations and
related instruments, and as a market-maker in commercial, residential

27
and real estate loan products. In this capacity, the Company takes positions
in market segments where liquidity can vary greatly from time to time. The
carrying value of the portion of the Company's mortgage-related portfolio at
February 28, 1998 traded in markets that the Company believed were
experiencing lower levels of liquidity than traditional mortgage-backed pass-
through securities approximated $2,790 million.

In addition, at February 28, 1998, the aggregate value of high-yield debt
securities and emerging market loans and securitized instruments held in
inventory was $2,074 million (a substantial portion of which was subordinated
debt) with not more than 6%, 21% and 9% of all such securities, loans and
instruments attributable to any one issuer, industry or geographic region,
respectively. Non-investment grade securities generally involve greater risk
than investment grade securities due to the lower credit ratings of the
issuers, which typically have relatively high levels of indebtedness and are,
therefore, more sensitive to adverse economic conditions. In addition, the
market for non-investment grade securities and emerging market loans and
securitized instruments has been, and may in the future be, characterized by
periods of volatility and illiquidity. The Company has credit and other risk
policies and procedures to control total inventory positions and risk
concentrations for non-investment grade securities and emerging market loans
and securitized instruments.

The Company may, from time to time, also provide financing or financing
commitments to companies in connection with its investment banking and private
equity activities. The Company may provide extensions of credit to leveraged
companies in the form of senior or subordinated debt, as well as bridge
financing on a selective basis (which may be in connection with the Company's
commitment to the Morgan Stanley Bridge Fund, LLC). At February 28, 1998, the
Company had three commitments to provide an aggregate of $678 million and had
one loan in the amount of $342 million outstanding primarily in connection
with its securitized debt and high-yield underwriting activities. Subsequent
to February 28, 1998, the Company's aggregate commitments increased to $1,336
million, and the $342 million outstanding loan was repaid.

The Company also engages in senior lending activities, including
origination, syndication and trading of senior secured loans of non-investment
grade companies. Such companies are more sensitive to adverse economic
conditions than investment grade issuers, but the loans are generally made on
a secured basis and are senior to any non-investment grade securities of these
issuers that trade in the capital markets. At February 28, 1998, the aggregate
value of senior secured loans and positions held by the Company was $522
million, and aggregate senior secured loan commitments were $318 million.
Subsequent to February 28, 1998, the Company entered into three additional
senior secured loan positions having an aggregate value of $193 million.

At February 28, 1998, financial instruments owned by the Company included
derivative products (generally in the form of futures, forwards, swaps, caps,
collars, floors, swap options and similar instruments which derive their value
from underlying interest rates, foreign exchange rates or commodity or equity
instruments and indices) related to financial instruments and commodities with
an aggregate net replacement cost of $18.0 billion. The net replacement cost
of all derivative products in a gain position represents the Company's maximum
exposure to derivatives related credit risk. Derivative products may have both
on- and off-balance sheet risk implications, depending on the nature of the
contract. It should be noted, however, that 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.

Year 2000 and EMU

Many of the world's computer systems currently record years in a two-digit
format. Such computer systems will be unable to properly interpret dates
beyond the year 1999, which could lead to business disruptions in the U.S. and
internationally (the "Year 2000" issue).

28
The Company continues to review its computer systems and programs in order
to prepare for Year 2000 compliance. Based upon current information, the
Company believes that its Year 2000 expenditures for fiscal 1998 and through
the project's completion will be approximately $125 million. Costs incurred
relating to this project are being expensed by the Company during the period
in which they are incurred. The Company's expectations about future costs
associated with the Year 2000 issue are subject to uncertainties that could
cause actual results to differ materially from what has been discussed above
(see "Management's Discussion and Analysis of Financial Condition and Results
of Operations" included in the Company's Annual Report on Form 10-K for the
fiscal year ended November 30, 1997.)

Modifications to the Company's computer systems and programs are also being
made in order to prepare for the upcoming EMU. The EMU, which will ultimately
result in the replacement of certain European currencies with the "Euro," will
primarily impact the Company's Securities and Asset Management business. Costs
associated with the modifications necessary to prepare for the EMU are also
being expensed by the Company during the period in which they are incurred.

29
PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

The following developments have occurred with respect to certain matters
previously reported in the Company's Annual Report on Form 10-K for the fiscal
year ended November 30, 1997 (the "Form 10-K").

In re Sumitomo Copper Litigation. On March 13, 1998, plaintiffs filed a
motion for a class certification. Also on March 13, 1998, another purported
class action complaint, captioned Khazzam, et al. v. Sumitomo Corporation, et
al., was filed in the United States District Court for the Southern District
of New York. This action is substantially similar to the class action
described in the Form 10-K, asserting the same claims against the same
defendants (excluding the Winchester defendants) and seeking the same relief.
The complaint asserts a manipulation claim under the Commodity Exchange Act
against all of the defendants and a RICO claim against certain of the
defendants other than MS&Co. In addition, on April 3, 1998, a first amended
class action complaint, captioned Polansky, et al. v. Sumitomo Corporation of
America, et al., was filed in the United States District Court for the
Southern District of New York. This action is substantially similar to the
class action described in the Form 10-K, asserting the same claims against the
same defendants (excluding the Winchester defendants) and seeking the same
relief. The plaintiff class purportedly consists of all persons who purchased
put options or sold call options on copper futures contracts on the Comex
Division of the New York Mercantile Exchange between May 9, 1994 and June 15,
1996.

County of Orange and Moorlach v. Morgan Stanley & Co., Inc. The hearing on
the motion to dismiss all of the ultra vires claims has been continued to June
1, 1998.

Global Opportunity Fund Litigation. On March 11, 1998, The Growth Fund,
which was a sub fund of The Global Opportunity Fund (the "Fund"), and 14
investors in The Growth Fund (12 of whom are also plaintiffs in the Luxembourg
litigation against Morgan Stanley Bank Luxembourg, S.A. ("MSBL")) brought an
action against Morgan Stanley International & Co. Limited ("MSIL") in the
Supreme Court of the State of New York, County of New York. The complaint
asserts purported claims for fraud, aiding and abetting fraud, negligent
misrepresentation and violation of a duty of good faith and fair dealing and
seeks compensatory damages of approximately $7.25 million, punitive damages,
interest and costs, expenses and attorneys' fees. Plaintiffs assert that MSIL
induced them to enter into margin loans for the purpose of investing in
another sub fund of the Fund at a time when MSIL allegedly knew that MSBL was
not complying with its purported duty to monitor the Fund and the Fund's
manager was fraudulently inflating the value of certain of its assets, which
resulted in the investors' reliance on false net asset values in making and
continuing their investments in the Fund.

ITEM 5. OTHER INFORMATION.

Revised Earnings Per Share Amounts in Accordance with FASB Statement 128.

In February 1997, the FASB issued Statement of Financial Accounting
Standards ("SFAS") No. 128, "Earnings per Share" ("EPS"), effective for
periods ending after December 15, 1997, with restatement required for all
prior periods. SFAS No. 128 replaces the previous EPS categories of primary
and fully diluted with "basic EPS," which reflects no dilution from common
stock equivalents, and "diluted EPS," which 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. Therefore, the Company
is filing herewith as Exhibit 99 restated selected financial data for the last
five fiscal years, restated consolidated statements of income data for the
last three years, restated quarterly results data (unaudited) for the last two
fiscal years, and the computation of basic and diluted earnings per share for
the last three fiscal years ("Statement 128 Data").

30
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(A) EXHIBITS

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

(B) REPORTS ON FORM 8-K

Form 8-K dated December 8, 1997 reporting Item 7 only.

Form 8-K dated January 7, 1998 reporting Item 5 and Item 7.

Form 8-K dated February 12, 1998 reporting Item 5 and Item 7.

31
SIGNATURES

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/ Eileen K. Murray
By: _________________________________
Eileen K. Murray, Controller and
Principal Accounting Officer

Date: April 13, 1998

32
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

QUARTER ENDED FEBRUARY 28, 1998

<TABLE>
<CAPTION>
DESCRIPTION
-----------
<C> <S>
3.1 Amended and Restated Certificate of Incorporation (incorporated by
reference to Exhibit 3.1 to the Company's Current Report on Form 8-K
dated May 31, 1997 and filed June 2, 1997).
3.2 Certificate of Amendment to Amended and Restated Certificate of
Incorporation.
3.3 Amended and Restated By-laws.
4.1 Junior Subordinated Indenture dated as of March 1, 1998 between the
Company and The Bank of New York, as Trustee.
4.2 Certificate of the Company's Junior Subordinated Deferrable Interest
Debenture.
4.3 Amended and Restated Trust Agreement of MSDWD Capital Trust I, dated as
of March 12, 1998, among the Company, as Depositor, The Bank of New York,
as Property Trustee, The Bank of New York (Delaware), as Delaware
Trustee, and the Administrators named thereon.
4.4 Capital Securities Guarantee Agreement dated as of March 12, 1998 between
the Company, as Guarantor, and The Bank of New York, as Guarantee
Trustee.
4.5 Certificate of 7.10% Capital Securities (liquidation amount $25.00 per
Capital Security) of MSDW Capital Trust I.
11 Computation of earnings per share.
12 Computation of ratio of earnings to fixed charges.
15.1 Letter of awareness from Deloitte & Touche LLP, dated April 13, 1998,
concerning unaudited interim financial information.
15.2 Letter of awareness from Ernst & Young LLP, dated April 13, 1998,
concerning unaudited interim financial information.
27 Financial Data Schedule.
99 Statement 128 Data.
</TABLE>

33