Morgan Stanley
MS
#53
Rank
$279.46 B
Marketcap
$175.84
Share price
-2.35%
Change (1 day)
28.47%
Change (1 year)

Morgan Stanley - 10-Q quarterly report FY


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

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

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

FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED AUGUST 31, 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 September 30, 1998 there were 577,665,449 shares of Registrant's
Common Stock, par value $.01 per share, outstanding.

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

INDEX TO QUARTERLY REPORT ON FORM 10-Q

QUARTER ENDED AUGUST 31, 1998

<TABLE>
<CAPTION>
PAGE
----
<S> <C>
PART I--FINANCIAL INFORMATION
Item 1. Financial Statements
Condensed Consolidated Statements of Financial Condition--August 31,
1998 (unaudited) and November 30, 1997............................... 1
Condensed Consolidated Statements of Income (unaudited)--Three and
Nine Months Ended August 31, 1998 and 1997........................... 2
Condensed Consolidated Statements of Cash Flows (unaudited)--Nine
Months Ended August 31, 1998 and 1997................................ 3
Notes to Condensed Consolidated Financial Statements (unaudited)...... 4
Independent Accountants' Reports........................................ 13
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.................................................. 15
PART II--OTHER INFORMATION
Item 1. Legal Proceedings............................................... 37
Item 6. Exhibits and Reports on Form 8-K................................ 38
</TABLE>
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(DOLLARS IN MILLIONS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
AUGUST 31, NOVEMBER 30,
1998 1997
----------- ------------
(UNAUDITED)
<S> <C> <C>
ASSETS
Cash and cash equivalents............................ $ 9,820 $ 8,255
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations (including securities at fair value of
$6,383 at August 31, 1998 and $4,655 at November 30,
1997)............................................... 10,192 6,890
Financial instruments owned:
U.S. government and agency securities............... 14,760 12,901
Other sovereign government obligations.............. 20,636 22,900
Corporate and other debt............................ 29,280 24,499
Corporate equities.................................. 10,903 10,329
Derivative contracts................................ 22,511 17,146
Physical commodities................................ 238 242
Securities purchased under agreements to resell...... 89,466 84,516
Receivable for securities provided as collateral(2).. 13,975 --
Securities borrowed.................................. 82,359 55,266
Receivables:
Consumer loans (net of allowances of $855 at August
31, 1998 and $884 at November 30, 1997) ........... 16,802 20,033
Customers, net...................................... 19,992 12,259
Brokers, dealers and clearing organizations......... 5,585 13,263
Fees, interest and other............................ 5,090 4,705
Office facilities, at cost (less accumulated
depreciation and amortization of $1,405 at August
31, 1998 and $1,279 at November 30, 1997)........... 1,779 1,705
Other assets......................................... 7,541 7,378
-------- --------
Total assets......................................... $360,929 $302,287
======== ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper and other short-term borrowings..... $ 22,870 $ 22,614
Deposits............................................. 8,718 8,993
Financial instruments sold, not yet purchased:
U.S. government and agency securities............... 12,804 11,563
Other sovereign government obligations.............. 12,349 12,095
Corporate and other debt............................ 3,016 1,699
Corporate equities.................................. 11,593 13,305
Derivative contracts................................ 20,790 15,599
Physical commodities................................ 358 68
Securities sold under agreements to repurchase....... 118,148 111,680
Obligation to return securities received as
collateral(2)....................................... 8,868 --
Securities loaned.................................... 30,115 14,141
Payables:
Customers........................................... 52,938 25,086
Brokers, dealers and clearing organizations......... 5,208 16,097
Interest and dividends.............................. 687 970
Other liabilities and accrued expenses............... 9,356 8,630
Long-term borrowings................................. 28,070 24,792
-------- --------
345,888 287,332
-------- --------
Capital Units........................................ 999 999
-------- --------
Preferred Securities Issued by Subsidiaries.......... 400 --
-------- --------
Commitments and contingencies
Shareholders' equity:
Preferred stock..................................... 674 876
Common stock(1) ($0.01 par value, 1,750,000,000
shares authorized, 605,842,952 and 602,829,994
shares issued, 582,790,622 and 594,708,971 shares
outstanding at August 31, 1998 and at November 30,
1997).............................................. 6 6
Paid-in capital(1).................................. 3,741 3,952
Retained earnings................................... 11,120 9,330
Employee stock trust................................ 1,601 1,337
Cumulative translation adjustments.................. (10) (9)
-------- --------
Subtotal............................................ 17,132 15,492
Note receivable related to sale of preferred stock
to ESOP............................................ (68) (68)
Common stock held in treasury, at cost(1) ($0.01 par
value, 23,052,330 and 8,121,023 shares at
August 31, 1998 and at November 30, 1997).......... (1,821) (250)
Stock compensation related adjustments.............. -- 119
Common stock issued to employee trust............... (1,601) (1,337)
-------- --------
Total shareholders' equity.......................... 13,642 13,956
-------- --------
Total liabilities and shareholders' equity........... $360,929 $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 NINE MONTHS
ENDED AUGUST 31, ENDED AUGUST 31,
------------------------ ------------------------
1998 1997 1998 1997
----------- ----------- ----------- -----------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Revenues:
Investment banking........... $ 819 $ 818 $ 2,607 $ 1,921
Principal transactions:
Trading.................... 499 778 2,493 2,369
Investments................ (174) 206 (1) 398
Commissions.................. 608 559 1,766 1,533
Fees:
Asset management,
distribution and
administration............ 718 656 2,135 1,853
Merchant and cardmember.... 438 433 1,270 1,293
Servicing.................. 255 196 658 582
Interest and dividends....... 4,283 3,570 12,429 10,136
Other........................ 52 41 154 108
----------- ----------- ----------- -----------
Total revenues............. 7,498 7,257 23,511 20,193
Interest expense............. 3,377 2,765 10,076 7,952
Provision for consumer loan
losses...................... 280 385 960 1,140
----------- ----------- ----------- -----------
Net revenues............... 3,841 4,107 12,475 11,101
----------- ----------- ----------- -----------
Non-interest expenses:
Compensation and benefits.. 1,609 1,849 5,414 4,844
Occupancy and equipment.... 148 134 431 389
Brokerage, clearing and
exchange fees............. 126 130 377 338
Information processing and
communications............ 291 249 833 786
Marketing and business
development............... 354 293 934 855
Professional services...... 176 127 460 319
Other...................... 193 219 549 579
Merger related costs....... -- -- -- 74
----------- ----------- ----------- -----------
Total non-interest
expenses................ 2,897 3,001 8,998 8,184
----------- ----------- ----------- -----------
Income before income taxes... 944 1,106 3,477 2,917
Provision for income taxes... 299 428 1,287 1,141
----------- ----------- ----------- -----------
Net income................... $ 645 $ 678 $ 2,190 $ 1,776
=========== =========== =========== ===========
Preferred stock dividend
requirements................ $ 14 $ 15 $ 43 $ 52
=========== =========== =========== ===========
Earnings applicable to common
shares(1)................... $ 631 $ 663 $ 2,147 $ 1,724
=========== =========== =========== ===========
Earnings per common share(2)
Basic...................... $ 1.10 $ 1.15 $ 3.69 $ 3.00
=========== =========== =========== ===========
Diluted.................... $ 1.05 $ 1.09 $ 3.51 $ 2.85
=========== =========== =========== ===========
Average common shares
outstanding(2)
Basic...................... 573,170,507 578,082,806 582,105,755 574,048,186
=========== =========== =========== ===========
Diluted.................... 604,779,594 610,019,122 613,265,207 605,565,186
=========== =========== =========== ===========
</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>
NINE MONTHS
ENDED AUGUST 31,
-----------------
1998 1997
-------- -------
(UNAUDITED)
<S> <C> <C>
Cash flows from operating activities
Net income................................................ $ 2,190 $ 1,776
Adjustments to reconcile net income to net cash (used for)
provided by operating activities:
Non-cash charges included in net income................. 1,382 1,252
Changes in assets and liabilities:
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations.......................................... (3,302) 1,717
Financial instruments owned, net of financial
instruments sold, not yet purchased.................. (8,974) 4,676
Securities borrowed, net of securities loaned......... (11,119) (8,907)
Receivables and other assets.......................... (1,008) (2,497)
Payables and other liabilities........................ 17,419 6,002
-------- -------
Net cash (used for) provided by operating activities........ (3,412) 4,019
-------- -------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities....................................... (283) (92)
Net principal disbursed on consumer loans............... (1,130) (3,248)
Sales of consumer loans................................. 3,416 787
Other investing activities.............................. -- (96)
-------- -------
Net cash provided by (used for) investing activities........ 2,003 (2,649)
-------- -------
Cash flows from financing activities
Net proceeds (payments) related to short-term borrowings.. 169 (1,232)
Securities sold under agreements to repurchase, net of
securities purchased under agreements to resell.......... 1,518 (200)
Deposits.................................................. (275) 1,631
Proceeds from:
Issuance of common stock................................ 175 108
Issuance of long-term borrowings........................ 9,245 6,375
Issuance of Capital Units............................... -- 134
Preferred Securities Issued by Subsidiaries............. 400 --
Payments for:
Repurchases of common stock............................. (2,049) (124)
Repayments of long-term borrowings...................... (5,614) (3,398)
Redemption of cumulative preferred stock................ (200) (345)
Cash dividends.......................................... (395) (319)
-------- -------
Net cash provided by financing activities................... 2,974 2,630
-------- -------
Elimination of Dean Witter, Discover & Co.'s net cash
activity for the month of December 1996.................... -- (1,158)
-------- -------
Net increase in cash and cash equivalents................... 1,565 2,842
Cash and cash equivalents, at beginning of period........... 8,255 6,544
-------- -------
Cash and cash equivalents, at end of period................. $ 9,820 $ 9,386
======== =======
</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"), Morgan Stanley Dean Witter Advisors 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 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.


4
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

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

The condensed consolidated financial statements should be read in
conjunction with the Company's consolidated financial statements and notes
thereto included in the Company's Annual Report on Form 10-K (the "Form 10-K")
for the fiscal year ended November 30, 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

5
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

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.

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

In July 1998, the Emerging Issues Task Force ("EITF") reached a consensus on
EITF Issue 97-14, "Accounting for Deferred Compensation Arrangements Where
Amounts Earned Are Held in a Rabbi Trust and Invested" ("EITF 97-14"). Under
EITF 97-14, assets of the rabbi trust are to be consolidated with those of the
employer, and the value of the employer's stock held in the rabbi trust should
be classified in shareholders' equity and accounted for in a manner similar to
treasury stock. The Company has therefore included the assets of its rabbi
trusts, consisting solely of shares of the Company's common stock issued under
certain deferred compensation plans, in employee stock trust with a
corresponding amount in common stock issued to employee trust, both components
of shareholders' equity. The adoption of EITF 97-14 did not result in any
change to the Company's condensed consolidated statement of income, total
assets, total liabilities or total shareholders' equity.

In September 1998, the FASB staff addressed the accounting for expenditures
incurred by the investment advisors of closed-end funds. The FASB staff
concluded that such costs are to be considered start-up costs in accordance
with AICPA Statement of Position 98-5, "Reporting on the Costs of Start-Up
Activities" ("SOP 98-5"). Accordingly, offering costs incurred by an
investment advisor in connection with the distribution of shares of a closed-
end fund should be expensed as incurred. As a result, the Company will be
required to expense its deferred advisory fees and record a cumulative effect
charge as of the beginning of the period during which it adopts the provisions
of SOP 98-5, which must be no later than fiscal 2000. The Company is in the
process of evaluating the cumulative effect of adopting SOP 98-5.

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 condensed consolidated statement of
financial condition related to the recognition of securities provided and
received as collateral. At August 31, 1998, the impact of SFAS No. 127 on the
Company's condensed consolidated statement of financial condition (excluding
reclassifications) was an increase to total assets and total liabilities of
$3,477 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.

6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


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.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities", which establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. The
statement is effective for fiscal years beginning after June 15, 1999. The
Company is in the process of evaluating the impact of adopting SFAS No. 133.

2. CONSUMER LOANS

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

<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED AUGUST 31, ENDED AUGUST 31,
---------------- ------------------
1998 1997 1998 1997
-------- -------- -------- --------
<S> <C> <C> <C> <C>
Balance, beginning of period............ $824 $821 $ 884 $ 781
Provision for loan losses............... 280 385 960 1,140
Less deductions
Charge-offs........................... 318 401 1,112 1,218
Recoveries............................ (40) (44) (139) (126)
-------- -------- -------- --------
Net charge-offs..................... 278 357 973 1,092
-------- -------- -------- --------
Other(1)................................ 29 19 (16) 39
-------- -------- -------- --------
Balance, end of period.................. $855 $868 $ 855 $ 868
======== ======== ======== ========
</TABLE>
- --------
(1) Primarily reflects transfers related to asset securitizations and the
fiscal 1998 sale of the Company's Prime Option MasterCard portfolio.

Interest accrued on loans subsequently charged off, recorded as a reduction
of interest revenue, was $42 million and $157 million in the quarter and nine
month period ended August 31, 1998 and $70 million and $230 million in the
quarter and nine months ended August 31, 1997. Due to enhancements made to
certain of the Company's operating systems, the amounts charged off in fiscal
1998 include only interest, whereas the prior year also included cardmember
fees.

The Company received net proceeds from asset securitizations of $1,213
million and $3,416 million in the quarter and nine month period ended August
31, 1998. The uncollected balances of consumer loans sold through asset
securitizations were $16,571 million at August 31, 1998 and $15,033 million at
November 30, 1997.

3. LONG-TERM BORROWINGS

Long-term borrowings at August 31, 1998 scheduled to mature within one year
aggregated $6,246 million.

During the nine month period ended August 31, 1998, the Company issued
senior notes aggregating $9,301 million, including non-U.S. dollar currency
notes aggregating $1,532 million, primarily pursuant to its public debt shelf
registration statements. The weighted average coupon interest rate of these
notes was 5.84% at August 31, 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: 1998, $35 million; 1999, $1,222 million; 2000, $2,810
million; 2001, $1,657 million; 2002, $6 million; 2003, $1,286 million; and
thereafter $2,285. In the nine month period ended August 31, 1998, $5,614
million of senior notes were repaid.

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


4. PREFERRED STOCK, CAPITAL UNITS AND PREFERRED SECURITIES ISSUED BY
SUBSIDIARIES

Preferred stock is composed of the following issues:

<TABLE>
<CAPTION>
SHARES OUTSTANDING AT BALANCE AT
----------------------- -----------------------
AUGUST 31, NOVEMBER 30, AUGUST 31, NOVEMBER 30,
1998 1997 1998 1997
---------- ------------ ---------- ------------
(DOLLARS IN MILLIONS)
<S> <C> <C> <C> <C>
ESOP Convertible Preferred
Stock, liquidation preference
$35.88........................ 3,596,408 3,646,664 $129 $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 -- 200
---- ----
Total.......................... $674 $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 August 31, 1998 and November 30,
1997.

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 issued by the Company, which are due February
28, 2038.

On August 31, 1998, the Company redeemed all 1,000,000 outstanding shares of
its 7- 3/8% Cumulative Preferred Stock at a redemption price of $200 per
share. The Company also simultaneously redeemed all corresponding Depositary
Shares at a redemption price of $25 per Depositary Share. Each Depositary
Share represented 1/8 of a share of the Company's 7- 3/8% Cumulative Preferred
Stock.

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 $2,772 million at August 31, 1998, which exceeded the
amount required by $2,206 million. DWR's net capital totaled $597 million at
August 31, 1998, which exceeded the amount required by $514 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,

8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

to risk weighted assets ("risk-weighted capital ratio"). At August 31, 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 NINE MONTHS
ENDED ENDED
AUGUST 31, AUGUST 31,
-------------- --------------
1998 1997 1998 1997
------ ------ ------ ------
<S> <C> <C> <C> <C>
BASIC EPS:
Net income................................... $ 645 $ 678 $2,190 $1,776
Less: preferred stock dividend requirements.. (14) (15) (43) (52)
------ ------ ------ ------
Net income available to common shareholders.. $ 631 $ 663 $2,147 $1,724
====== ====== ====== ======
Weighted-average common shares outstanding... 573 578 582 574
====== ====== ====== ======
Basic EPS.................................... $1.10 $1.15 $ 3.69 $ 3.00
====== ====== ====== ======
DILUTED EPS:
Net income................................... $ 645 $ 678 $2,190 $1,776
Less: preferred stock dividend requirements
after assumed conversion of ESOP preferred
stock....................................... (13) (14) (38) (49)
------ ------ ------ ------
Net income available to common shareholders.. $ 632 $ 664 $2,152 $1,727
====== ====== ====== ======
Weighted-average common shares outstanding... 573 578 582 574
Effect of dilutive securities:
Stock options.............................. 20 20 19 20
ESOP convertible preferred stock........... 12 12 12 12
------ ------ ------ ------
Weighted-average common shares outstanding
and common stock equivalents................ 605 610 613 606
====== ====== ====== ======
Diluted EPS.................................. $ 1.05 $ 1.09 $ 3.51 $ 2.85
====== ====== ====== ======
</TABLE>

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 $5.8 billion and $5.5 billion of letters of
credit outstanding at August 31, 1998 and at November 30, 1997 to satisfy
various collateral requirements.

9
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


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.


10
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

The credit quality of the Company's trading-related derivatives at August
31, 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>
COLLATERALIZED OTHER
NON-INVESTMENT NON-INVESTMENT
AAA AA A BBB GRADE GRADE TOTAL
------ ------ ------ ------ -------------- -------------- -------
(DOLLARS IN MILLIONS)
<S> <C> <C> <C> <C> <C> <C> <C>
AT AUGUST 31, 1998
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts.............. $ 876 $3,995 $3,539 $1,261 $ 65 $ 913 $10,649
Foreign exchange forward
contracts and options.. 194 1,832 1,667 386 -- 204 4,283
Mortgage-backed
securities forward
contracts, swaps and
options................ 95 17 35 5 -- 8 160
Equity securities
contracts (including
equity swaps, warrants
and options)........... 2,079 1,343 491 605 926 111 5,555
Commodity forwards,
options and swaps...... 69 398 328 620 20 429 1,864
------ ------ ------ ------ ------ ------ -------
Total.................. $3,313 $7,585 $6,060 $2,877 $1,011 $1,665 $22,511
====== ====== ====== ====== ====== ====== =======
Percent of total........ 15% 34% 27% 13% 4% 7% 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.

11
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


9. DISPOSITIONS

During the quarter ended August 31, 1998, the Company completed the sale of
its Correspondent Clearing business to NationsBanc Montgomery Securities, LLC
("NationsBanc"), a subsidiary of NationsBank Corporation. The gain resulting
from the sale was not material to the Company's financial condition or results
of operations.

During the quarter ended May 31, 1998, the Company completed the sale of its
Prime OptionSM MasterCard(R) portfolio ("Prime Option"), a business it had
operated with NationsBank of Delaware, N.A. The gain resulting from the sale
was not material to the Company's financial condition or results of
operations.

On April 18, 1998, SPS Transaction Services, Inc. ("SPS") and Associates
First Capital Corporation ("Associates") entered into a stock purchase
agreement (the "Purchase Agreement") pursuant to which SPS agreed to sell
substantially all of its assets to Associates. SPS is a 73% owned, publicly
held subsidiary of the Company which provides a range of technology
outsourcing services, including the processing of credit and debit card
transactions, consumer private label credit card programs, commercial account
processing services, and call center customer service activities in the U.S.
The transaction is subject to the conditions of the Purchase Agreement and is
expected to close by the end of fiscal 1998.

On May 7, 1998, the Company and Chase Manhattan Corporation ("Chase")
announced that they had reached a definitive agreement pursuant to which the
Company agreed to sell its Global Custody business to Chase. On September 30,
1998 this transaction was completed.

The expected gains resulting from the sale of SPS and the Global Custody
business will be recognized by the Company during the period in which the
respective transactions are completed.

10. SUBSEQUENT EVENTS

In September 1998, the Company made an investment of $300 million in the
Long-Term Capital Portfolio, L.P. ("LTCP"). The Company is a member of a
consortium of 14 financial institutions participating in an equity
recapitalization of LTCP. The objectives of this investment, the term of which
is three years, are to continue active management of its positions and, over
time, to reduce excessive risk exposures and leverage, return capital to the
participants and ultimately realize the potential value of the LTCP portfolio.

12
INDEPENDENT ACCOUNTANTS' REPORT

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

We have reviewed the accompanying condensed consolidated statement of
financial condition of Morgan Stanley Dean Witter & Co. and subsidiaries
(formerly Morgan Stanley, Dean Witter, Discover & Co.) as of August 31, 1998,
and the related condensed consolidated statements of income for the three and
nine month periods ended August 31, 1998 and 1997, and cash flows for the nine
month periods ended August 31, 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 fiscal year then ended (not presented herein), included in
Morgan Stanley Dean Witter & Co.'s Annual Report on Form 10-K for the fiscal
year ended November 30, 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
October 14, 1998

13
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

14
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 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.

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


15
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 Quarter Ended August 31, 1998

Conditions in the global financial markets during the third quarter of
fiscal 1998 were extremely turbulent, particularly during the month of August,
resulting in difficult conditions in many global financial markets.

In the U.S., the domestic economy continued to exhibit signs of growth, as
high levels of consumer spending and relatively low levels of inflation and
unemployment existed during the quarter. The Federal Reserve Board decided to
leave the overnight lending rate unchanged during the quarter in light of the
stability of the U.S. economy and fragility in certain global financial
markets. However, during the last month of the quarter U.S. financial markets
were adversely impacted by investor reaction to the severe economic turmoil in
Asia, Russia and certain emerging market nations. Fears of lower corporate
earnings and a slowing rate of economic growth caused difficult conditions in
the equity and fixed income markets, while U.S. Treasury yields fell to record
lows as investors sought a safe haven from riskier financial instruments.

Conditions in European markets were also volatile during the quarter. While
the region continued to benefit from positive investor sentiment relating to
the approaching European Economic and Monetary Union ("EMU"), many European
financial markets were negatively impacted by developments in Russia. The
Russian economy was adversely affected by the difficult conditions in Asia,
declining oil prices and an unstable political infrastructure. These factors
contributed to a significant reduction of investor confidence, causing sizable
declines and extreme volatility in Russian financial markets during the
quarter. Investor confidence was further shaken when the Russian government
announced plans to restructure its external debt obligations and to allow the
ruble to devalue in order to stabilize the nation's currency rate and banking
system. While the fallout from these

16
developments affected many European markets, German markets were particularly
vulnerable due to their strong economic and commercial ties to Russia and
exposure to Russian debt.

Market conditions in the Far East continued to be weak due to the ongoing
economic and financial difficulties that have existed in the region since the
latter half of fiscal 1997. The Japanese economy continued to struggle due to
shrinking consumer demand, declining corporate profits, rising unemployment
and deflation. While these conditions contributed to the resignation of
Japan's Prime Minister during the quarter, many investors expressed
uncertainty about the new government's ability to improve the nation's
economic performance. Market conditions were also unstable elsewhere in Asia,
as the poor economic performance of Japan and the persistent weakness of the
yen continued to adversely affect the financial markets of many nations within
the region.

Instability in the global financial markets has continued in the fourth
quarter.

Results of the Company for the Quarter and Nine Month Periods ended August
31, 1998 and 1997

The Company's net income of $645 million and $2,190 million in the quarter
and nine month period ended August 31, 1998 represented a decrease of 5% as
compared to the third quarter of fiscal 1997 and an increase of 19% from the
comparable nine month period of fiscal 1997. Diluted earnings per common share
were $1.05 and $3.51 in the quarter and nine month period ended August 31,
1998 as compared to $1.09 and $2.85 in the quarter and nine month period ended
August 31, 1997. The Company's annualized return on common equity was 19.3%
and 21.5% for the quarter and nine month period ended August 31, 1998, as
compared to 22.8% and 20.6% for the comparable periods of fiscal 1997.

The decrease in net income in the quarter ended August 31, 1998 from the
quarter ended August 31, 1997 was primarily due to lower revenues from
principal trading and principal investment activities. These decreases were
partially offset by higher commission revenues, increased asset management,
distribution and administration fees, improved operating results from the
Company's Credit and Transaction Services business, and lower incentive-based
compensation expenses. The increase in net income in the nine month period
ended August 31, 1998 from the comparable prior year period was primarily due
to higher revenues from securities and asset management activities, including
investment banking, commissions and asset management, distribution and
administration fees, partially offset by lower principal investment revenues
and higher incentive-based compensation expenses.

In the nine month period ended August 31, 1998, the Company entered into
several transactions that reflect its strategic decision to focus on growing
its core Securities and Asset Management and Credit and Transaction Services
businesses.

During the quarter ended May 31, 1998, the Company completed the sale of its
Prime OptionSM MasterCard(R) portfolio ("Prime Option"), a business it had
operated with NationsBank of Delaware N.A. The gain resulting from the sale
was not material to the Company's financial condition or results of
operations.

During the quarter ended August 31, 1998, the Company completed the sale of
its Correspondent Clearing business to NationsBanc Montgomery Securities, LLC
("NationsBanc"), a subsidiary of NationsBank Corporation. The gain resulting
from the sale was not material to the Company's financial condition or results
of operations.

On April 18, 1998, SPS Transaction Services, Inc. ("SPS") and Associates
First Capital Corporation ("Associates") entered into a stock purchase
agreement (the "Purchase Agreement") pursuant to which SPS agreed to sell
substantially all of its assets to Associates. SPS is a 73% owned, publicly
held subsidiary of the Company which provides a range of technology
outsourcing services, including the processing of credit and debit card
transactions, consumer private label credit card programs, commercial account
processing services, and call

17
center customer service activities in the U.S. The transaction is subject to
the conditions of the Purchase Agreement and is expected to close by the end
of fiscal 1998.

On May 7, 1998, the Company and Chase Manhattan Corporation ("Chase")
announced that they had reached a definitive agreement pursuant to which the
Company agreed to sell its Global Custody business to Chase. On September 30,
1998 this transaction was completed.

The expected gains resulting from the sale of SPS and the Global Custody
business will be recognized by the Company during the period in which the
respective transactions are completed.

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.

SECURITIES AND ASSET MANAGEMENT

STATEMENTS OF INCOME (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED AUGUST 31, ENDED AUGUST 31,
------------------ ------------------
1998 1997 1998 1997
-------- -------- -------- --------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Revenues:
Investment banking..................... $ 819 $ 818 $ 2,607 $ 1,921
Principal transactions:
Trading.............................. 499 778 2,493 2,369
Investments.......................... (174) 206 (1) 398
Commissions............................ 599 550 1,740 1,515
Asset management, distribution and
administration fees................... 718 656 2,135 1,853
Interest and dividends................. 3,601 2,758 10,291 7,776
Other.................................. 41 38 138 100
-------- -------- -------- --------
Total revenues....................... 6,103 5,804 19,403 15,932
Interest expense....................... 3,145 2,462 9,300 7,079
-------- -------- -------- --------
Net revenues......................... 2,958 3,342 10,103 8,853
-------- -------- -------- --------
Non-interest expenses:
Compensation and benefits.............. 1,464 1,713 4,980 4,437
Occupancy and equipment................ 128 118 375 343
Brokerage, clearing and exchange fees.. 122 126 365 330
Information processing and
communications........................ 171 141 479 432
Marketing and business development..... 118 101 350 297
Professional services.................. 150 103 387 261
Other.................................. 138 146 391 386
-------- -------- -------- --------
Total non-interest expenses.......... 2,291 2,448 7,327 6,486
-------- -------- -------- --------
Income before income taxes............... 667 894 2,776 2,367
Income tax expense....................... 197 350 1,027 917
-------- -------- -------- --------
Net income........................... $ 470 $ 544 $ 1,749 $ 1,450
======== ======== ======== ========
</TABLE>

Securities and Asset Management net revenues of $2,958 million in the
quarter ended August 31, 1998 represented a decrease of 11% from the quarter
ended August 31, 1997. Net revenues of $10,103 million in the

18
nine month period ended August 31, 1998 represented an increase of 14% from
the comparable period of fiscal 1997. Securities and Asset Management net
income of $470 million in the quarter ended August 31, 1998 represented a
decrease of 14% from the quarter ended August 31, 1997, while net income of
$1,749 million for the nine month period ended August 31, 1998 increased 21%
over the comparable period of fiscal 1997. The decreases in the quarterly
period were primarily attributable to lower revenues from principal trading
and lower principal investment gains, partially offset by higher commissions
revenues, asset management, distribution and administration fees, net interest
revenues and lower incentive-based compensation expenses. The increases in the
nine month period were primarily due to higher investment banking revenues,
commissions revenues, asset management, distribution and administration fees
and net interest revenues, partially offset by lower principal investment
revenues and higher incentive-based compensation expenses.

Investment Banking

Investment banking revenues are derived from the underwriting of securities
offerings and fees from advisory services. Investment banking revenues in the
quarter ended August 31, 1998 were comparable to the quarter ended August 31,
1997, as higher revenues from merger, acquisition and restructuring activities
were offset by lower revenues from 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 aggregate value of announced global
transactions was approximately $1.7 trillion through August 31, 1998, which
was twice the volume reported in the comparable period of 1997. The high level
of transaction activity reflected the continuing trend of consolidation and
globalization across many industry sectors, as companies attempted to expand
into new markets and businesses through strategic combinations. Advisory fees
from real estate transactions also increased during the quarter. Favorable
market conditions, driven by consolidation activities in the U.S. and a
recovering real estate market in Europe, contributed to the increase.

Fixed income underwriting revenues decreased, primarily attributable to
lower revenues from issuances of global high yield fixed income securities.
The market for high yield fixed income securities was adversely affected by
high levels of volatility in the global financial markets, primarily resulting
from the difficult conditions in Asia and Russia, which caused credit spreads
to increase. In addition, the demand for high yield securities declined as
many investors preferred higher credit quality instruments.

Equity underwriting revenues also decreased, as the significant level of
volatility in the global financial markets during the quarter contributed to a
lower volume of equity offerings as compared to the prior year period.

In the nine month period ended August 31, 1998, investment banking revenues
increased 36% from the comparable period of 1997, reflecting higher revenues
from merger and acquisition transactions as well as from both debt and equity
underwritings.

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,
decreased 36% in the quarter ended August 31, 1998 from the comparable period
of fiscal 1997. The decrease was primarily due to lower fixed income trading
revenues, partially offset by higher equity, foreign exchange and commodity
trading revenues.

Fixed income trading revenues decreased significantly in the quarter ended
August 31, 1998 from the quarter ended August 31, 1997, primarily due to lower
revenues from trading in investment grade, high yield, securitized and other
credit sensitive fixed income securities. Revenues from investment grade fixed
income securities were adversely affected by the difficult economic conditions
in Asia, Russia and other emerging

19
markets. Investor preferences shifted towards less risky financial
instruments, principally to U.S. Treasury securities. This negatively affected
the trading of credit sensitive fixed income products by widening credit
spreads, reducing liquidity, and de-coupling the historical price
relationships between credit sensitive securities and government bonds.
Revenues from high yield fixed income securities were also impacted by the
significant downturn in the global financial markets, as investors became
concerned about the impact of a prolonged economic downturn on high yield
issuers. Revenues from securitized fixed income securities also declined, as
the relatively low interest rate environment in the U.S. led to greater
prepayment levels and wider spreads.

Equity trading revenues in the quarter ended August 31, 1998 were higher
than the comparable prior year period. Revenues from trading in equity cash
products increased, primarily due to higher activity in European markets.
European equity trading revenues benefited from the Company's increased sales
and research coverage of the region that began in mid-1997. In addition,
trading volumes were higher in many European markets due to positive investor
sentiment regarding the approaching EMU. Revenues from trading equity
derivative securities also increased, benefiting from higher levels of
volatility, particularly in technology stocks in U.S. markets.

Foreign exchange trading revenues also increased in the quarter ended August
31, 1998. The increase was attributable to high levels of customer transaction
volume and volatility in the foreign exchange markets. Certain Asian nations
continued to experience adverse economic conditions and slumping equity
markets. These factors, coupled with continued weakness in the Japanese yen,
increased the levels of customer transaction volume and market volatility. In
addition, the economic and political turmoil in Russia led to the collapse of
the ruble and resulted in higher levels of volatility in certain European
currencies, particularly the German mark.

Commodity trading revenues increased to record levels in the quarter ended
August 31, 1998, primarily driven by higher revenues from trading in
electricity and crude oil products. Electricity trading revenues benefited
from an increase in the demand for electric power, as portions of the Midwest
and Atlantic regions of the U.S. experienced a summer heat wave during the
quarter. These conditions caused a significant increase in the price of
electricity, particularly during the month of June, 1998. Revenues from
trading crude oil products benefited from declining energy prices throughout
much of the quarter, reflecting the impact of a high level of supply, low
customer demand and the continuing economic turmoil in Asia.

Principal transaction investment losses aggregating $174 million were
recorded in the quarter ended August 31, 1998, as compared to gains of $206
million in the comparable prior year period. Fiscal 1998's results primarily
reflect losses from an institutional leveraged emerging markets debt
portfolio, partially offset by gains of $129 million resulting from increases
in the value of certain private equity investments, including gains from the
initial public offering of Equant, a Netherlands based data communications
company.

Principal transaction trading revenues for the nine month period ended
August 31, 1998 increased 5% from the comparable prior year period. Fixed
income trading revenues decreased due to lower revenues from trading
investment grade, high yield and securitized fixed income securities,
primarily resulting from the difficult market conditions that existed during
the third quarter of fiscal 1998. Equity trading revenues increased, primarily
due to higher revenues from European equity cash products. European revenues
benefited from the generally favorable performance of most equity markets
within the region, high customer transaction volumes and positive investor
sentiment regarding the approaching EMU. Higher trading revenues from equity
derivative securities also contributed to the increase. Foreign exchange
trading revenues increased, benefiting from high levels of volatility in the
currency markets, particularly in Asia, and strong customer trading volumes.
Commodities trading revenues increased due to higher revenues from precious
metals, crude oil and electricity.

Principal transaction investment losses aggregating $1 million were recorded
in the nine month period ended August 31, 1998 as compared to gains of $398
million in the comparable prior year period. Fiscal 1998's results reflect
losses from an institutional leveraged emerging markets debt portfolio that
occurred during the third quarter, partially offset by gains from increases in
the carrying values of certain private equity investments.

20
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 9% in the
quarter ended August 31, 1998 from the comparable period of fiscal 1997. In
the U.S., the high levels of market volatility contributed to an increased
volume of customer securities transactions. Revenues from markets in Europe
benefited from the continuance of high trading volumes in the region, as well
as from the Company's increased sales and research activities in the region.
The Company's addition of over 900 financial advisors since August 31, 1997
also contributed to the increase.

Commission revenues increased 15% in the nine month period ended August 31,
1998 from the comparable period in fiscal 1997. The increase primarily
reflects increased customer trading activity in the global markets for equity
securities, as well as an increased number of financial advisors.

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 9% in
the quarter ended August 31, 1998 from the comparable period of fiscal 1997,
primarily reflecting higher fund management and 12b-1 fees as well as other
revenues resulting from a higher level of assets under management. These
increases were partially offset by the impact of market depreciation on
certain of the Company's products resulting from the difficult conditions
existing in the global financial markets during the latter portion of the
quarter.

In the nine month period ended August 31, 1998, asset management,
distribution and administration revenues increased 15% from the comparable
period in fiscal 1997. The increase primarily reflects higher fund management
and 12b-1 fees as well as other revenues resulting from a higher level of
assets under management.

Customer assets under management or supervision increased to $356 billion at
August 31, 1998 from $325 billion at August 31, 1997. The increase in assets
under management or supervision primarily reflected net inflows of customer
assets. In addition, appreciation in the value of existing customer portfolios
also contributed to the increases. Customer assets under management or
supervision included products offered primarily to individual investors of
$200 billion at August 31, 1998 and $186 billion at August 31, 1997. Products
offered primarily to institutional investors were $156 billion at August 31,
1998 and $139 billion at August 31, 1997.

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

21
Company's positions, and potential underwriting, commission or other revenues
associated with related primary or secondary market sales. Net interest
revenues increased 54% and 42% in the quarter and nine month period ended
August 31, 1998 from the comparable periods of fiscal 1997. In both periods,
the increases were 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 effect 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 decreased 6% in the quarter ended August 31,
1998 from the quarter ended August 31, 1997. Total non-interest expenses
increased 13% in the nine month period ended August 31, 1998 from the
comparable period of fiscal 1997. Within the non-interest expense category,
compensation and benefits expense decreased 15% in the quarterly period,
principally reflecting decreased incentive compensation based on lower levels
of revenues and earnings. During the nine month period, compensation and
benefits expense increased 12%, reflecting the higher level of revenues and
earnings and its impact on incentive based compensation. Excluding
compensation and benefits expense, non-interest expenses increased 13% in the
quarter and 15% in the nine month period ended August 31, 1998. Occupancy and
equipment expenses increased 8% and 9% in the quarter and nine month period,
respectively, primarily due to increased office space in New York and Hong
Kong, higher occupancy costs in London, and additional rent associated with 28
new branch locations in the U.S. Brokerage, clearing and exchange fees
decreased 3% in the quarter and increased 11% in the nine month period. The
decrease in the quarter was primarily attributable to lower agent bank costs,
partially offset by higher securities trading volume. The increase in the nine
month period reflects the higher level of securities trading volume as well as
the Company's acquisition of the institutional global custody business of
Barclays Bank PLC on April 3, 1997. Information processing and communications
expense increased 21% and 11% in the quarter and nine month period,
respectively, primarily due to the impact of increased rates for certain data
services as well as other telecommunications and information systems costs. A
higher number of employees utilizing communications systems also contributed
to the increase. Marketing and business development expenses increased 17% and
18% in the quarter and nine month period, respectively, 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 46% and 48% in the
quarter and nine month period, respectively, primarily reflecting higher
consulting costs associated with certain information technology initiatives,
including the preparation for EMU and Year 2000, coupled with the Company's
increased global business activities. Higher temporary staff, legal costs and
employment fees also contributed to the increase. Other expenses decreased 5%
in the quarter and increased 1% in the nine month period. The decrease in the
quarter is primarily due to lower costs for certain tax matters and other
operating costs as compared to the prior year period. The increase in the nine
month period primarily reflects increases in various expense items resulting
from the Company's higher level of global business and trading activities.

22
CREDIT AND TRANSACTION SERVICES

STATEMENTS OF INCOME (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED ENDED
AUGUST 31, AUGUST 31,
------------- -------------
1998 1997 1998 1997
------ ------ ------ ------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Fees:
Merchant and cardmember........................... $ 438 $ 433 $1,270 $1,293
Servicing......................................... 255 196 658 582
Commissions......................................... 9 9 26 18
Other............................................... 11 3 16 8
------ ------ ------ ------
Total non-interest revenues....................... 713 641 1,970 1,901
------ ------ ------ ------
Interest revenue.................................... 682 812 2,138 2,360
Interest expense.................................... 232 303 776 873
------ ------ ------ ------
Net interest income............................... 450 509 1,362 1,487
Provision for consumer loan losses.................. 280 385 960 1,140
------ ------ ------ ------
Net credit income................................. 170 124 402 347
------ ------ ------ ------
Net revenues...................................... 883 765 2,372 2,248
------ ------ ------ ------
Compensation and benefits........................... 145 136 434 407
Occupancy and equipment............................. 20 16 56 46
Brokerage, clearing and exchange fees............... 4 4 12 8
Information processing and communications........... 120 108 354 354
Marketing and business development.................. 236 192 584 558
Professional services............................... 26 24 73 58
Other............................................... 55 73 158 193
------ ------ ------ ------
Total non-interest expenses....................... 606 553 1,671 1,624
------ ------ ------ ------
Income before income taxes.......................... 277 212 701 624
Provision for income taxes.......................... 102 78 260 235
------ ------ ------ ------
Net income........................................ $ 175 $ 134 $ 441 $ 389
====== ====== ====== ======
</TABLE>

Credit and Transaction Services net income of $175 million and $441 million
in the quarter and nine month period ended August 31, 1998 represented an
increase of 31% and 13% from the comparable periods of 1997. The quarterly net
income represented a record level for the Company. The increase in net income
in both periods was primarily attributable to a lower provision for loan
losses and an increase in fee revenue, partially offset by an increase in non-
interest expenses.

As a result of enhancements made to certain of the Company's operating
systems in the fourth quarter of fiscal 1997, the Company began recording
charged off cardmember fees and interest revenue directly against the income
statement line items to which they were originally recorded. Prior to the
enhancements, charged off cardmember fees and interest revenue were both
recorded as a reduction of 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 and nine month period ended
August 31, 1998 and the quarter and nine month period ended August 31, 1997
has been affected. Accordingly, the following sections will also discuss the
changes in these income statement categories excluding the impact of this
reclassification.


23
Non-Interest Revenues

Total non-interest revenues increased 11% in the quarter ended August 31,
1998 and 4% in the nine month period ended August 31, 1998 from the comparable
periods of 1997. Excluding the effect of the reclassification of charged off
cardmember fees discussed above, non-interest revenue would have increased 15%
and 7% in the quarter and nine month period ended August 31, 1998.

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, and fees for the administration of credit card programs and
transaction processing services. Merchant and cardmember fees increased 1% in
the quarter ended August 31, 1998 and decreased 2% in the nine month period
ended August 31, 1998 from the comparable periods of 1997. Excluding the
effect of the reclassification of charged off cardmember fees discussed above,
merchant and cardmember fees would have increased 6% and 4% in the quarter and
nine month period ended August 31, 1998. The increase in both periods was due
to an increase in merchant discount revenue associated with increased sales
volume partially offset by a decrease in cash advance fees and the effect of a
higher level of securitized loans during the quarter. Cash advance fees
decreased as a result of decreased cash advance transaction volume, primarily
attributable to limits on cash advances imposed by the Company in an effort to
reduce charge-offs.

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 Company completed asset
securitizations of $1,234 million in the quarter ended August 31, 1998 and
$3,444 million in the nine month period ended August 31, 1998. During the
comparable periods of 1997, the Company completed asset securitizations of
$789 million. The asset securitizations in fiscal 1997 and 1998 have expected
maturities ranging from 3 years to 10 years from the date of issuance.

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

<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED ENDED
AUGUST 31, AUGUST 31,
-------------- --------------
1998 1997 1998 1997
------ ------ ------ ------
<S> <C> <C> <C> <C>
Merchant and cardmember fees.................... $ 139 $ 108 $ 359 $ 325
Interest revenue................................ 683 512 1,910 1,547
Interest expense................................ (269) (204) (754) (611)
Provision for consumer loan losses.............. (298) (220) (857) (679)
------ ------ ------ ------
Servicing fees.................................. $ 255 $ 196 $ 658 $ 582
====== ====== ====== ======
</TABLE>

Servicing fees increased 30% in the quarter ended August 31, 1998 and 13% in
the nine months ended August 31, 1998 from the comparable periods of 1997. The
increase in both periods was due to higher levels of net interest cash flows
and increased fee revenue, partially offset by increased credit losses from
securitized consumer loans. The increases in net interest, fee revenue and
credit losses were primarily a result of higher levels of average securitized
loans.

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. Commissions revenue
remained level in the quarter ended August 31, 1998 and increased 44% in the
nine month period ended August 31, 1998 from the comparable periods of 1997.
The increase in the nine month period ended

24
August 31, 1998 was due to higher customer transaction volume as well as the
inclusion of DBD's results for nine months in 1998 as compared to seven months
in 1997.

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 decreased 12% and 8% in the quarter
and nine month period ended August 31, 1998 from the comparable periods of
1997. Excluding the effect of the reclassification of charged off cardmember
fees discussed above, net interest income would have decreased 15% and 11%
from the comparable prior year periods. The decrease in the quarter ended
August 31, 1998 was predominately due to lower average levels of owned
consumer loans partially offset by a higher yield on general purpose credit
card loans reflective of the sale of Prime Option. The decrease in the nine
month period ended August 31, 1998 was due to lower average levels of owned
consumer loans and a lower yield on general purpose credit card loans. In both
periods, the decrease in owned general purpose credit card loans was primarily
due to an increase in securitized loans and the sale of Prime Option. The
lower yield on general purpose credit card loans in the nine month period
ended August 31, 1998 was due to a larger number of cardmembers taking
advantage of promotional rates.


25
The following tables present analyses of Credit and Transaction Services
average balance sheets and interest rates for the quarter and nine month
period ended August 31, 1998 and 1997 and changes in net interest income
during those periods:

AVERAGE BALANCE SHEET ANALYSIS (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED AUGUST 31,
-------------------------------------------------
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....................... $15,913 14.61% $ 586 $20,017 14.19% $716
Other consumer loans......... 1,503 16.99% 65 1,667 15.90% 66
Investment securities........ 460 5.56% 7 158 5.49% 2
Other........................ 1,498 6.58% 24 1,698 6.18% 28
------- ----- ------- ----
Total interest earning
assets.................. 19,374 13.96% 682 23,540 13.67% 812
Allowance for loan losses.... (836) (831)
Non-interest earning assets.. 1,602 1,509
------- -------
Total assets............. $20,140 $24,218
======= =======
LIABILITIES & SHAREHOLDER'S
EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings.................... $ 1,211 4.93% $ 15 $ 924 4.08% $ 10
Brokered................... 5,643 6.53% 93 4,963 6.64% 83
Other time................. 2,047 6.24% 32 2,229 6.15% 35
------- ----- ------- ----
Total interest bearing
deposits................ 8,901 6.25% 140 8,116 6.22% 128
Other borrowings............. 6,079 5.97% 92 11,300 6.17% 175
------- ----- ------- ----
Total interest bearing
liabilities............. 14,980 6.13% 232 19,416 6.19% 303
Shareholder's equity/other
liabilities................. 5,160 4,802
------- -------
Total liabilities &
shareholder's equity.... $20,140 $24,218
======= =======
Net interest income.......... $ 450 $509
===== ====
Net interest margin.......... 9.22% 8.57%
Interest rate spread......... 7.83% 7.48%
</TABLE>

26
AVERAGE BALANCE SHEET ANALYSIS (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
NINE MONTHS ENDED AUGUST 31,
-------------------------------------------------
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....................... $17,559 14.02% $1,849 $19,494 14.17% $2,073
Other consumer loans......... 1,575 16.70% 198 1,823 15.51% 212
Investment securities........ 435 6.70% 22 182 5.46% 7
Other........................ 1,419 6.54% 69 1,475 6.03% 68
------- ------ ------- ------
Total interest earning
assets.................. 20,988 13.57% 2,138 22,974 13.68% 2,360
Allowance for loan losses.... (857) (812)
Non-interest earning assets.. 1,640 1,508
------- -------
Total assets............. $21,771 $23,670
======= =======
LIABILITIES & SHAREHOLDER'S
EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings.................... $ 1,015 4.82% $ 37 $ 992 4.25% $ 32
Brokered................... 5,877 6.60% 291 4,250 6.68% 213
Other time................. 2,203 6.16% 102 2,205 6.11% 101
------- ------ ------- ------
Total interest bearing
deposits................ 9,095 6.29% 430 7,447 6.19% 346
Other borrowings............. 7,635 6.04% 346 11,604 6.05% 527
------- ------ ------- ------
Total interest bearing
liabilities............. 16,730 6.18% 776 19,051 6.11% 873
Shareholder's equity/other
liabilities................. 5,041 4,619
------- -------
Total liabilities &
shareholder's equity.... $21,771 $23,670
======= =======
Net interest income.......... $1,362 $1,487
====== ======
Net interest margin.......... 8.64% 8.62%
Interest rate spread......... 7.39% 7.57%
</TABLE>

27
RATE/VOLUME ANALYSIS (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
AUGUST 31, 1998 VS. AUGUST 31, 1998 VS.
1997 1997
---------------------- ----------------------
INCREASE/(DECREASE) INCREASE/(DECREASE)
DUE TO CHANGES IN DUE TO CHANGES IN
---------------------- ----------------------
VOLUME RATE TOTAL VOLUME RATE TOTAL
------- ----- ------ ------- ----- ------
<S> <C> <C> <C> <C> <C> <C>
INTEREST REVENUE
General purpose credit card
loans........................... $(147) $ 17 $ (130) $ (204) $ (20) $ (224)
Other consumer loans............. (6) 5 (1) (28) 14 (14)
Investment securities............ 5 -- 5 11 4 15
Other............................ (5) 1 (4) (3) 4 1
------ ------
Total interest revenue......... (144) 14 (130) (205) (17) (222)
------ ------
INTEREST EXPENSE
Interest bearing deposits
Savings.......................... 3 2 5 1 4 5
Brokered......................... 12 (2) 10 82 (4) 78
Other time....................... (3) -- (3) -- 1 1
------ ------
Total interest bearing
deposits...................... 11 1 12 77 7 84
Other borrowings................. (80) (3) (83) (180) (1) (181)
------ ------
Total interest expense......... (69) (2) (71) (106) 9 (97)
------ ------
Net interest income.............. $ (75) $ 16 $ (59) $ (99) $ (26) $ (125)
====== ===== ====== ====== ===== ======
</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 AUGUST 31,
-----------------------------------------------------
1998 1997
-------------------------- --------------------------
AVG. BAL. RATE % INTEREST AVG. BAL. RATE % INTEREST
--------- ------ -------- --------- ------ --------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans............. $34,076 15.19% $1,305 $34,620 14.83% $1,294
General purpose credit card
loans..................... 31,955 15.06% 1,212 32,283 14.73% 1,198
Total interest earning
assets.................... 36,034 14.71% 1,336 36,476 14.38% 1,322
Total interest bearing
liabilities............... 31,640 6.13% 489 32,352 6.21% 507
Consumer loan interest rate
spread.................... 9.06% 8.62%
Interest rate spread....... 8.58% 8.17%
Net interest margin........ 9.32% 8.87%
</TABLE>

<TABLE>
<CAPTION>
NINE MONTHS ENDED AUGUST 31,
-----------------------------------------------------
1998 1997
-------------------------- --------------------------
AVG. BAL. RATE % INTEREST AVG. BAL. RATE % INTEREST
--------- ------ -------- --------- ------ --------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans............. $35,115 14.90% $3,928 $34,393 14.84% $3,831
General purpose credit card
loans..................... 32,887 14.75% 3,641 31,899 14.74% 3,529
Total interest earning
assets.................... 36,969 14.48% 4,019 36,050 14.44% 3,906
Total interest bearing
liabilities............... 32,710 6.18% 1,518 32,126 6.15% 1,484
Consumer loan interest rate
spread.................... 8.72% 8.69%
Interest rate spread....... 8.30% 8.29%
Net interest margin........ 9.01% 8.95%
</TABLE>

28
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 $855 million
and $868 million at August 31, 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, decreased 27% and 16%
in the quarter and nine month period ended August 31, 1998 due to a decrease
in net charge-offs. The decrease in net charge-offs in the quarter and nine
month period ended August 31, 1998 was due to lower average levels of owned
consumer loans, primarily attributable to an increased level of securitized
loans, and a decrease in the rate of charge-offs primarily due to the sale of
Prime Option. Net charge-offs as a percentage of average owned consumer loans
outstanding decreased to 6.34% and 6.77% in the quarter and nine month period
ended August 31, 1998 from 6.53% and 6.82% in the comparable periods of 1997.
The Company 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 a minimum
monthly payment, while continuing to accrue periodic finance charges, without
being considered to be past due ("skip-a-payment"). The comparability 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 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. Information at August 31, 1998 includes
the effects of the sale of Prime Option.

ASSET QUALITY (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
AUGUST 31, NOVEMBER 30,
---------------------------------- ----------------
1998 1997 1997
---------------- ---------------- ----------------
OWNED MANAGED OWNED MANAGED OWNED MANAGED
------- ------- ------- ------- ------- -------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans at period-
end..................... $17,658 $34,228 $21,493 $34,868 $20,917 $35,950
Consumer loans
contractually past due
as a Percentage of
period-end consumer
loans:
30 to 89 days.......... 4.15% 4.22% 4.50% 4.51% 3.96% 3.91%
90 to 179 days......... 2.95% 2.99% 2.96% 2.97% 3.11% 3.07%
Net charge-offs as a
percentage of average
consumer loans (year-to-
date)................... 6.77% 6.89% 6.82% 6.86% 6.78% 6.95%
</TABLE>


29
Non-Interest Expenses

Non-interest expenses increased 10% in the quarter ended August 31, 1998 and
increased 3% in the nine month period ended August 31, 1998 from the
comparable periods of 1997.

Compensation and benefits expense increased 7% in both the quarter and nine
month period ended August 31, 1998 from the comparable periods of 1997 due to
an increase in the number of employees. Occupancy and equipment expense
increased 25% in the quarter and 22% in the nine month period ended August 31,
1998 primarily due to higher rent and other occupancy costs at certain of the
Company's facilities. Brokerage, clearing and exchange fees relate to the
trading activity associated with DBD. The increase in the nine month period
ended August 31, 1998 was due to higher customer transaction volume as well as
the inclusion of DBD's results for nine months in 1998 as compared to seven
months in 1997. Information processing and communications expense increased
11% in the quarter ended August 31, 1998 and remained level in the nine month
period ended August 31, 1998 from the comparable periods of 1997. The increase
in the quarter ended August 31, 1998 was due to higher external data
processing costs coupled with an adjustment resulting from the sale of the
Company's indirect interest in one of the Company's transaction processing
vendors in the third quarter of 1997. Marketing and business development
expense increased 23% and 5% in the quarter and the nine month period ended
August 31, 1998. The increases in both periods were due to higher advertising
and promotional expenses associated with increased direct mail and other
promotional activities related to the Discover(R) Card, partnership programs,
and DBD, as well as higher cardmember rewards expense. These increases were
partially offset by a decrease in promotional expenses resulting from the
Company's discontinuance of the BRAVO(R) card and sale of Prime Option. The
Company intends to continue its marketing program into the fourth quarter in
order to focus on growing its consumer loan portfolio. Cardmember rewards
expense includes the Cashback Bonus(R) award, pursuant to which the Company
annually pays Discover Cardmembers and Private Issue(R) 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 annual 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 expense increased 8% in the third
quarter ended August 31, 1998 and 26% in the nine month period ended August
31, 1998 from the comparable periods of 1997. The increase in both periods was
primarily due to increased costs associated with account collections and
consumer credit counseling. Other expenses decreased 25% and 18% due to a
continuing decrease in fraud losses and other general business expenses.

LIQUIDITY AND CAPITAL RESOURCES

The Company's total assets increased from $302.3 billion at November 30,
1997 to $360.9 billion at August 31, 1998, reflecting growth in securities
borrowed, financial instruments owned and resale agreements, partially
attributable to higher volumes in the global securities markets. 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

30
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.

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 September 30, 1998, the Company's credit ratings were as follows:

<TABLE>
<CAPTION>
COMMERCIAL SENIOR
PAPER DEBT
----------- ------
<S> <C> <C>
Dominion Bond Rating Service Limited................... R-1 (middle) n/a
Duff & Phelps Credit Rating Co......................... D-1 + AA -
Fitch IBCA Inc......................................... F1 + AA -
Japan Rating & Investment Information, Inc. ........... A-1 + AA -
Moody's Investors Service(1)........................... P-1 A1
Standard & Poor's...................................... A-1 A+
Thomson BankWatch, Inc................................. TBW-1 AA
</TABLE>
--------
(1) On June 5, 1998, Moody's Investors Service announced that it had
placed the Company's senior debt credit rating on review for
possible upgrade.

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

31
by strength in another currency. The Company closely monitors its exposure to
fluctuations in currencies and, where cost-justified, adopts strategies to
reduce the impact of these fluctuations on the Company's financial
performance. These strategies include engaging in various hedging activities
to manage income and cash flows denominated in foreign currencies and using
foreign currency borrowings, when appropriate, to finance investments outside
the U.S.

During the nine month period ended August 31, 1998, the Company issued
senior notes aggregating $9,301 million, including non-U.S. dollar currency
notes aggregating $1,532 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 5.84% at August 31, 1998; the Company
has entered into certain transactions to obtain floating interest rates based
primarily on short-term LIBOR trading levels. At August 31, 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 $41.0 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 nine month period
ended August 31, 1998 the Company purchased $2,049 million of its common
stock. Subsequent to August 31, 1998 and through September 30, 1998, the
Company purchased an additional $284 million of its common stock.

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 issued by the Company, which are due February
28, 2038.

On August 31, 1998, the Company redeemed all 1,000,000 outstanding shares of
its 7 -3/8% Cumulative Preferred Stock at a redemption price of $200 per
share. The Company also simultaneously redeemed all corresponding Depositary
Shares at a redemption price of $25 per Depositary Share. Each Depositary
Share represented 1/8 of a share of the Company's 7 -3/8% Cumulative Preferred
Stock.

The Company maintains a senior revolving credit agreement with a group of
banks to support general liquidity needs, including the issuance of commercial
paper (the "MSDW Facility"). Under the terms of the MSDW Facility, the banks
are committed to provide up to $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 August 31, 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 August 31, 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

32
Facility"). Such banks are committed to provide up to an aggregate of $1.85
billion available in 12 major currencies. At August 31, 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 August 31, 1998, certain assets of the Company, such as real property,
equipment and leasehold improvements of $1.8 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, certain collateralized mortgage obligations and mortgage-related loan
products, bridge financings, and certain senior secured loans and positions
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
August 31, 1998, the aggregate carrying value of the Company's equity
investments in privately held companies (including direct investments and
partnership interests) was $153 million, and its aggregate investment in
publicly held companies was $377 million.

In addition, at August 31, 1998, the aggregate value of high-yield debt
securities and emerging market loans and securitized instruments held in
inventory was $1,488 million (a substantial portion of which was subordinated
debt). These securities, loans and instruments were not attributable to more
than 4% to any one issuer, 22% to any one industry or 16% to any one
geographic region. Non-investment grade securities generally involve greater
risk than investment grade securities due to the lower credit ratings of the
issuers, which typically have relatively high levels of indebtedness and are,
therefore, more sensitive to adverse economic conditions. In addition, the
market for non-investment grade securities and emerging market loans and
securitized instruments has been, and may continue to be, characterized by
periods of volatility and illiquidity. The Company has 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 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 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 August 31,
1998 traded in markets that the Company believed were experiencing lower
levels of liquidity than traditional mortgage-backed pass-through securities
approximated $2,265 million.

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 August 31, 1998, the
Company had six commitments to provide an aggregate of $350 million primarily
in connection with its high-yield underwriting activities. At September 30,
1998, the Company had no loans outstanding, and its aggregate commitments
increased to $370 million.

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 August 31, 1998, the aggregate
value of senior secured loans and positions held by the Company was $1,233
million, and aggregate senior secured loan commitments were $577 million.

33
During the month of August, 1998 and continuing in the fourth quarter of
fiscal 1998, inventories of certain credit sensitive fixed income securities
(e.g., certain investment grade, high yield and securitized securities)
experienced a decrease in liquidity. The Company continues to manage the risks
associated with these inventories, including market, credit and concentration
risks, in a manner consistent with the Company's overall risk management
policies and procedures (see "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Risk Management" and Note 8 to
the consolidated financial statements for the fiscal year ended November 30,
1997, included in the Form 10-K).

In September 1998, the Company made an investment of $300 million in the
Long-Term Capital Portfolio, L.P. ("LTCP"). The Company is a member of a
consortium of 14 financial institutions participating in an equity
recapitalization of LTCP. The objectives of this investment, the term of which
is three years, are to continue active management of its positions and, over
time, to reduce excessive risk exposures and leverage, return capital to the
participants and ultimately realize the potential value of the LTCP portfolio.

At August 31, 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 $22.5 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.

PREPARATION FOR THE YEAR 2000 AND EMU

Year 2000

Many of the world's computer systems (including those in non-information
technology equipment and systems) currently record years in a two-digit
format. If not addressed, 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). The potential costs
and uncertainties associated with the Year 2000 issue will depend on a number
of factors, including software, hardware and the nature of the industry in
which a company operates. Additionally, companies must coordinate with other
entities with which they electronically interact.

The Company has established a firm-wide initiative to address issues
associated with the Year 2000. The Year 2000 and EMU (discussed below)
projects have been designated as the highest priority activities of the
Company's Information Technology Department. To ensure that the Company's
computer systems are Year 2000 compliant, a team of Information Technology
professionals began preparing for the Year 2000 issue in 1995. Since then, the
Company has been reviewing its systems and programs to identify those that
contain two-digit year codes, and is in the process of upgrading its global
infrastructure and corporate facilities to achieve Year 2000 compliance. In
addition, the Company is actively working with its major external
counterparties and suppliers to assess their compliance and remediation
efforts and the Company's exposure to them.

In addressing the Year 2000 issue, the Company has identified the following
phases. In the Awareness phase, the Company defined the Year 2000 issue and
obtained executive level support and funding. In the Inventory phase, the
Company collected a comprehensive list of items that may be affected by Year
2000

34
compliance issues. Such items include facilities and related non-information
technology systems (embedded technology), computer systems, hardware, and
services and products provided by third parties. In the Assessment phase, the
Company evaluated the items identified in the Inventory phase to determine
which will function properly with the change to the new century, and ranked
items which will need to be remediated based on their potential impact to the
Company. The Remediation phase includes an analysis of the items that are
affected by Year 2000, the identification of problem areas and the repair of
non-compliant items. The Testing phase includes a thorough testing of all
proposed repairs, including present and forward date testing which simulates
dates in the Year 2000. The Implementation phase consists of placing all items
that have been remediated and successfully tested into production. Finally,
the Integration and External Testing phase includes exercising business
critical production systems in a future time environment and testing with
external entities.

As of August 31, 1998, the Company had completed the Awareness, Inventory
and Assessment phases. As of August 31, 1998, the Company was also conducting
the procedures associated with the Remediation, Testing and Implementation
phases. The Company expects to complete the Remediation and Testing phases
with respect to its mission critical applications by December 1998, with the
Implementation phase completed by the first fiscal quarter of 1999. The
Integration and External Testing phase commenced in the second quarter of 1998
and will continue through 1999. In addition, the major business relationships
of the Company have been identified and many of them are scheduled to be
tested. The Company continues to survey and communicate with counterparties,
intermediaries and vendors with whom it has important financial and
operational relationships to determine the extent to which they are vulnerable
to Year 2000 issues. As of August 31, 1998, the Company has not yet received
sufficient information from all parties about their remediation plans to
predict the outcomes of their efforts. In particular, in some international
markets in which the Company conducts business, the level of awareness and
remediation efforts relating to the Year 2000 issue is thought to be less
advanced than in the United States.

During the third quarter, the Company participated in the Securities
Industry Association's Beta test and a test sponsored by the Bank of England's
Central Gilts Office. These tests were run in "future time", using a portion
of the Company's production system and employed test scripts to check
functionality. The Company has achieved successful results in each of the
industry-wide tests in which it participated. During the remainder of 1998 and
1999, the Company will continue to participate in industry-wide and vendor
specific tests.

There are many risks associated with the Year 2000 issue, including the
possibility of a failure of the Company's computer and non-information
technology systems. Such failures could have a material adverse effect on the
Company and may cause systems malfunctions, incorrect or incomplete
transaction processing resulting in failed trade settlements, the inability to
reconcile accounting books and records, the inability to reconcile trading
positions and balances with counterparties, inaccurate information to manage
the Company's exposure to trading risks and disruptions of funding
requirements. In addition, even if the Company successfully remediates its
Year 2000 issues, it can be materially and adversely affected by failures of
third parties to remediate their own Year 2000 issues. The failure of third
parties with which the Company has financial or operational relationships such
as securities exchanges, clearing organizations, depositories, regulatory
agencies, banks, clients, counterparties, vendors and utilities, to remediate
their computer and non-information technology systems issues in a timely
manner could result in a material financial risk to the Company.

If the above mentioned risks are not remedied, the Company may experience
business interruption or shutdown, financial loss, regulatory actions, damage
to the Company's global franchise and legal liability.

The Company has business continuity plans in place that cover its current
worldwide operations, and Year 2000 specific contingency planning has begun.
The Company intends to document Year 2000 specific contingency plans during
1999 as part of its Year 2000 risk mitigation efforts.

Based upon current information, the Company estimates that the total cost of
implementing its Year 2000 initiative will be between $225 and $250 million.
The Year 2000 costs include all activities undertaken on Year 2000 related
matters across the Company, including, but not limited to, remediation,
testing (internal and external), third party review, risk mitigation and
contingency planning. Through the third quarter of fiscal 1998

35
the Company has expended approximately $117 million on the Year 2000 project.
The majority of the remaining costs are expected to be directed primarily
towards testing activities. These costs have been and will continue to be
funded through operating cash flow and are expensed in the period in which
they are incurred.

The Company's expectations about future costs and the timely completion of
its Year 2000 modifications are subject to uncertainties that could cause
actual results to differ materially from what has been discussed above.
Factors that could influence the amount of future costs and the effective
timing of remediation efforts include the success of the Company in
identifying computer programs and non-information technology systems that
contain two-digit year codes, the nature and amount of programming and testing
required to upgrade or replace each of the affected programs and systems, the
nature and amount of testing, verification and reporting required by the
Company's regulators around the world, including securities exchanges, central
banks and various governmental regulatory bodies, the rate and magnitude of
related labor and consulting costs, and the success of the Company's external
counterparties and suppliers, as well as worldwide exchanges, clearing
organizations and depositories, in addressing the Year 2000 issue.

EMU

EMU replaces the national currencies of 11 participating European Union
countries with a single European currency -- the "Euro." This new currency is
expected to be launched on January 1, 1999, when the European Central Bank
assumes control of monetary policy for the participating nations. During a
three-year transition period, the national currencies would continue to exist
but only as fixed denominations of the Euro. EMU will primarily impact the
Company's Securities and Asset Management businesses.

The introduction of the Euro presents major business opportunities for
financial market participants such as the Company as well as significant
challenges for such participants to be prepared for EMU. The Company expects
that the introduction of the Euro will lead to greater cross-border price
transparency and will have a significant impact on the markets in which the
Company operates.

The Company has been actively preparing for the introduction of the Euro and
is in the process of implementing significant modifications to its information
technology systems and programs in order to prepare for transition to the
Euro. The Company is engaged in extensive testing of the systems and processes
affected by EMU. The testing plan is currently on schedule for completion. The
Company is also communicating extensively with its clients and counterparties
regarding the implications of EMU and the effect that this will have on their
business relationships with the Company. The Company expects to be prepared
for EMU by the end of the fourth quarter of fiscal 1998.

Several operating risks are associated with changes of this magnitude. If
not properly implemented, these changes could lead to failed trade
settlements, the inability to reconcile trading positions and balances with
third parties, and funding disruptions. The Company is also dependent on the
successful implementation of conversion procedures by market counterparties
such as exchanges, clearing agents and information providers. If these third
party systems do not appropriately address the introduction of the Euro, the
Company's clearance, settlement and other activities could also be adversely
impacted.

Based upon current information, the Company estimates that the costs
associated with reviewing and amending its information technology systems to
prepare for EMU for fiscal 1998 and through the project's
completion will be approximately $70 million. These costs have been and will
continue to be funded through operating cash flow and are expensed in the
period in which they are incurred.


36
PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

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

Friedman, et al. v. Salomon Smith Barney, Inc., et al. On or about August
21, 1998, a purported class action complaint was filed in the United States
District Court for the Southern District of New York against Salomon Smith
Barney, Inc., Goldman Sachs, Merrill Lynch & Co., Inc., Credit Suisse First
Boston, Inc., Morgan Stanley Dean Witter & Co., Paine Webber Inc., Natwest
Securities, BT Alex Brown, Inc., Coburn & Meredith, and Shamrock Partners Ltd.
The plaintiff class purports to consist of all individuals who purchased
shares of public offerings from defendants and their alleged co-conspirators
and who were discouraged from selling those shares prior to the expiration of
the penalty bid period of an offering. The complaint alleges that defendants
engaged in anticompetitive activity with respect to the sale and distribution
of public offerings of securities by agreeing to fix, raise, stabilize and
maintain the price of shares of public offerings at levels above free market
prices through a pattern and practice of discouraging the "flipping" or sale
of shares by customers and/or penalizing or otherwise preventing "flipping" by
customers. The complaint alleges violations of Section 1 of the Sherman Act
and breach of fiduciary duty, and seeks compensatory and treble damages in
unspecified amounts, injunctive relief, costs and expenses, including
attorneys', accountants' and experts' fees.

Another purported class action, captioned Myers v. Merrill Lynch & Co., Inc.
et al., was filed on or about August 17, 1998 in California Superior Court,
San Francisco County, against Merrill Lynch & Co., Inc., Paine Webber Group
Incorporated, Morgan Stanley Dean Witter & Co., Travelers Group Inc., Legg
Mason Inc., H.J. Meyers & Co., Inc. and The Bear Stearns Companies Inc. The
complaint alleges that defendants sold the stock of public companies to
investors in public offerings without disclosing the existence of restrictions
on "flipping" and purported conflicts of interest with investors resulting
from financial and other penalties imposed on brokers and clients for
"flipping." The complaint also alleges that similar restrictions were not
imposed on larger institutional purchasers of stock in those offerings. The
complaint asserts claims for unfair competition and false advertising under
various sections of the California Business and Professions Code, negligent
misrepresentations under the California Civil Code and unfair, fraudulent and
unlawful business practices under the California Business Code. The complaint
seeks injunctive relief and an award of costs and expenses, including
attorneys' and experts' fees. On September 15, 1998, the action was removed to
the United States District Court for the Northern District of California.

(b) The following developments have occurred with respect to certain matters
previously reported in the Company's Annual Report on Form 10-K for the fiscal
year ended November 30, 1997 and/or the Company's Quarterly Reports on Form
10-Q for the quarters ended February 28, 1998 and May 31, 1998.

Department of Justice NASDAQ Investigation. On August 6, 1998, the United
States Court of Appeals for the Second Circuit affirmed the Order and
Stipulation, rejecting the intervenors' contention that it was impermissible
to insulate the telephone tapes from discovery in civil litigation.

Global Opportunity Fund Litigation. On July 2, 1998, the United States
District Court for the Southern District of New York granted The Growth Fund's
motion to remand its lawsuit against Morgan Stanley & Co. International
Limited ("MSIL") to state court. On July 2, 1998, MSIL filed a motion to
dismiss the action.

County of Orange and Moorlach v. Morgan Stanley & Co., Inc. On July 21,
1998, the Company agreed to settle with Orange County. The agreement is
subject to court approval, and the County has filed motions seeking
determinations that its existing settlements are fair.

In re Merrill Lynch, et al., Securities Litigation. On July 21, 1998, the
Magistrate granted the plaintiff's motion to file an amended complaint.
Defendants have appealed that ruling to the district court judge.

In re Sumitomo Copper Litigation. On July 22, 1998, Morgan Stanley & Co.
Incorporated entered into an agreement to settle the litigation. The
settlement agreement is subject to court approval.

37
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(A) EXHIBITS

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

(B) REPORTS ON FORM 8-K

Form 8-K dated June 18, 1998 reporting Item 5 and 7.


38
SIGNATURE

PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THE
REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY THE
UNDERSIGNED THEREUNTO DULY AUTHORIZED.

Morgan Stanley Dean Witter & Co.
(REGISTRANT)

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

Date: October 14, 1998

39
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

QUARTER ENDED AUGUST 31, 1998

<TABLE>
<CAPTION>
DESCRIPTION
-----------
<C> <S>
3 Amended and Restated Bylaws.
10.1 Dean Witter Reynolds Inc. Branch Manager Compensation Plan , Amended and
Restated as of September 25, 1998.
10.2 Dean Witter Reynolds Inc. Financial Advisor Productivity Compensation
Plan, Amended and Restated as of September 25, 1998.
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 October 14, 1998,
concerning unaudited interim financial information.
15.2 Letter of awareness from Ernst & Young LLP, dated October 14, 1998,
concerning unaudited interim financial information.
27 Financial Data Schedule.
</TABLE>