Morgan Stanley
MS
#51
Rank
$285.02 B
Marketcap
$179.34
Share price
-3.11%
Change (1 day)
32.72%
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, 1999

OR

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

For the transition period from to

Commission file number 1-11758

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

----------------
<TABLE>
<C> <S>
Delaware 36-3145972
(I.R.S. Employer Identification
(State of Incorporation) No.)
1585 Broadway 10036
New York, NY (Zip Code)
(Address of Principal
Executive Offices)
</TABLE>

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

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

As of September 30, 1999 there were 556,961,756 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, 1999

<TABLE>
<CAPTION>
Page
----

Part I--Financial Information

<S> <C>
Item 1. Financial Statements
Condensed Consolidated Statements of Financial Condition--August 31,
1999 (unaudited) and November 30, 1998............................... 1
Condensed Consolidated Statements of Income (unaudited)--Three and
Nine Months Ended August 31, 1999 and 1998........................... 2
Condensed Consolidated Statements of Comprehensive Income
(unaudited)--Three and Nine Months Ended August 31, 1999 and 1998.... 3
Condensed Consolidated Statements of Cash Flows (unaudited)--Nine
Months Ended August 31, 1999 and 1998................................ 4
Notes to Condensed Consolidated Financial Statements (unaudited)...... 5
Independent Accountants' Report....................................... 13
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.................................................. 14
Item 3. Quantitative and Qualitative Disclosures About Market Risk...... 35

Part II--Other Information

Item 1. Legal Proceedings................................................. 36
Item 2. Changes in Securities and Use of Proceeds......................... 36
Item 6. Exhibits and Reports on Form 8-K.................................. 36
</TABLE>

i
MORGAN STANLEY DEAN WITTER & CO.

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

<TABLE>
<CAPTION>
August 31, November 30,
1999 1998
----------- ------------
ASSETS (unaudited)
<S> <C> <C>
Cash and cash equivalents............................ $ 13,382 $ 16,878
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations (including securities at fair value of
$8,035 at August 31, 1999 and $7,518 at November 30,
1998)............................................... 10,418 10,531
Financial instruments owned:
U.S. government and agency securities............... 18,249 12,350
Other sovereign government obligations.............. 16,720 15,050
Corporate and other debt............................ 25,782 22,388
Corporate equities.................................. 16,228 14,289
Derivative contracts................................ 21,024 21,442
Physical commodities................................ 858 416
Securities purchased under agreements to resell...... 80,169 79,570
Receivable for securities provided as collateral..... 5,482 4,388
Securities borrowed.................................. 72,862 69,338
Receivables:
Consumer loans (net of allowances of $766 at August
31, 1999 and $787 at November 30, 1998)............ 15,791 15,209
Customers, net...................................... 23,074 18,785
Brokers, dealers and clearing organizations......... 5,392 4,432
Fees, interest and other............................ 4,152 3,359
Office facilities, at cost (less accumulated
depreciation and amortization of $1,622 at August
31, 1999 and $1,375 at November 30, 1998)........... 2,145 1,834
Other assets......................................... 9,142 7,331
-------- --------
Total assets......................................... $340,870 $317,590
======== ========
<CAPTION>
LIABILITIES AND SHAREHOLDERS' EQUITY
<S> <C> <C>
Commercial paper and other short-term borrowings..... $ 22,231 $ 28,137
Deposits............................................. 9,286 8,197
Financial instruments sold, not yet purchased:
U.S. government and agency securities............... 12,526 11,305
Other sovereign government obligations.............. 10,398 13,899
Corporate and other debt............................ 3,111 3,093
Corporate equities.................................. 18,827 11,501
Derivative contracts................................ 19,769 21,198
Physical commodities................................ 813 348
Securities sold under agreements to repurchase....... 103,649 92,327
Obligation to return securities received as
collateral.......................................... 11,697 6,636
Securities loaned.................................... 22,014 23,152
Payables:
Customers........................................... 39,151 40,606
Brokers, dealers and clearing organizations......... 6,668 5,244
Interest and dividends.............................. 4,932 371
Other liabilities and accrued expenses............... 10,332 8,623
Long-term borrowings................................. 29,038 27,435
-------- --------
324,442 302,072
-------- --------
Capital Units........................................ 583 999
-------- --------
Preferred Securities Issued by Subsidiaries.......... 400 400
-------- --------
Commitments and contingencies
Shareholders' equity:
Preferred stock..................................... 671 674
Common stock ($0.01 par value, 1,750,000,000 shares
authorized, 605,842,952 and 605,842,952 shares
issued, 559,244,249 and 565,670,808 shares
outstanding at August 31, 1999 and November 30,
1998).............................................. 6 6
Paid-in capital..................................... 3,716 3,746
Retained earnings................................... 14,796 12,080
Employee stock trust................................ 1,840 1,913
Cumulative translation adjustments.................. (28) (12)
-------- --------
Subtotal.......................................... 21,001 18,407
Note receivable related to sale of preferred stock
to ESOP............................................ (60) (60)
Common stock held in treasury, at cost ($0.01 par
value, 46,598,703 and 40,172,144 shares at August
31, 1999 and November 30, 1998).................... (3,656) (2,702)
Common stock issued to employee trust............... (1,840) (1,526)
-------- --------
Total shareholders' equity........................ 15,445 14,119
-------- --------
Total liabilities and shareholders' equity........... $340,870 $317,590
======== ========
</TABLE>

See Notes to Condensed Consolidated Financial Statements.

1
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(dollars in millions, except share and per share data)

<TABLE>
<CAPTION>
Three Months Nine Months
Ended August 31, Ended August 31,
----------------------- -----------------------
1999 1998 1999 1998
----------- ----------- ----------- -----------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Revenues:
Investment banking.......... $ 1,207 $ 819 $ 3,186 $ 2,607
Principal transactions:
Trading.................... 1,184 499 4,801 2,493
Investments................ 78 (174) 493 (1)
Commissions................. 729 608 2,183 1,766
Fees:
Asset management,
distribution and
administration............ 799 718 2,278 2,135
Merchant and cardmember.... 392 438 1,090 1,270
Servicing.................. 313 255 876 658
Interest and dividends...... 4,961 4,283 12,130 12,429
Other....................... 39 52 124 154
----------- ----------- ----------- -----------
Total revenues............. 9,702 7,498 27,161 23,511
Interest expense............ 4,246 3,377 10,401 10,076
Provision for consumer loan
losses..................... 113 280 409 960
----------- ----------- ----------- -----------
Net revenues............... 5,343 3,841 16,351 12,475
----------- ----------- ----------- -----------
Non-interest expenses:
Compensation and
benefits.................. 2,302 1,609 7,078 5,414
Occupancy and equipment.... 166 148 465 431
Brokerage, clearing and
exchange fees............. 128 160 369 416
Information processing and
communications............ 325 291 949 833
Marketing and business
development............... 408 354 1,184 934
Professional services...... 214 176 567 460
Other...................... 237 193 646 548
----------- ----------- ----------- -----------
Total non-interest
expenses................ 3,780 2,931 11,258 9,036
----------- ----------- ----------- -----------
Income before income taxes
and cumulative effect of
accounting change.......... 1,563 910 5,093 3,439
Provision for income taxes.. 593 284 1,935 1,270
----------- ----------- ----------- -----------
Income before cumulative
effect of accounting
change..................... 970 626 3,158 2,169
----------- ----------- ----------- -----------
Cumulative effect of
accounting change.......... -- -- -- (117)
----------- ----------- ----------- -----------
Net income.................. $ 970 $ 626 $ 3,158 $ 2,052
=========== =========== =========== ===========
Preferred stock dividend
requirements............... $ 11 $ 14 $ 33 $ 43
=========== =========== =========== ===========
Earnings applicable to
common shares(1)........... $ 959 $ 612 $ 3,125 $ 2,009
=========== =========== =========== ===========
Basic earnings per share:
Income before cumulative
effect of accounting
change.................... $ 1.74 $ 1.07 $ 5.65 $ 3.65
Cumulative effect of
accounting change......... -- -- -- (.20)
----------- ----------- ----------- -----------
Net income................. $ 1.74 $ 1.07 $ 5.65 $ 3.45
=========== =========== =========== ===========
Diluted earnings per share:
Income before cumulative
effect of accounting
change.................... $ 1.65 $ 1.01 $ 5.35 $ 3.47
Cumulative effect of
accounting change......... -- -- -- (.19)
----------- ----------- ----------- -----------
Net income................. $ 1.65 $ 1.01 $ 5.35 $ 3.28
=========== =========== =========== ===========
Average common shares
outstanding
Basic...................... 550,056,731 573,170,507 553,362,966 582,105,755
=========== =========== =========== ===========
Diluted.................... 580,700,823 604,779,594 584,717,406 613,265,207
=========== =========== =========== ===========
</TABLE>
- --------
(1) Amounts shown are used to calculate basic earnings per common share.
See Notes to Condensed Consolidated Financial Statements.

2
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(dollars in millions)

<TABLE>
<CAPTION>
Nine Months
Three Months Ended August
Ended August 31, 31,
----------------- --------------
1999 1998 1999 1998
-------- -------- ------ ------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Net income..................................... $ 970 $ 626 $3,158 $2,052
Other comprehensive income, net of tax:
Foreign currency translation adjustment...... 8 6 (16) (1)
-------- -------- ------ ------
Comprehensive income........................... $ 978 $ 632 $3,142 $2,051
======== ======== ====== ======
</TABLE>




See Notes to Condensed Consolidated Financial Statements

3
MORGAN STANLEY DEAN WITTER & CO.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in millions)

<TABLE>
<CAPTION>
Nine Months
Ended August 31,
-----------------
1999 1998
------- --------
(unaudited)
<S> <C> <C>
Cash flows from operating activities
Net income.................................................. $ 3,158 $ 2,052
Adjustments to reconcile net income to net cash used for
operating activities:
Cumulative effect of accounting change.................. -- 117
Other non-cash charges included in net income........... 860 1,382
Changes in assets and liabilities:
Cash and securities deposited with clearing
organizations or segregated under federal and other
regulations............................................ 134 (3,302)
Financial instruments owned, net of financial
instruments sold, not yet purchased.................... (4,972) (8,974)
Securities borrowed, net of securities loaned........... (4,662) (11,119)
Receivables and other assets............................ (7,315) (973)
Payables and other liabilities.......................... 6,076 17,405
------- --------
Net cash used for operating activities...................... (6,721) (3,412)
------- --------
Cash flows from investing activities
Net (payments for) proceeds from:
Office facilities....................................... (560) (283)
Purchase of AB Asesores, net of cash acquired........... (223) --
Net principal disbursed on consumer loans............... (4,149) (1,130)
Sales of consumer loans................................. 2,992 3,416
------- --------
Net cash (used for) provided by investing activities........ (1,940) 2,003
------- --------
Cash flows from financing activities
Net (payments) proceeds related to short-term borrowings.. (5,983) 169
Securities sold under agreements to repurchase, net of
securities purchased under agreements to resell.......... 10,723 1,518
Proceeds from:
Deposits................................................ 1,089 (275)
Issuance of common stock................................ 245 175
Issuance of put options................................. 7 --
Issuance of long-term borrowings........................ 7,227 9,245
Preferred Securities Issued by Subsidiaries............. -- 400
Payments for:
Repurchases of common stock............................. (1,732) (2,049)
Repayments of long-term borrowings...................... (5,562) (5,614)
Redemption of cumulative preferred stock................ -- (200)
Redemption of Capital Units............................. (416) --
Cash dividends.......................................... (433) (395)
------- --------
Net cash provided by financing activities................... 5,165 2,974
------- --------
Net (decrease) increase in cash and cash equivalents........ (3,496) 1,565
Cash and cash equivalents, at beginning of period........... 16,878 8,255
------- --------
Cash and cash equivalents, at end of period................. $13,382 $ 9,820
======= ========
</TABLE>

See Notes to Condensed Consolidated Financial Statements.

4
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Introduction and Basis of Presentation

The Company

The condensed consolidated financial statements include the accounts of
Morgan Stanley Dean Witter & Co. and its U.S. and international subsidiaries
(the "Company"), 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 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; securities lending and on-line securities services offered by
Discover Brokerage Direct, Inc. The Company's Credit Services businesses
include the issuance of the Discover(R) Card and other proprietary general
purpose credit cards and the operation of the Discover/Novus(R) Network, a
proprietary network of merchant and cash access locations. 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

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

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

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, 1998. 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 and dividend revenue and interest
expense arising from financial instruments used in trading activities are
reflected in the condensed consolidated statements of income as interest and
dividend revenue or interest expense. The fair values of trading positions
generally are based on listed market prices. If listed market prices are not
available or if 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

5
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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

Accounting Change

In the fourth quarter of fiscal 1998, the Company adopted American Institute
of Certified Public Accountants ("AICPA") Statement of Position 98-5,
"Reporting on the Costs of Start-Up Activities" ("SOP 98-5"), with respect to
the accounting for offering costs paid by investment advisors of closed-end
funds where such costs are not specifically reimbursed through separate
advisory contracts. In accordance with SOP 98-5 and per an announcement by the
Financial Accounting Standards Board ("FASB") staff in September 1998, such
costs are to be considered start-up costs and expensed as incurred. Prior to
the adoption of SOP 98-5, the Company deferred such costs and amortized them
over the life of the fund. The Company recorded a charge to earnings for the
cumulative effect of the accounting change as of December 1, 1997, of $117
million, net of taxes of $79 million. The third quarter of fiscal 1998 was
also retroactively restated to reflect this change, decreasing net income by
$21 million.

6
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Accounting Pronouncements

As of December 1, 1998, the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 130, "Reporting Comprehensive Income." This
statement establishes standards for the reporting and presentation of
comprehensive income.

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. As
issued, SFAS No. 133 was effective for fiscal years beginning after June 15,
1999. In June 1999, the FASB issued SFAS No. 137, "Accounting for Derivative
Instruments and Hedging Activities--Deferral of the Effective Date of FASB
Statement No. 133." SFAS No. 137 defers the effective date of SFAS No. 133 for
one year to fiscal years beginning after June 15, 2000. The Company is in the
process of evaluating the impact of adopting SFAS No. 133.

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.

In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of
an Enterprise and Related Information." This statement establishes the
standards for determining an operating segment and the required financial
information to be disclosed.

2. Consumer Loans

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

<TABLE>
<CAPTION>
Three
Months Nine
Ended Months
August Ended
31, August 31,
---------- -----------
1999 1998 1999 1998
---- ---- ---- -----
<S> <C> <C> <C> <C>
Balance, beginning of period........................... $768 $824 $787 $ 884
Provision for loan losses.............................. 113 280 409 960
Less deductions:
Charge-offs.......................................... 201 318 683 1,112
Recoveries........................................... (27) (40) (89) (139)
---- ---- ---- -----
Net charge-offs...................................... 174 278 594 973
---- ---- ---- -----
Other (1).............................................. 59 29 164 (16)
---- ---- ---- -----
Balance, end of period................................. $766 $855 $766 $ 855
==== ==== ==== =====
</TABLE>
- --------
(1) Primarily reflects transfers related to asset securitizations and the
fiscal 1998 sale of the Company's Prime Option SM MasterCard(R) portfolio.

Interest accrued on loans subsequently charged off, recorded as a reduction
of interest revenue, was $26 million and $89 million in the quarter and nine
month periods ended August 31, 1999 and $42 million and $157 million in the
quarter and nine month periods ended August 31, 1998.

The Company received net proceeds from asset securitizations of $525 million
and $2,992 million in the quarter and nine month periods ended August 31, 1999
and $1,213 million and $3,416 million in the quarter and nine month periods
ended August 31, 1998. The uncollected balances of consumer loans sold through
asset securitizations were $17,824 million at August 31, 1999 and $16,506
million at November 30, 1998.

7
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


3. Long-Term Borrowings

Long-term borrowings at August 31, 1999 scheduled to mature within one year
aggregated $6,726 million.

During the nine month period ended August 31, 1999 the Company issued senior
notes aggregating $7,311 million, including non-U.S. dollar currency notes
aggregating $2,314 million, primarily pursuant to its public debt shelf
registration statements. The weighted average coupon interest rate of these
notes was 4.3% at August 31, 1999; 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: 2000, $1,014 million; 2001, $1,294 million; 2002, $1,584
million; 2004, $2,574 million; and thereafter, $845 million. In the nine month
period ended August 31, 1999, $5,562 million of senior notes were repaid.

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

Preferred stock is composed of the following issues:

<TABLE>
<CAPTION>
Shares Outstanding at Balance at
---------------------- -----------------------
August
31, November 30, August 31, November 30,
1999 1998 1999 1998
--------- ------------ ---------- ------------
(dollars in millions)
<S> <C> <C> <C> <C>
ESOP Convertible Preferred
Stock, liquidation
preference $35.88.............. 3,513,290 3,581,964 $126 $129
Series A Fixed/Adjustable Rate
Cumulative Preferred Stock,
stated value $200.............. 1,725,000 1,725,000 345 345
7- 3/4% Cumulative Preferred
Stock, stated value $200....... 1,000,000 1,000,000 200 200
---- ----
Total......................... $671 $674
==== ====
</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.

Effective March 1, 1999, the Company redeemed all of the outstanding 7.82%
Capital Units and 7.80% Capital Units. The aggregate principal amount of the
Capital Units redeemed was $352 million. During the quarter ended May 31,
1999, the Company repurchased in a series of transactions in the open market
approximately $64 million of the $134 million outstanding 8.03% Capital Units.
During the third fiscal quarter the Company retired these repurchased Capital
Units.

In fiscal 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.


8
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

5. Common Stock and Shareholders' Equity

MS&Co. and DWR are registered broker-dealers and registered futures
commission merchants and, accordingly, are subject to the minimum net capital
requirements of the Securities and Exchange Commission, the New York Stock
Exchange and the Commodity Futures Trading Commission. MS&Co. and DWR have
consistently operated in excess of these net capital requirements. MS&Co.'s
net capital totaled $3,337 million at August 31, 1999, which exceeded the
amount required by $2,931 million. DWR's net capital totaled $711 million at
August 31, 1999 which exceeded the amount required by $588 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 Financial
Supervisory Agency. MSIL and MSJL have consistently operated in excess of
their respective regulatory capital requirements.

Under regulatory net capital requirements adopted by the Federal Deposit
Insurance Corporation ("FDIC") and other regulatory capital guidelines, FDIC-
insured financial institutions must maintain (a) 3% to 5% of Tier 1 capital,
as defined, to total assets ("leverage ratio") and (b) 8% combined Tier 1 and
Tier 2 capital, as defined, to risk weighted assets ("risk-weighted capital
ratio"). At August 31, 1999, 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.

In an effort to enhance its ongoing stock repurchase program, the Company
may sell put options on shares of its common stock to third parties. These put
options entitle the holder to sell shares of the Company's common stock to the
Company on certain dates at specified prices. As of August 31, 1999, put
options were outstanding on an aggregate of 1,068,500 shares of the Company's
common stock. The maturity dates of these put options range from September
1999 through November 1999. The Company may elect cash settlement of the put
options instead of taking delivery of the stock.

9
MORGAN STANLEY DEAN WITTER & CO.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


6. Earnings per Share

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

<TABLE>
<CAPTION>
Three Months Nine Months
Ended Ended
August 31, August 31,
-------------- --------------
1999 1998 1999 1998
------ ------ ------ ------
<S> <C> <C> <C> <C>
Basic EPS:
Income before cumulative effect of accounting
change...................................... $ 970 $ 626 $3,158 $2,169
Cumulative effect of accounting change....... -- -- -- (117)
Preferred stock dividend requirements........ (11) (14) (33) (43)
------ ------ ------ ------
Net income available to common shareholders.. $ 959 $ 612 $3,125 $2,009
====== ====== ====== ======
Weighted-average common shares outstanding... 550 573 553 582
====== ====== ====== ======
Basic EPS before cumulative effect of
accounting change........................... $ 1.74 $ 1.07 $ 5.65 $ 3.65
Cumulative effect of accounting change....... -- -- -- (0.20)
------ ------ ------ ------
Basic EPS.................................... $ 1.74 $ 1.07 $ 5.65 $ 3.45
====== ====== ====== ======
Diluted EPS:
Income before cumulative effect of accounting
change...................................... $ 970 $ 626 $3,158 $2,169
Cumulative effect of accounting change....... -- -- -- (117)
Preferred stock dividend requirements........ (9) (13) (27) (38)
------ ------ ------ ------
Net income available to common shareholders.. $ 961 $ 613 $3,131 $2,014
====== ====== ====== ======
Weighted-average common shares outstanding... 550 573 553 582
Effect of dilutive securities:
Stock options............................... 19 20 20 19
ESOP convertible preferred stock............ 12 12 12 12
------ ------ ------ ------
Weighted-average common shares outstanding
and common stock equivalents................ 581 605 585 613
====== ====== ====== ======
Diluted EPS before cumulative effect of
accounting change........................... $ 1.65 $ 1.01 $ 5.35 $ 3.47
Cumulative effect of accounting change....... -- -- -- (0.19)
------ ------ ------ ------
Diluted EPS.................................. $ 1.65 $ 1.01 $ 5.35 $ 3.28
====== ====== ====== ======
</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 $7.6 billion and $5.7 billion of letters of
credit outstanding at August 31, 1999 and at November 30, 1998, respectively,
to satisfy various collateral requirements.

10
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 derivative instruments also are used to hedge the
U.S. dollar cost of certain foreign currency exposures. In addition, financial
futures and forward contracts are actively traded by the Company and are used
to hedge proprietary inventory. The Company also enters into delayed delivery,
when-issued, and warrant and option contracts involving securities. These
instruments generally represent future commitments to swap interest payment
streams, exchange currencies or purchase or sell other financial instruments
on specific terms at specified future dates. Many of these products have
maturities that do not extend beyond one year; swaps and options and warrants
on equities typically have longer maturities. For further discussion of these
matters, refer to "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Derivative Financial Instruments" and Note 9 to the
consolidated financial statements for the fiscal year ended November 30, 1998,
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.

11
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, 1999 and November 30, 1998 is summarized in the tables below, showing the
fair value of the related assets by counterparty credit rating. The credit
ratings are determined by external rating agencies or by equivalent ratings
used by the Company's Credit Department:

<TABLE>
<CAPTION>
Other
Collateralized Non-
Non-Investment Investment
AAA AA A BBB Grade Grade Total
------ ------ ------ ------ -------------- ---------- -------
(dollars in millions)
<S> <C> <C> <C> <C> <C> <C> <C>
At August 31, 1999
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts.............. $1,559 $3,835 $2,607 $ 785 $ 186 $ 289 $ 9,261
Foreign exchange forward
contracts and options.. 417 1,617 1,087 235 -- 172 3,528
Equity securities
contracts (including
equity swaps, warrants
and options)........... 1,499 1,731 841 207 1,082 268 5,628
Commodity forwards,
options and swaps...... 173 725 433 591 28 556 2,506
Mortgage-backed
securities forward
contracts, swaps and
options................ 43 30 21 2 2 3 101
------ ------ ------ ------ ------ ------ -------
Total.................. $3,691 $7,938 $4,989 $1,820 $1,298 $1,288 $21,024
====== ====== ====== ====== ====== ====== =======
Percent of total........ 18% 38% 24% 8% 6% 6% 100%
====== ====== ====== ====== ====== ====== =======
At November 30, 1998
Interest rate and
currency swaps and
options (including
caps, floors and swap
options) and other
fixed income securities
contracts ............. $ 894 $3,727 $3,694 $1,181 $ 98 $ 510 $10,104
Foreign exchange forward
contracts and options.. 306 1,413 1,435 337 -- 263 3,754
Equity securities
contracts (including
equity swaps, warrants
and options)........... 1,995 1,105 478 61 1,364 165 5,168
Commodity forwards,
options and swaps...... 71 448 401 708 46 534 2,208
Mortgage-backed
securities forward
contracts, swaps and
options................ 130 51 21 3 -- 3 208
------ ------ ------ ------ ------ ------ -------
Total.................. $3,396 $6,744 $6,029 $2,290 $1,508 $1,475 $21,442
====== ====== ====== ====== ====== ====== =======
Percent of total........ 16% 31% 28% 11% 7% 7% 100%
====== ====== ====== ====== ====== ====== =======
</TABLE>

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

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

9. Business Acquisition

During the second quarter of fiscal 1999, the Company completed its
acquisition of AB Asesores, the largest independent financial services firm in
Spain. AB Asesores has strategic positions in personal investment, asset
management, institutional research and brokerage, and investment banking. The
Company's fiscal 1999 results include the operations of AB Asesores since
March 25, 1999, the date of acquisition. In connection with this acquisition,
the Company issued 688,943 shares of common stock having a fair value of $64
million on the date of acquisition.

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 as of
August 31, 1999, and the related condensed consolidated statements of income
and comprehensive income for the three and nine month periods ended August 31,
1999 and 1998, and cash flows for the nine month periods ended August 31, 1999
and 1998. These condensed consolidated financial statements are the
responsibility of the management of Morgan Stanley Dean Witter & Co.

We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures
to financial data and 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, 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, 1998, 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, 1998; and, in our report dated January 22, 1999, we
expressed an unqualified opinion on those consolidated financial statements
based on our audit (which report includes an explanatory paragraph for a
change in the method of accounting for certain offering costs of closed-end
funds).

/s/ Deloitte & Touche LLP

New York, New York
October 15, 1999

13
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Introduction

Morgan Stanley Dean Witter & Co. (the "Company") is a pre-eminent global
financial services firm that maintains leading market positions in each of its
businesses--Securities and Asset Management and Credit Services. The Company
combines global strength in investment banking (including underwriting public
offerings of securities and mergers and acquisitions advice) and institutional
sales and trading with strength in providing investment and global asset
management products and services and, primarily through its Discover Card
brand, quality consumer credit products. The Company's business also includes
direct-marketed activities such as the on-line securities services offered by
Discover Brokerage Direct, Inc.

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 equity prices and
interest rates; currency values and other market indices; technological
changes and events (such as the increased use of the Internet and the Year
2000 issue); the availability of credit; inflation; investor sentiment; and
legislative and regulatory developments. Such factors may also have an impact
on the Company's ability to achieve its strategic objectives on a global
basis, including (without limitation) continued increased market share in its
securities activities, growth in assets under management and the expansion of
its Credit Services business.

The Company's Securities 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 global 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 client assignments
(including realization of returns from the Company's private equity and other
principal investments).

In the Company's Credit Services business, changes in economic variables may
substantially affect consumer loan levels and credit quality. Such variables
include the number and size 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 and asset management businesses, there has been
increased competition from other sources, such as commercial banks, insurance
companies, mutual fund groups, online service providers 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 global 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
- --------
* 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.

14
through its ability to meet investors' saving and investment needs by
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 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 businesses 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 overall financial results will continue to be
affected by its ability and success in maintaining high levels of profitable
business activities, emphasizing fee-based assets that are designed to
generate a continuing stream of revenues, managing risks in both the
Securities and Asset Management and Credit Services businesses, evaluating
credit product pricing and monitoring costs. In addition, the complementary
trends in the financial services industry of consolidation and globalization
present, among other things, technological, risk management and other
infrastructure challenges that will require effective resource allocation in
order for the Company to remain competitive.

The impact of either anticipated or actual Year 2000 problems in the
financial services industry may reduce the general level of investment banking
activity and trading activity by market participants and may have an adverse
affect on the Company's business and operations in the fourth quarter of
fiscal 1999 and the first quarter of fiscal 2000. For further information on
the Year 2000 issue, refer to the Company's "Year 2000 Readiness Disclosure"
beginning on page 33.

Global Market and Economic Conditions in the Quarter Ended August 31, 1999

Global market and economic conditions in the quarter ended August 31, 1999
were generally favorable, although not as positive as during the first two
quarters of fiscal 1999. Economic growth remained robust in the U.S., while
conditions in Europe and the Far East continued to exhibit signs of
improvement. Market conditions during the quarter were significantly more
favorable than those which existed in the third quarter of fiscal 1998. During
that period, severe economic turmoil in Russia, Asia and certain emerging
market nations adversely affected investor confidence and led to periods of
extreme volatility, low levels of liquidity and increased credit spreads,
creating difficult conditions in the global financial markets.

In the U.S., the domestic economy continued to exhibit positive fundamentals
and a steady rate of growth. The strength of the U.S. economy reflected
several favorable domestic trends, including low unemployment, high levels of
consumer confidence and spending, and a high demand for imports. In addition,
the U.S. economy benefited from the ongoing recovery in certain international
markets. Throughout the quarter, there were numerous indications that U.S.
economic growth was continuing at a brisk pace and at a higher rate than
anticipated. Such indications, coupled with the renewed vigor in international
markets, greatly increased fears of accelerating inflation. As a result, the
Federal Reserve Board (the "Fed") raised the overnight lending rate by 0.25%
on two separate occasions during the quarter, and also raised the discount
rate by 0.25%. While the Fed announced that it was adopting a neutral stance
toward interest rates, considerable uncertainty still remained as to whether
additional actions would be necessary in order to mitigate inflationary
pressures.

Conditions in European markets were relatively stable during the quarter.
European financial markets have benefited from positive investor sentiment
relating to the European Economic and Monetary Union ("EMU"). Since the EMU's
inception on January 1, 1999, the euro has emerged as a new funding
alternative for many issuers, although its performance relative to the U.S.
dollar has been negatively affected by the sluggish rate of economic growth
within the European Union (the "EU") and the ongoing strength of the U.S.
economy. However, during the quarter the prospects for improved economic
performance within Europe increased due to indications of recovery in the
levels of manufacturing output and exports in Germany, the region's largest
economy. Economic prospects in the EU have also improved due to the ongoing
recovery of international

15
economies, and from the European Central Bank's (the "ECB") decision to cut
interest rates by 0.50% during the second quarter of fiscal 1999.

Economic and financial difficulties have existed in the Far East since the
latter half of fiscal 1997. The Japanese economy has suffered from its worst
recession since the end of World War II, and has been adversely affected by
shrinking consumer demand, declining corporate profits, rising unemployment
and deflation. However, there were indications that the steps taken by Japan's
government to mitigate these conditions, including bank bailouts, emergency
loans and stimulus packages, were beginning to have a favorable impact on the
nation's economic performance. As a result, market conditions in Japan have
exhibited signs of improvement. Market conditions elsewhere in the Far East,
including Hong Kong and Korea, have also exhibited signs of recovery. Although
much uncertainty still remains, investor interest in the Far East region has
generally increased as a result of these developments.

Results of the Company for the Quarter and Nine Month Period ended August 31,
1999 and 1998

The Company's net income of $970 million and $3,158 million in the quarter
and nine month periods ended August 31, 1999 represented increases of 55% and
54% from the comparable periods of fiscal 1998. Net income for the nine month
period ended August 31, 1998 included a charge of $117 million resulting from
the cumulative effect of an accounting change. Excluding the impact of the
cumulative effect of an accounting change, net income for the nine month
period ended August 31, 1999 increased 46% from the comparable prior year
period. Diluted earnings per common share were $1.65 and $5.35 in the quarter
and nine month periods ended August 31, 1999 as compared to $1.01 and $3.28 in
the quarter and nine month periods ended August 31, 1998. Excluding the
cumulative effect of an accounting change, diluted earnings per share for the
nine month period ended August 31, 1998 was $3.47. The Company's annualized
return on common equity was 25.9% and 28.9% for the quarter and nine month
periods ended August 31, 1999, as compared to 18.9% and 20.3% for the
comparable periods of fiscal 1998. Excluding the cumulative effect of an
accounting change, the annualized return on common equity for the nine month
period ended August 31, 1998 was 21.3%.

The increase in net income in the quarter and nine month periods ended
August 31, 1999 from the comparable prior year periods was primarily due to
higher principal trading, principal investment, commission and investment
banking revenues coupled with improved operating results from the Company's
Credit Services business. These increases were partially offset by higher
incentive-based compensation and other non-interest expenses. In addition, the
results of the comparable quarterly period in fiscal 1998 were adversely
affected by difficult conditions in the global financial markets. The
Company's income tax rate for the quarter and nine month periods ended August
31, 1999 was 38.0%, as compared to 31.2% and 37.0% in the quarter and nine
month periods ended August 31, 1998. The higher income tax rate in the fiscal
1999 quarterly and nine month periods reflects, among other things, a less
favorable mix of earnings in certain geographic locations; the prior year's
results also included the impact of favorable tax transactions.

Business Acquisition

During the second quarter of fiscal 1999, the Company completed its
acquisition of AB Asesores, the largest independent financial services firm in
Spain. AB Asesores has strategic positions in personal investment, asset
management, institutional research and brokerage, and investment banking.
Through its approximately 290 financial advisors, it offers its individual
investors proprietary mutual funds and other financial products. This
acquisition reflects the Company's strategic initiative to build an
international Securities and Asset Management business to serve the needs of
individual investors. The Company's fiscal 1999 results include the operations
of AB Asesores since March 25, 1999, the date of acquisition.

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

The accompanying business segment information includes the operating results
of Discover Brokerage Direct, Inc. ("DBD"), the Company's provider of
electronic brokerage services, within the Securities and Asset Management
segment. Previously, the Company had included DBD's results within its Credit
Services segment. The segment data of prior periods have been restated in
order to reflect this change.

16
SECURITIES AND ASSET MANAGEMENT

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Nine Months
Three Months Ended August
Ended August 31, 31,
----------------- -------------
1999 1998 1999 1998
-------- -------- ------ ------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Revenues:
Investment banking......................... $ 1,207 $ 819 $3,186 $2,607
Principal transactions:
Trading.................................. 1,184 499 4,801 2,493
Investments.............................. 78 (174) 493 (1)
Commissions................................ 729 608 2,183 1,766
Asset management, distribution and
administration fees....................... 799 718 2,278 2,135
Interest and dividends..................... 4,415 3,603 10,506 10,297
Other...................................... 39 51 124 150
-------- ------- ------ ------
Total revenues........................... 8,451 6,124 23,571 19,447
Interest expense........................... 4,043 3,146 9,779 9,301
-------- ------- ------ ------
Net revenues............................. 4,408 2,978 13,792 10,146
-------- ------- ------ ------
Non-interest expenses:
Compensation and benefits.................. 2,170 1,468 6,704 4,991
Occupancy and equipment.................... 150 130 425 380
Brokerage, clearing and exchange fees...... 128 160 369 416
Information processing and communications.. 202 175 600 489
Marketing and business development......... 155 135 471 377
Professional services...................... 184 151 485 388
Other...................................... 189 140 504 395
-------- ------- ------ ------
Total non-interest expenses.............. 3,178 2,359 9,558 7,436
-------- ------- ------ ------
Income before income taxes and cumulative
effect of accounting change................. 1,230 619 4,234 2,710
Income tax expense........................... 462 177 1,613 1,000
-------- ------- ------ ------
Income before cumulative effect of accounting
change...................................... 768 442 2,621 1,710
Cumulative effect of accounting change ...... -- -- -- (117)
-------- ------- ------ ------
Net income............................... $ 768 $ 442 $2,621 $1,593
======== ======= ====== ======
</TABLE>

Securities and Asset Management net revenues of $4,408 million and $13,792
million in the quarter and nine month period ended August 31, 1999 represented
an increase of 48% and 36% from the comparable periods of fiscal 1998.
Securities and Asset Management net income of $768 million and $2,621 million
in the quarter and nine month period ended August 31, 1999 represented an
increase of 74% and 65% from the comparable periods of fiscal 1998. Net income
for the nine month period ended August 31, 1998 included a charge of $117
million representing a cumulative effect of an accounting change. Excluding
the cumulative effect of an accounting change, net income for the nine month
period ended August 31, 1999 increased 53% from the comparable prior year
period. In both periods, the increases were primarily attributable to higher
principal trading, principal investment, investment banking and commission
revenues, partially offset by higher incentive-based compensation and other
non-interest expenses.

Investment Banking

Investment banking revenues are derived from the underwriting of securities
offerings and fees from advisory services. Investment banking revenues in the
quarter ended August 31, 1999 increased 47% primarily due to higher revenues
from merger, acquisition and restructuring activities and higher revenues from
both debt and equity underwritings. Investment banking revenues in the quarter
ended August 31, 1998 were adversely affected by high levels of volatility in
the global financial markets, primarily attributable to periods of economic
turmoil which existed in Russia and Asia.

17
Revenues from merger, acquisition and restructuring activities increased to
record levels in the quarter ended August 31, 1999. The global market for such
transactions continued to be robust during the quarter, particularly in the
U.S. and Europe. The high level of transaction activity reflected the
continuing trend of consolidation and globalization across many industry
sectors. The generally favorable market conditions which existed during the
quarter and the Company's strong global market share in many industry sectors
contributed to the high level of revenues from merger and acquisition
transactions. Higher revenues from real estate advisory transactions also
contributed to the increase.

Equity underwriting revenues in the quarter ended August 31, 1999 increased
from the comparable prior year period. Equity underwriting revenues benefited
from the high volume of equity offerings which occurred during the beginning
of the quarter, particularly in the U.S. and Europe. The Company's strong
global market share also continued to have a favorable impact on equity
underwriting revenues.

Fixed income underwriting revenues in the quarter ended August 31, 1999 also
increased from the comparable prior year period. The volume of fixed income
underwriting transactions continued to be strong, benefiting from the need for
strategic financing and the relatively low level of interest rates in the U.S.
In addition, the EMU has permitted many corporate issuers to access the euro-
denominated credit market, which continued to have a favorable impact on the
volume of fixed income primary transactions.

Investment banking revenues in the nine month period ended August 31, 1999
increased 22% from the comparable period of fiscal 1998. The increase was
attributable to higher revenues from merger, acquisition and restructuring
activities and from both equity and debt underwritings, reflecting continued
strong transaction volumes.

Principal Transactions

Principal transaction trading revenues, which include revenues from customer
purchases and sales of securities, including derivatives, in which the Company
acts as principal and gains and losses on securities held for resale,
increased 137% in the quarter ended August 31, 1999 from the comparable period
of fiscal 1998. The significant increase reflected higher levels of fixed
income, equity and commodity trading revenues, partially offset by a decline
in foreign exchange trading revenues. The increase also reflects the difficult
global market and economic conditions which adversely affected principal
trading revenues during the quarter ended August 31, 1998.

Fixed income trading revenues increased in the quarter ended August 31, 1999
from the comparable period of fiscal 1998, primarily reflecting higher
revenues from trading investment grade securities and global high yield
securities. Conditions in the fixed income markets during the third quarter of
fiscal 1999 were affected by heightened concerns of inflation in the U.S.,
speculation as to the Fed's monetary policy and widening credit spreads in
certain markets. However, such conditions were more favorable than those which
existed during the third quarter of fiscal 1998, when difficult economic
conditions in Russia, Asia and certain emerging markets caused investor
preferences to shift toward less risky financial instruments, principally to
U.S. Treasury securities. Such conditions 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.

Equity trading revenues increased in the quarter ended August 31, 1999 as
compared to the prior year period, primarily reflecting higher revenues from
equity cash products. Higher revenues from trading in equity cash products
were primarily driven by increased levels of customer trading volumes in both
listed and over-the-counter securities, particularly in the U.S. and in
Europe. Revenues from equity cash products in Asian markets also increased, as
improved conditions in the region led to increased customer trading volumes.
Higher revenues from certain proprietary trading activities also contributed
to the increase in equity trading revenues. Such increases were partially
offset by a decline in revenues from equity derivative products, primarily
attributable to lower levels of volatility, particularly in U.S. markets.

Commodity trading revenues increased significantly in the quarter ended
August 31, 1999 as compared to the prior year period, primarily driven by
higher revenues from trading in energy related products. Trading

18
revenues from energy related products benefited from a sharp rise in global
energy prices throughout the quarter, which was primarily attributable to
reduced production volumes and lower inventory levels. In addition, natural
gas prices also rose during the quarter, as warm temperatures in certain
regions of the U.S. increased demand.

Foreign exchange trading revenues decreased in the quarter ended August 31,
1999 as compared to the prior year period. Trading revenues were negatively
impacted by reduced customer activity and lower levels of volatility in the
foreign exchange markets. The value of the euro against the U.S. dollar
continued to be affected by the strong economic performance of the U.S.,
coupled with sluggish growth within much of Europe. During the quarter there
was also uncertainty in the direction of the euro due to the Fed's interest
rate actions and speculation about possible interest rate actions by the ECB.
The Japanese yen strengthened against the U.S. dollar during the quarter due
to the prospects of improved economic performance in Japan and increased
investor demand for yen-denominated assets.

Principal transaction investment gains aggregating $78 million were recorded
in the quarter ended August 31, 1999, as compared to losses of $174 million in
the quarter ended August 31, 1998. Fiscal 1999's results primarily reflect
gains from increases in the value of certain private equity and venture
capital investments. Fiscal 1998's results primarily reflect losses from an
institutional leveraged emerging markets debt portfolio, partially offset by
gains from increases in the value of certain private equity investments,
including gains from the initial public offering of Equant N.V., a Netherlands
based data communications company.

Principal transaction trading revenues increased 93% in the nine month
period ended August 31, 1999 from the comparable prior year period, primarily
reflecting higher fixed income, equity and commodity trading revenues. Fixed
income trading revenues increased due to higher revenues from trading
investment grade, global high yield and derivative securities, and benefited
from improved overall conditions in the global financial markets, strong
customer transaction volume and market volatility. The increase in equity
trading revenues reflected higher revenues from trading both cash and
derivative equity products. Equity trading revenues benefited from high levels
of customer trading volume and market volatility, particularly in the U.S. and
in Europe. Higher revenues from certain proprietary trading activities also
contributed to the increase in equity trading revenues. Commodity trading
revenues also increased, reflecting higher revenues from commodity derivatives
and energy products which benefited from rallying energy prices. These
increases were partially offset by lower foreign exchange trading revenues.

Principal transaction investment gains aggregating $493 million were
recognized in the nine month period ended August 31, 1999 as compared to
losses of $1 million in the nine month period ended August 31, 1998. Fiscal
1999's results primarily reflect realized and unrealized gains relating to the
Company's investments in Equant N.V. and Knight/Trimark Group Inc. Net gains
from increases in the value of certain other private equity investments also
contributed to fiscal 1999's results. 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.

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 20% in the
quarter ended August 31, 1999 from the comparable period of fiscal 1998. In
the U.S., favorable market conditions contributed to an increased volume of
customer securities transactions, including listed agency and over-the-counter
equity products. Revenues from markets in Europe also benefited from high
trading volumes and market volatility, as well as from the Company's increased
sales and research coverage of the region which began in mid-1997. Revenues
from Asian markets benefited from higher trading volumes as improved economic
conditions increased investor interest in the region. The continued growth in
the number of the Company's financial advisors also contributed to the
increase.

Commission revenues increased 24% in the nine month period ended August 31,
1999 from the comparable period of fiscal 1998. The increase primarily
reflects a higher level of customer trading activity in the global equity
markets.

19
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, and fees received for promoting and distributing
mutual funds ("12b-1 fees"). 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 for investment
management services provided to segregated customer accounts pursuant to
various contractual arrangements.

Asset management, distribution and administration revenues increased 11% and
7% in the quarter and nine month period ended August 31, 1999 from the
comparable periods of fiscal 1998, primarily reflecting higher fund management
and 12b-1 fees as well as other revenues resulting from a higher level of
assets under management or supervision. The increases were partially offset by
the absence of revenues from correspondent clearing and global custody
activities, which was attributable to the Company's sale of its correspondent
clearing business in the third quarter of fiscal 1998 and its global custody
business in the fourth quarter of fiscal 1998.

Customer assets under management or supervision increased to $415 billion at
August 31, 1999 from $353 billion at August 31, 1998. The increase in assets
under management or supervision primarily reflected appreciation in the value
of customer portfolios. Customer assets under management or supervision
included products offered primarily to individual investors of $247 billion at
August 31, 1999 and $200 billion at August 31, 1998. Products offered
primarily to institutional investors were $168 billion at August 31, 1999 and
$153 billion at August 31, 1998.

Net Interest

Interest and dividend revenues and expense are a function of the level and
mix of total assets and liabilities, including financial instruments owned,
reverse repurchase and repurchase agreements, trading strategies associated
with the Company's institutional securities business, customer margin loans,
and the prevailing level, term structure and volatility of interest rates.
Interest and dividend revenues and expense should be viewed in the broader
context of principal trading and investment banking results. Decisions
relating to principal transactions in securities are based on an overall
review of aggregate revenues and costs associated with each transaction or
series of transactions. This review includes an assessment of the potential
gain or loss associated with a trade, the interest income or expense
associated with financing or hedging the Company's positions, and potential
underwriting, commission or other revenues associated with related primary or
secondary market sales. Net interest revenues decreased 19% and 27% in the
quarter and nine month period ended August 31, 1999 from the comparable
periods of fiscal 1998, partially reflecting the level and mix of interest
bearing assets and liabilities during the respective periods, as well as
certain trading strategies utilized in the institutional securities business.

Non-Interest Expenses

Total non-interest expenses increased 35% and 29% in the quarter and nine
month period ended August 31, 1999 from the comparable periods of fiscal 1998.
Within the non-interest expense category, compensation and benefits expense
increased 48% and 34% in the quarter and nine month period ended August 31,
1999, principally reflecting higher incentive-based compensation due to higher
levels of revenues and earnings. Excluding compensation and benefits expense,
non-interest expense increased 13% and 17% in the quarter and nine month
period ended August 31, 1999 from the comparable periods of fiscal 1998.
Occupancy and equipment expense increased 15% and 12% in the quarter and nine
month period ended August 31, 1999, primarily due to increased office space in
New York and certain other locations, and additional rent associated with 31
new branch locations in the U.S. Brokerage, clearing and exchange fees
decreased 20% and 11% in the quarter and nine month period ended August 31,
1999. In both periods, the decrease was primarily attributable to the
inclusion of external commissions paid in connection with the Company's launch
of the Van Kampen Senior Income Trust

20
mutual fund in fiscal 1998's expenses. In addition, lower agent bank costs
were incurred due to the Company's fiscal 1998 sale of its global custody
business. These decreases were partially offset by higher brokerage expenses
due to increased global securities trading volume. Information processing and
communications expense increased 15% and 23% in the quarter and nine month
period ended August 31, 1999, primarily due to increased costs associated with
the Company's information processing infrastructure, including server and data
center costs. A higher number of employees utilizing communications systems
and certain data services also contributed to the increase. Marketing and
business development expense increased 15% and 25% in the quarter and nine
month period ended August 31, 1999, reflecting higher advertising expenses
associated with the Company's individual securities business. Increased travel
and entertainment costs associated with the continued high levels of activity
in the global financial markets also contributed to the increase in both
periods. The increase in the nine month period also reflects higher
advertising costs associated with DBD. Professional services expense increased
22% and 25% in the quarter and nine month period ended August 31, 1999,
primarily reflecting higher consulting costs associated with certain
information technology initiatives, including the preparation for the Year
2000, as well as the Company's increased global business activities. Higher
legal costs also contributed to the increase. Other expense increased 35% and
28% in the quarter and nine month period ended August 31, 1999, which reflects
the impact of a higher level of business activity on various operating
expenses. The amortization of goodwill associated with the Company's
acquisition of AB Asesores in March 1999 also contributed to the increase.

Credit Services

Statements of Income (dollars in millions)

<TABLE>
<CAPTION>
Three
Months Nine Months
Ended Ended
August 31, August 31,
----------- -------------
1999 1998 1999 1998
----- ----- ------ ------
(unaudited) (unaudited)
<S> <C> <C> <C> <C>
Fees:
Merchant and cardmember............................ $ 392 $ 438 $1,090 $1,270
Servicing.......................................... 313 255 876 658
Other................................................ -- 1 -- 4
----- ----- ------ ------
Total non-interest revenues........................ 705 694 1,966 1,932
----- ----- ------ ------
Interest revenue..................................... 546 680 1,624 2,132
Interest expense..................................... 203 231 622 775
----- ----- ------ ------
Net interest income................................ 343 449 1,002 1,357
Provision for consumer loan losses................... 113 280 409 960
----- ----- ------ ------
Net credit income.................................. 230 169 593 397
----- ----- ------ ------
Net revenues....................................... 935 863 2,559 2,329
----- ----- ------ ------
Non-interest expenses:
Compensation and benefits.......................... 132 141 374 423
Occupancy and equipment............................ 16 18 40 51
Information processing and communications.......... 123 116 349 344
Marketing and business development................. 253 219 713 557
Professional services.............................. 30 25 82 72
Other.............................................. 48 53 142 153
----- ----- ------ ------
Total non-interest expenses...................... 602 572 1,700 1,600
----- ----- ------ ------
Income before income taxes........................... 333 291 859 729
Provision for income taxes........................... 131 107 322 270
----- ----- ------ ------
Net income......................................... $ 202 $ 184 $ 537 $ 459
===== ===== ====== ======
</TABLE>


21
Credit Services net income of $202 million and $537 million in the quarter
and nine month period ended August 31, 1999 represented an increase of 10% and
17% from the comparable periods of fiscal 1998. The increases in net income in
both periods were primarily attributable to a lower provision for loan losses
and increased servicing fees, partially offset by lower net interest income,
merchant and cardmember fees and higher marketing and business development
expenses.

The quarter and nine month period ended August 31, 1999 does not include the
results from operations of SPS Transaction Services, Inc. ("SPS"), the Prime
Option SM MasterCard(R) portfolio ("POS") and certain receivables associated
with the discontinued BRAVO(R) Card, all of which were sold during fiscal
1998. The Company sold its interest in the operations of SPS, which was a 73%-
owned, publicly held subsidiary of the Company, in the fourth quarter of
fiscal 1998. POS, a business the Company operated with NationsBank of
Delaware, N.A., was sold during the second quarter of fiscal 1998. The Company
discontinued its BRAVO Card in fiscal 1998 and sold certain credit card
receivables associated with the BRAVO Card in the fourth quarter of fiscal
1998.

During the quarter ended August 31, 1999, the Company announced plans for
the launch of the Morgan Stanley Dean Witter Card (the "MSDW SM Card") in the
United Kingdom, which features a Cashback Bonus(R) award, attractive pricing
and no annual fee. The MSDW Card is issued by Morgan Stanley Dean Witter Bank
Limited on the Europay/MasterCard(R) Network. The new credit card is offered
in the United Kingdom through a major marketing initiative that includes a new
advertising campaign as well as direct mail and press inserts.

Non-Interest Revenues

Total non-interest revenues increased 2% in both the quarter and nine month
period ended August 31, 1999 from the comparable periods of fiscal 1998.

Merchant and cardmember fees include revenues from fees charged to merchants
on credit card sales, late payment fees, overlimit fees, insurance fees and
cash advance fees. Merchant and cardmember fees decreased 11% and 14% in the
quarter and nine month period ended August 31, 1999 from the comparable
periods of fiscal 1998. In both periods, the decreases were primarily due to
the Company's sale of the operations of SPS. The decrease in the nine month
period was also affected by the sale of POS. Both periods were also impacted
by higher merchant discount revenue offset by lower levels of overlimit fees
associated with the Discover Card. The nine month period ended August 31, 1999
was also impacted by a decrease in cash advance fees and late payment fees
associated with the Discover Card. The increases in Discover Card merchant
discount revenue in both periods were associated with higher levels of sales
volume. Overlimit fees decreased in both periods primarily due to a lower
level of owned consumer loans. Cash advance fees decreased in the nine month
period ended August 31, 1999 due to lower cash advance transaction volume,
primarily attributable to the Company's actions to limit cash advances in an
effort to improve credit quality. Late payment fees decreased in the nine
month period ended August 31, 1999 primarily due to lower levels of owned
consumer loans.

Servicing fees are revenues derived from consumer loans which have been sold
to investors through asset securitizations. Cash flows from the interest yield
and cardmember fees generated by securitized loans are used to pay investors
in these loans a predetermined fixed or floating rate of return on their
investment, to reimburse investors for losses of principal 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 $526 million in the quarter ended August 31, 1999 and
$3,000 million in the nine month period ended August 31, 1999. During the
comparable periods of fiscal 1998, the Company completed asset securitizations
of $1,234 million and $3,444 million. The asset securitization transaction
completed in the third quarter of fiscal 1999 has an expected maturity of 5
years from the date of issuance.

22
The table below presents the components of servicing fees (dollars in
millions):

<TABLE>
<CAPTION>
Three
Months
Ended Nine Months
August Ended
31, August 31,
---------- ------------
1999 1998 1999 1998
---- ---- ----- -----
<S> <C> <C> <C> <C>
Merchant and cardmember fees.......................... $149 $139 $ 418 $ 359
Interest revenue...................................... 705 683 2,028 1,910
Interest expense...................................... (264) (269) (744) (754)
Provision for consumer loan losses.................... (277) (298) (826) (857)
---- ---- ----- -----
Servicing fees........................................ $313 $255 $ 876 $ 658
==== ==== ===== =====
</TABLE>

Servicing fees increased 23% and 33% in the quarter and nine month period
ended August 31, 1999 from the comparable periods of fiscal 1998. The increase
in both periods was due to higher levels of net interest cash flows, increased
fee revenue, and lower credit losses from securitized consumer loans. The
increases in net interest and fee revenue were primarily a result of higher
levels of average securitized loans. The decrease in credit losses was the
result of a lower level of charge-offs related to the Discover Card portfolio
and the positive impact of the sale of the operations of SPS, partially offset
by an increase in the level of securitized consumer loans.

Net Interest Income

Net interest income represents the difference between interest revenue
derived from Credit Services consumer loans and short-term investment assets
and interest expense incurred to finance those assets. Credit Services assets,
consisting primarily of consumer loans, currently earn interest revenue at
fixed rates and, to a lesser extent, 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 24% and 26% in the quarter and nine
month period ended August 31, 1999 from the comparable periods of fiscal 1998.
The decreases in both periods were primarily due to lower average levels of
owned consumer loans and a lower yield on these loans. The decrease in owned
consumer loans in both periods was due to the sale of the operations of SPS,
the discontinuance of the BRAVO Card in fiscal 1998, and a higher level of
securitized Discover Card loans. The nine month period was also affected by
the sale of POS. The lower yield during both periods was due to a lower yield
on Discover Card loans coupled with the exclusion of SPS loans from the
Company's portfolio. The lower yield on Discover Card loans in the quarter
ended August 31, 1999 was primarily due to the more competitive interest rates
offered to both existing and new cardmembers. In the nine month period ended
August 31, 1999, the lower yield on Discover Card loans was due to the
Company's repricing of credit card receivables, coupled with the effect of
changes in the interest rates on the Company's variable loan portfolio,
primarily associated with a decrease in the prime rate in the fourth quarter
of fiscal 1998.

The Company repriced a substantial portion of its existing credit card
receivables to a range of fixed interest rates beginning with cardmembers'
March 1999 billing cycle. The Company believes that the repricing will not
have a material impact on net interest income, or its interest rate risk
exposure, because of the Company's matched financing objectives and because
the Company has the ability to exercise its rights, with notice to
cardmembers, to adjust the interest rate the cardmember pays at the Company's
discretion. Given this strategic decision, the Company's interest rate
sensitivity analysis now incorporates a pricing strategy that assumes an
appropriate repricing of fixed rate credit card receivables to reflect the
market interest rate environment, the Company's liability management policy
and competitive factors.

23
The following tables present analyses of Credit Services average balance
sheets and interest rates for the quarters and nine month periods ended August
31, 1999 and 1998 and changes in net interest income during those periods:

Average Balance Sheet Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended August 31,
--------------------------------------------------
1999 1998
------------------------ -------------------------
Average Average
Balance Rate Interest Balance Rate Interest
------- ----- -------- -------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Interest earning assets:
General purpose credit card
loans....................... $15,307 13.37% $ 516 $15,913 14.61% $586
Other consumer loans......... 4 8.95 -- 1,503 16.99 65
Investment securities........ 551 5.04 7 460 5.56 7
Other........................ 1,607 5.78 23 1,498 5.95 22
------- ----- ------- ----
Total interest earning
assets.................. 17,469 12.40 546 19,374 13.91 680
Allowance for loan losses.... (771) (836)
Non-interest earning assets.. 1,720 1,602
------- -------
Total assets............. $18,418 $20,140
======= =======
LIABILITIES AND SHAREHOLDER'S
EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings.................... $ 1,447 4.42% $ 16 $ 1,211 4.93% $ 15
Brokered................... 5,607 6.21 88 5,643 6.53 93
Other time................. 1,848 5.77 27 2,047 6.24 32
------- ----- ------- ----
Total interest bearing
deposits................ 8,902 5.83 131 8,901 6.25 140
Other borrowings............. 5,235 5.50 72 6,079 5.95 91
------- ----- ------- ----
Total interest bearing
liabilities............. 14,137 5.71 203 14,980 6.13 231
Shareholder's equity/other
liabilities................. 4,281 5,160
------- -------
Total liabilities and
shareholder's equity.... $18,418 $20,140
======= =======
----- ----
Net interest income.......... $ 343 $449
===== ====
Net interest margin.......... 7.79% 9.17%
Interest rate spread......... 6.69% 7.78%
</TABLE>

24
Average Balance Sheet Analysis (dollars in millions)

<TABLE>
<CAPTION>
Nine Months Ended August 31,
-------------------------------------------------
1999 1998
------------------------ ------------------------
Average Average
Balance Rate Interest Balance Rate Interest
------- ----- -------- ------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Interest earning assets:
General purpose credit card
loans....................... $15,454 13.18% $1,530 $17,559 14.02% $1,849
Other consumer loans......... 4 9.02 -- 1,575 16.70 198
Investment securities........ 712 5.09 27 435 6.70 22
Other........................ 1,622 5.50 67 1,419 5.96 63
------- ------ ------- ------
Total interest earning
assets.................. 17,792 12.16 1,624 20,988 13.53 2,132
Allowance for loan losses.... (775) (857)
Non-interest earning assets.. 1,676 1,640
------- -------
Total assets............. $18,693 $21,771
======= =======
LIABILITIES AND SHAREHOLDER'S
EQUITY
Interest bearing liabilities:
Interest bearing deposits
Savings.................... $ 1,456 4.38% $ 48 $ 1,015 4.82% $ 37
Brokered................... 5,238 6.37 250 5,877 6.60 291
Other time................. 1,949 5.54 81 2,203 6.16 102
------- ------ ------- ------
Total interest bearing
deposits................ 8,643 5.85 379 9,095 6.29 430
Other borrowings............. 5,853 5.52 243 7,635 6.02 345
------- ------ ------- ------
Total interest bearing
liabilities............. 14,496 5.72 622 16,730 6.17 775
Shareholder's equity/other
liabilities................. 4,197 5,041
------- -------
Total liabilities &
shareholder's equity.... $18,693 $21,771
======= =======
------ ------
Net interest income.......... $1,002 $1,357
====== ======
Net interest margin.......... 7.50% 8.61%
Interest rate spread......... 6.44% 7.36%
</TABLE>

25
Rate/Volume Analysis (dollars in millions)

<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
August 31, 1999 vs. August 31, 1999 vs.
1998 1998
------------------------ -----------------------
Increase/(Decrease) Increase/(Decrease)
Due to Changes in Due to Changes in
------------------------ -----------------------
Volume Rate Total Volume Rate Total
------- ------ ------- ------- ------ ------
INTEREST REVENUE
<S> <C> <C> <C> <C> <C> <C>
General purpose credit card
loans..................... $ (22) $ (48) $ (70) $ (222) $ (97) $ (319)
Other consumer loans....... (65) -- (65) (198) -- (198)
Investment securities...... 1 (1) -- 14 (9) 5
Other...................... 2 (1) 1 9 (5) 4
------- ------
Total interest revenue... (67) (67) (134) (325) (183) (508)
<CAPTION>
INTEREST EXPENSE
<S> <C> <C> <C> <C> <C> <C>
Interest bearing deposits
Savings.................... 3 (2) 1 16 (5) 11
Brokered................... (1) 9 8 (32) 5 (27)
Other time................. (3) (2) (5) (12) (9) (21)
------- ------
Total interest bearing
deposits................ -- 4 4 (21) (16) (37)
Other borrowings........... (13) (19) (32) (80) (36) (116)
------- ------
Total interest expense... (13) (15) (28) (104) (49) (153)
------- ------
Net interest income........ $ (54) $ (52) $ (106) $ (221) $ (134) $ (355)
====== ====== ======= ====== ====== ======
</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,
-----------------------------------------------
1999 1998
----------------------- -----------------------
Avg. Rate Avg. Rate
Bal. % Interest Bal. % Interest
------- ----- -------- ------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans................ $33,379 14.30% $1,204 $34,076 15.19% $1,304
General purpose credit card
loans........................ 33,375 14.30 1,203 31,955 15.06 1,212
Total interest earning
assets....................... 35,537 13.78 1,234 36,034 14.68 1,333
Total interest bearing
liabilities.................. 32,205 5.69 462 31,640 6.13 489
Consumer loan interest rate
spread....................... 8.61 9.06
Interest rate spread.......... 8.09 8.55
Net interest margin........... 8.62 9.30
<CAPTION>
Nine Months Ended August 31,
-----------------------------------------------
1999 1998
----------------------- -----------------------
Avg. Rate Avg. Rate
Bal. % Interest Bal. % Interest
------- ----- -------- ------- ----- --------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans................ $32,845 14.25% $3,515 $35,115 14.90% $3,927
General purpose credit card
loans........................ 32,841 14.25 3,514 32,887 14.75 3,641
Total interest earning
assets....................... 35,179 13.67 3,609 36,969 14.46 4,012
Total interest bearing
liabilities.................. 31,883 5.64 1,350 32,710 6.18 1,518
Consumer loan interest rate
spread....................... 8.61 8.72
Interest rate spread.......... 8.03 8.28
Net interest margin........... 8.55 8.99
</TABLE>

26
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 $766 million
and $855 million at August 31, 1999 and 1998, respectively. 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 60% and 57% in the quarter and nine month period ended August 31,
1999 from the comparable periods of fiscal 1998. The decreases in both periods
were primarily due to a lower level of charge-offs related to the Discover
Card portfolio and the positive impact of the sale of the operations of SPS
and the discontinuance of the BRAVO Card. The nine month period was also
affected by the sale of POS. These decreases were reflective of the Company's
continuing efforts to improve the credit quality of its portfolio. The
provision for consumer loan losses was also positively impacted by a decline
in the loan loss allowance in connection with securitization transactions
entered into prior to the third quarter of 1996. This loan loss allowance will
be fully amortized over fiscal 1999. The Company's future charge-off rates and
credit quality are subject to uncertainties that could cause actual results to
differ materially from what has been discussed above. Factors that influence
the provision for consumer loan losses include the level and direction of
consumer loan delinquencies and charge-offs, changes in consumer spending and
payment behaviors, bankruptcy trends, the seasoning of the Company's loan
portfolio, interest rate movements and their impact on consumer behavior, and
the rate and magnitude of changes in the Company's consumer loan portfolio,
including the overall mix of accounts, products and loan balances within the
portfolio.

Consumer loans are considered delinquent when interest or principal payments
become 30 days past due. Consumer loans are charged off in the month in which
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 following table presents delinquency and net charge-off rates with
supplemental managed loan information:

Asset Quality (dollars in millions)

<TABLE>
<CAPTION>
August 31, November 30,
---------------------------------- ----------------
1999 1998 1998
---------------- ---------------- ----------------
Owned Managed Owned Managed Owned Managed
------- ------- ------- ------- ------- -------
<S> <C> <C> <C> <C> <C> <C>
Consumer loans at
period-end............. $16,557 $34,381 $17,657 $34,228 $15,996 $32,502
Consumer loans
contractually past due
as a percentage of
period-end consumer
loans:
30 to 89 days......... 2.71% 4.04% 4.15% 4.20% 3.54% 3.69%
90 to 179 days........ 1.46% 2.30% 2.95% 2.99% 2.67% 2.84%
Net charge-offs as a
percentage of average
consumer loans (year-
to-date)............... 5.12% 5.70% 6.77% 6.89% 6.75% 6.90%
</TABLE>

Non-Interest Expenses

Non-interest expenses increased 5% and 6% in the quarter and nine month
period ended August 31, 1999 from the comparable periods of fiscal 1998.

27
Compensation and benefits expense decreased 6% and 12% in the quarter and
nine month period ended August 31, 1999 from the comparable periods of fiscal
1998 due to a lower level of compensation costs resulting from the sale of the
operations of SPS, partially offset by higher employment costs at Discover
Financial Services associated with increased employment levels. The decrease
in the nine month period was also affected by the sale of POS. Occupancy and
equipment expense decreased 11% and 22%, primarily due to the exclusion of the
results of SPS in fiscal 1999. The decrease in the nine month period was also
affected by the sale of POS. Information processing and communications expense
increased 6% and 1% due to increased external data processing costs at
Discover Financial Services, partially offset by the exclusion of the results
of SPS in fiscal 1999. The increase in the nine month period was also
partially offset by the sale of POS. Marketing and business development
expense increased 16% and 28% during the quarter and nine month period ended
August 31, 1999 from the comparable periods of fiscal 1998. In both periods
the increases were due to direct mailing and other promotional activities
related to the launch and continued promotion of the Discover Platinum Card
and higher cardmember rewards expense. Higher cardmember rewards expense in
both periods was due to increased sales volume. Cardmember rewards expense
includes the Cashback Bonus award, pursuant to which the Company annually pays
Discover cardmembers and Private Issue(R) cardmembers electing this feature a
percentage of their purchase amounts. The Company expects to continue to
invest in the growth of its credit card business, including the launch of the
MSDW Card in the United Kingdom which was announced during the quarter ended
August 31, 1999. Professional services expense increased 20% and 14% during
the quarter and nine month period ended August 31, 1999 from the comparable
periods of fiscal 1998 due to increased costs associated with account
collections and consumer credit counseling, partially offset by a decrease in
expenses associated with the sale of the operations of SPS. The increase in
the nine month period was also partially offset by the sale of POS. Other
expenses decreased 9% and 7% during the quarter and nine month period ended
August 31, 1999 from the comparable periods of fiscal 1998. The decreases in
both periods were due to the exclusion of the results of SPS in fiscal 1999
and a decrease in fraud losses, partially offset by higher expenses related to
the Discover Platinum Card and expenses associated with the launch of the MSDW
Card in the United Kingdom.

Liquidity and Capital Resources

The Company's total assets increased from $317.6 billion at November 30,
1998 to $340.9 billion at August 31, 1999 primarily reflecting higher
financial instruments owned, securities borrowed and customer receivables. A
substantial portion of the Company's total assets consists of highly liquid
marketable securities and short-term receivables arising principally from
securities transactions. The highly liquid nature of these assets provides the
Company with flexibility in financing and managing its business.

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

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

The Company funds its balance sheet on a global basis. The Company's funding
for its Securities and Asset Management business is raised through diverse
sources. These sources include the Company's capital, including equity and
long-term debt; repurchase agreements; U.S., Canadian, Euro and Japanese
commercial paper; letters of credit; unsecured bond borrows; securities
lending; buy/sell agreements; municipal re-investments; master notes; and
committed and uncommitted lines of credit. Repurchase agreement transactions,
securities lending and

28
a portion of the Company's bank borrowings are made on a collateralized basis
and therefore provide a more stable source of funding than short-term
unsecured borrowings.

The funding sources utilized for the Company's Credit Services business
include the Company's capital, including equity and long-term debt; asset
securitizations; commercial paper; deposits; asset-backed commercial paper;
Federal 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 Company's condensed
consolidated financial statements, 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 certificates of
deposit accounts sold directly to cardmembers and savings deposits from
individual securities clients. Brokered deposits consist primarily of
certificates of deposits issued by the Company's bank subsidiaries. Other time
deposits include institutional certificates of deposits. The Company, through
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, 1999 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. (1)....... a-1+ AA
Moody's Investors Service............................. P-1 Aa3
Standard & Poor's (2)................................. A-1 A+
Thomson Financial BankWatch (3)....................... TBW-1 AA+
</TABLE>
- --------
(1) On September 21, 1999, Japan Rating & Investment Information, Inc.
upgraded the Company's senior debt rating from AA- to AA.
(2) On April 16, 1999, Standard & Poor's placed the Company's senior debt
ratings on Positive Outlook.
(3) On September 23, 1999, Thomson Financial BankWatch upgraded the Company's
senior debt rating from AA to AA+.

As part of its Year 2000 preparations, the Company's Treasury Department, in
conjunction with the Company's business areas, has developed a Year 2000
Funding Plan that addresses the issue of maintaining adequate liquidity over
the fourth calendar quarter of 1999 and the first calendar quarter of 2000.
The Company's Year 2000 liquidity strategy is the culmination of a global
effort on the part of the Treasury Department and the Company's business areas
to determine potential funding needs, assess Year 2000 opportunities and extra
liquidity needs, determine the precise timing and size of these needs and
evaluate appropriate currencies for funding.

29
In developing this plan, the Company has attempted to identify potential
levels of disruption and has determined that, while it may well turn out that
the level of disruption may be negligible or easily manageable, it is prudent
to establish a reasonable, but not extreme, amount of liquidity over the
course of the remainder of 1999 in order to avoid the potential for an
illiquidity problem late in the year.

In connection with this plan, the Company has extended the maturity of a
portion of its existing short-term unsecured funding. The Company has
substantially completed executing its core 1999 long-term financing plan, and
has renewed its committed credit facilities. With respect to funding
liquidity, the Company's preparation for the Year 2000 will continue
throughout the remainder of 1999.

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

During the nine month period ended August 31, 1999, the Company issued
senior notes aggregating $7,311 million, including non-U.S. dollar currency
notes aggregating $2,314 million, primarily pursuant to its public debt shelf
registration statements. These notes have maturities from 2000 to 2029 and a
weighted average coupon interest rate of 4.3% at August 31, 1999; the Company
has entered into certain transactions to obtain floating interest rates based
primarily on short-term LIBOR trading levels. At August 31, 1999 the aggregate
outstanding principal amount of the Company's Senior Indebtedness (as defined
in the Company's public debt shelf registration statements) was approximately
$37.8 billion.

Effective March 1, 1999, the Company redeemed all of the outstanding 7.82%
Capital Units and 7.80% Capital Units. The aggregate principal amount of the
Capital Units redeemed was $352 million. During the quarter ended May 31,
1999, the Company repurchased in a series of transactions in the open market
approximately $64 million of the $134 million outstanding 8.03% Capital Units.
During the third fiscal quarter the Company retired these repurchased Capital
Units.

On May 5, 1999, the Company's shelf registration statement for the issuance
of an additional $12 billion of debt securities, units, warrants or purchase
contracts or any combination thereof in the form of units or preferred stock,
became effective.

During the nine month period ended August 31, 1999, the Company purchased
$1,732 million of its common stock. Subsequent to August 31, 1999 and through
September 30, 1999, the Company purchased an additional $222 million of its
common stock.

In an effort to enhance its ongoing stock repurchase program, the Company
may sell put options on shares of its common stock to third parties. These put
options entitle the holder to sell shares of the Company's common stock to the
Company on certain dates at specified prices. As of August 31, 1999, put
options were outstanding on an aggregate of 1,068,500 shares of the Company's
common stock. The maturity dates of these put options range from September
1999 through November 1999. The Company may elect cash settlement of the put
options instead of taking delivery of the stock.

On April 28, 1999, the Company renewed its 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

30
terms of the MSDW Facility, the banks are committed to provide up to $5.5
billion. The MSDW Facility contains restrictive covenants which require, among
other things, that the Company maintain shareholders' equity of at least $9.1
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, 1999, 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. Both the master collateral facility and the secured committed
credit agreement were renewed on June 8, 1999. At August 31, 1999, no
borrowings were outstanding under the MS&Co. Facility.

On May 25, 1999, the Company renewed its revolving committed financing
facility that enables Morgan Stanley & Co. International Limited ("MSIL"), the
Company's London-based broker-dealer subsidiary, to secure committed funding
from a syndicate of banks by providing a broad range of collateral under
repurchase agreements (the "MSIL Facility"). Such banks are committed to
provide up to an aggregate of $1.91 billion available in 6 currencies. At
August 31, 1999 no borrowings were outstanding under the MSIL Facility.

On June 7, 1999, Morgan Stanley Japan Limited ("MSJL"), the Company's Tokyo-
based broker-dealer subsidiary, entered into a committed revolving credit
facility guaranteed by the Company, that provides funding to support general
liquidity needs, including support of MSJL's unsecured borrowings (the "MSJL
Facility"). Under the terms of the MSJL Facility, a syndicate of banks is
committed to provide up to 60 billion Japanese yen.

RFC also maintains a $2.6 billion senior bank credit facility which supports
the issuance of asset-backed commercial paper. On July 12, 1999, the RFC
senior bank credit facility was renewed. RFC has never borrowed from its
senior bank credit facility.

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

At August 31, 1999, certain assets of the Company, such as real property,
equipment and leasehold improvements of $2.1 billion, and goodwill and other
intangible assets of $1.4 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, real estate and certain 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, 1999, the aggregate carrying value of the
Company's equity investments in privately held companies (including direct
investments and partnership interests) was $239 million, and its aggregate
investment in publicly held companies was $436 million. The Company also has
commitments of $448 million at August 31, 1999 in connection with its private
equity and other principal investment activities.

In addition, at August 31, 1999, the aggregate value of high-yield debt
securities and emerging market loans and securitized instruments held in
inventory was $1,551 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 6% to any one geographic
region. Non-investment grade securities generally

31
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
in place 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 that are
administered 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 9 to
the consolidated financial statements for the fiscal year ended November 30,
1998, included in the Company's Annual Report on Form 10-K).

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,
1999 traded in markets that the Company believed were experiencing lower
levels of liquidity than traditional mortgage-backed pass-through securities
approximated $1,350 million.

In connection with certain of its business activities, the Company provides
financing or financing commitments (on a secured and unsecured basis) to
companies in the form of senior and subordinated debt, including bridge
financing on a selective basis. The borrowers may be rated investment grade or
non-investment grade and the loans may have varying maturities. As part of
these activities, the Company may syndicate and trade certain positions of
these loans. At August 31, 1999, the aggregate value of loans and positions
were $1,927 million. The Company has also provided additional commitments
associated with these activities aggregating $6,909 million at August 31,
1999. At September 30, 1999, the Company had loans and positions outstanding
of $2,165 million and aggregate commitments of $5,789 million. The higher
level of the Company's commitments as compared to prior periods is primarily
attributable to increased merger and acquisition activities, particularly in
Europe. However, there can be no assurance that the level of such activities
will continue in future periods.

The Company has entered into an agreement that will result in the
development of an office tower in New York City. Pursuant to this agreement,
the Company has entered into a 99-year lease for the land at the proposed
development site. The total investment in this project (which will be incurred
over the next several years) is estimated to be approximately $650 million.

At August 31, 1999 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 $21.0 billion. The net replacement cost
of all derivative products in a gain position represents the Company's maximum
exposure to derivatives related credit risk. Derivative products may have both
on- and off-balance sheet risk implications, depending on the nature of the
contract. It should be noted, however, that in many cases derivatives serve to
reduce, rather than increase, the Company's exposure to losses from market,
credit and other risks. The risks associated with the Company's derivative
activities, including market and credit risks, are managed on an integrated
basis with associated cash instruments in a manner consistent with the
Company's overall risk management policies and procedures. The Company manages
its credit exposure to derivative products through various means, which
include reviewing counterparty financial soundness periodically; entering into
master netting agreements and collateral arrangements with counterparties in
appropriate circumstances; and limiting the duration of exposure.

32
Year 2000 Readiness Disclosure

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 may 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 may 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 issue. Each of the Company's business areas has
taken responsibility for the identification and remediation of Year 2000
issues within its own areas of operations and for addressing all
interdependencies. A corporate team of internal and external professionals
supports the business teams by providing direction and company-wide
coordination as needed. The Year 2000 project has been designated as the
highest priority activity of the Company. 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 reviewed its systems and programs to identify those that contain
two-digit year codes and has upgraded its global infrastructure and corporate
facilities. 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 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 included 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 included a thorough
testing of all repairs, including present and forward date testing which
simulates dates in the Year 2000. The Implementation phase consisted of
placing all items that were 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.

The Company has completed the Awareness, Inventory, Assessment, Remediation,
Testing and Implementation phases pursuant to plan. As of September 30, 1999,
Integration Testing has been completed. External Testing is substantially
complete, although the Company will continue to participate in global external
testing through the remainder of 1999 as deemed necessary.

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. In addition, the major operational relationships with
vendors of the Company have been identified, and the most critical of them
have been tested. The Company is closely monitoring the status of non-
compliant vendors. In some cases, the Company has implemented risk reduction
steps or created specific contingency plans to mitigate the risk associated
with the non-compliant vendor.

The Company has participated in the planning and execution of the Year 2000
Industrywide Tests organized by the membership of the Securities Industry
Association (the "SIA"). Such testing involved the participation of hundreds
of firms and a significant number of simulated transactions and conditions.
Additionally, the Company has participated in a variety of external tests in
the U.S., U.K., Japan, Hong Kong and selected European countries. The Company
has achieved successful results in each of the tests in which it participated.

33
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 credit card
transactions and balances; the inability to reconcile trading positions and
balances with counterparties; and 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 Company recognizes the uncertainty
of such external dependencies since it can not directly control the
remediation efforts of third parties. 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 (including data center, data network and
voice service providers) 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. In addition, the
Company is monitoring the extent to which the impact of either anticipated or
actual Year 2000 problems in the financial services industry, such as a
reduction in the general level of investment banking activity and trading
activity by market participants, may affect its business and operations.

The Company has business continuity plans in place for its critical business
functions on a worldwide basis. The Company also has in place a Year 2000
Funding Plan (see "Liquidity & Capital Resources"). To help mitigate the
impact of potential Year 2000-related issues, the Company is continuing to
review the status of its major external counterparties and suppliers with
respect to their Year 2000 preparation. Where necessary, contingency plans
have been expanded or developed to address specific Year 2000 risk scenarios.
In addition, the Company has established a global Command, Control and
Communication network (the "C3 Network") to monitor internal and external
status, manage escalation procedures and provide a rapid response mechanism to
address critical issues. The objective of the C3 Network is to enable Company
management, on both a global and regional basis, to monitor and manage any
Year 2000 related issues and their impact on the Company's business
activities. This preparation includes the development of analytical tools to
monitor critical business functions over the event horizon. Monitoring and
status reporting will be continuous during the event period.

The Company has begun and will continue to test Year 2000 specific
contingency plans during the remainder of calendar year 1999 as part of its
Year 2000 mitigation efforts. As part of this process, the Company expects to
conduct "dress rehearsals" among all of the Company's business areas and
regional locations. The dress rehearsals will include simulations of potential
event scenarios to test the effectiveness of the Company's decision-making
ability and escalation tools and certain of the Company's contingency plans as
well as the responsiveness of the Company's C3 Network.

The Company notes that no contingency plan can guarantee that mission
critical systems will not be impacted by the Year 2000 issue, particularly
with respect to systems that interact with third party products or services
outside the Company's control.

Based upon current information, the Company estimates that the total cost of
implementing its Year 2000 initiative will be between $225 million and $250
million. The increase in these estimates from amounts previously reported
primarily relate to revised internal estimates associated with the C3 Network
and contingency planning. 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 August 31, 1999, the Company
has expended approximately $190 million on the Year 2000 project. The majority
of the remaining costs are expected to be incurred primarily in relation to
the C3 Network and contingency planning 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.

34
The Company's expectations about future costs and the effectiveness of its
Year 2000 activities 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 effectiveness of the Year
2000 project 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 any newly discovered Year 2000 issues; 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.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

As of August 31, 1999, the Company's market risk (in its trading and related
activities) as measured by its Value-at-Risk ("VaR") model (with a 99% / one
day confidence level) has decreased to $31 million as compared to $38 million
at November 30, 1998. This decrease primarily reflected a decrease in the
interest rate component of VaR attributable to a reduction in certain interest
rate risk positions, as well as a greater overall diversification benefit. The
decrease was partially offset by an increase in the commodity price component
of aggregate value at risk, which was attributable to increased prices in
certain commodities, including energy-related products.

For a further discussion of the Company's risk management policy and control
structure, refer to the "Risk Management" section of the Company's Annual
Report on Form 10-K for the fiscal year ended November 30, 1998.

35
Part II. OTHER INFORMATION

Item 1. Legal Proceedings.

The following developments have occurred with respect to certain matters
previously reported in the Company's Annual Report on Form 10-K for the fiscal
year ended November 30, 1998 and in the Company's Quarterly Reports on Form
10-Q for the fiscal quarters ended February 28, 1999 and May 31, 1999.

Penalty Bid Litigation. In Myers v. Merrill Lynch & Co., Inc., et al., on
August 23, 1999, the court denied plaintiffs' motion to remand the action, and
granted a motion filed by certain defendants to dismiss the complaint on the
grounds of preemption. On September 23, 1999, plaintiffs appealed the decision
to the United States Court of Appeals for the Ninth Circuit.

Nenni, et al. v. Dean Witter Reynolds Inc. On September 29, 1999, the court
granted defendant's motion to dismiss the amended complaint.

Term Trust Class Actions. Motions to dismiss were filed by the defendants in
the Florida action on August 30, 1999 and in the New Jersey action on July 26,
1999 and in the New York action on September 10, 1999. The New Jersey motion
was denied by the court on September 27, 1999.

Item 2. Changes in Securities and Use of Proceeds.

(c) To enhance its ongoing stock repurchase program, during the quarter
ended August 31, 1999, the Company sold European-style put options on an
aggregate of 700,000 shares of its common stock in addition to those
previously reported. These put options expire on various dates through
November 1999. They entitle the holder to sell common stock to the Company at
prices ranging from $84.1220 to $95.2413 per share, although the Company may
elect cash settlement of the put options instead of taking delivery of the
stock. The sale of these put options, which were made as private placements to
third parties, generated proceeds to the Company of approximately $3 million.

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 15, 1999 reporting Items 5 and 7.

Form 8-K dated June 24, 1999 reporting Items 5 and 7.

36
SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

Morgan Stanley Dean Witter & Co.
(Registrant)

/s/ Joanne Pace
By: _________________________________
Joanne Pace, Controller and
Principal Accounting Officer

Dated: October 15, 1999

37
EXHIBIT INDEX

MORGAN STANLEY DEAN WITTER & CO.

Quarter Ended August 31, 1999

<TABLE>
<CAPTION>
Exhibit
No. Description
------- -----------
<C> <S>
10.1 Dean Witter Reynolds Inc. Branch Manager Compensation Plan, Amended
and Restated as of September 21, 1999.
10.2 Dean Witter Reynolds Inc. Financial Advisor Productivity Compensation
Plan, Amended and Restated as of September 21, 1999.
10.3 Tax Deferred Equity Participation Plan, Amended and Restated as of
September 21, 1999.
10.4 Services Agreement by and between the Company and International
Business Machines Corporation, Effective as of July 1, 1999 (Portions
of this Exhibit have been omitted pursuant to a request for
confidential treatment of such omitted information under Rule 24b-2).
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,
1999, concerning unaudited interim financial information.
27 Financial Data Schedule.
</TABLE>

E-1