Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Doing a Comparative analysis over the past three years, Goldman Sachs versus Morgan Stanley, Please show all work, Which company has superior qualitative and quantitative

Doing a Comparative analysis over the past three years, Goldman Sachs versus Morgan Stanley, Please show all work, Which company has superior qualitative and quantitative accounting metrics, why? What non-accounting factors influence your prediction and decision? Why?

MORGAN STANLEY BALANCE SHEET

Fiscal year ends in December. USD in millions except per share data.

2014

2015

2016

Assets

Cash and cash equivalents

87591

54083

43381

Restricted cash and cash equivalents

31469

Federal funds sold

83288

87657

101955

Securities and investments

351788

315690

342246

Securities borrowed

136708

142416

125236

Receivables

48961

45407

46460

Loans

66577

85759

94248

Premises and equipment

6108

6373

Goodwill

6588

6584

6577

Intangible assets

3159

2984

2721

Other assets

10742

9043

52125

Total assets

801510

787465

814949

Liabilities and stockholders' equity

Liabilities

Deposits

133544

156034

155863

Federal funds purchased

69949

36692

54628

Payables

181069

186626

190513

Trading liabilities

107381

109139

Short-term borrowing

2261

2173

941

Long-term debt

164857

163232

175893

Accrued expenses and liabilities

Other liabilities

71549

58387

161061

Total liabilities

730610

712283

738899

Stockholders' equity

Preferred stock

6020

7520

7520

Common stock

20

20

20

Other Equity

2127

2409

2851

Additional paid-in capital

24249

24153

23271

Retained earnings

44625

49204

53679

Treasury stock

-2766

-4059

-5797

Accumulated other comprehensive income

-3375

-4065

-5494

Total Stockholders' equity

70900

75182

76050

Total liabilities and stockholders' equity

801510

787465

814949

Income Statement

MORGAN STANLEY INCOME STATEMENT

Fiscal year ends in December. USD in millions except per share data.

2014

2015

2016

Revenues

Investment banking

5948

5594

4933

Asset mgmt and securities services

10570

10766

10697

Interest income

5413

5835

7016

Other income

16022

15702

15303

Total interest and dividend income

37953

37897

37949

Interest expense

3678

2742

3318

Revenues, net of interest expense

34275

35155

34631

Operating expenses

Compensation and benefits

17824

16016

15878

Tech, communication and equipment

1635

1767

1787

Professional and outside services

2117

2298

2128

Advertising and marketing

658

681

587

Other special charges

5211

2624

2175

Other expenses

3239

3274

3228

Total noninterest expense

30684

26660

25783

Income before income taxes

3591

8495

8848

Income taxes

-90

2200

2726

Other income (expense)

-200

-152

-144

Income from discontinued operations

-14

-16

1

Net income

3467

6127

5979

Preferred dividends

315

456

471

Net income available to common shareholders

3152

5671

5508

Earnings per share

Basic

1.64

2.97

2.98

Diluted

1.6

2.9

2.92

Weighted average shares outstanding

Basic

1924

1909

1849

Diluted

1971

1953

1887

Cash Flow

Fiscal year ends in December. USD in millions except per share data.

2014-12

2015-12

2016-12

Cash Flows From Operating Activities

Net income

3667

6279

6123

Depreciation & amortization

1161

1433

1736

Investment/asset impairment charges

111

69

130

Deferred tax (benefit) expense

-231

1189

1579

Investments (gains) losses

-40

-84

-112

(Gains) loss on disposition of businesses

Stock based compensation

1260

1104

1136

Receivable

3608

-434

-2881

Payables

27971

4373

1803

Other assets and liabilities

-36171

-10586

-7091

Other operating activities

-205

331

24

Net cash provided by operating activities

1131

3674

2447

Cash Flows From Investing Activities

Sales/maturity of investments

17631

43589

42083

Purchases of investments

-32623

-47291

-50911

Changes in loans, net

-20116

-15816

-9604

Acquisitions and dispositions

989

998

Property, and equipments, net

-992

-1373

-1276

Other investing activities

-213

-102

200

Net cash used for investing activities

-35324

-19995

-19508

Cash Flows From Financing Activities

Change in deposits

21165

22490

-171

Change in short-term borrowing

119

-88

-1206

Long-term debt issued

36740

34182

43626

Long-term debt repayment

-33103

-27289

-30390

Preferred stock issued

1493

Repurchases of treasury stock

-1458

-2773

-3933

Cash dividends paid

-904

-1455

-1746

Other financing activities

584

-2195

1244

Net cash provided by (used for) financing activities

23143

24365

7424

Effect of exchange rate changes

-1849

-945

-1065

Net change in cash

-12899

7099

-10702

Cash at beginning of period

59883

46984

54083

Cash at end of period

46984

54083

43381

Balance Sheet

GOLDMAN SACHS BALANCE SHEET

Fiscal year ends in December. USD in millions except per share data.

2014

2015

2016

Assets

Cash and cash equivalents

9

23

5

Receivables

9

13

12

Investments

944

1091

1167

Other assets

6

6

7

Total assets

967

1133

1191

Liabilities and stockholders' equity

Liabilities

Payables and accrued expenses

42

25

27

Long-term debt

350

419

498

Other liabilities

1

0

Total liabilities

393

444

525

Stockholders' equity

Common stock

0

0

0

Additional paid-in capital

588

720

720

Accumulated other comprehensive income

-13

-31

-55

Total stockholders' equity

575

689

665

Total liabilities and stockholders' equity

967

1133

1191

Income Statement

GOLDMAN SACHS INCOME STATEMENT

Fiscal year ends in December. USD in millions except per share data.

2014

2015

2016

Revenue

69

108

111

Operating expenses

Nonrecurring expense

1

Other expenses

-1

Total operating expenses

Operating income

69

108

111

Nonoperating income

Interest expense

5

11

14

Other income (expense)

-11

-17

-21

Total nonoperating income, net

-16

-28

-36

Income before taxes

53

80

75

Provision for income taxes

1

Other income (expense)

-16

-33

-34

Net income

37

47

41

Net income available to common shareholders

37

47

41

Earnings per share

Basic

1.04

1.34

1.12

Diluted

1.04

1.34

1.12

Weighted average shares outstanding

Basic

35

35

36

Diluted

35

35

36

Cash Flow

GOLDMAN SACHS CASH FLOW

Fiscal year ends in December. USD in millions except per share data.

2014-12

2015-12

2016-12

Cash Flows From Operating Activities

Net income

37

47

41

Amortization of debt discount/premium and issuance costs

-2

-4

-4

Investments (gains) losses

265

-171

-83

Receivable

-5

-4

1

Accrued liabilities

1

1

0

Interest payable

0

0

1

Other operating activities

-577

9

12

Net cash provided by operating activities

-280

-121

-31

Cash Flows From Investing Activities

Cash Flows From Financing Activities

Debt issued

450

288

387

Debt repayment

-100

-219

-303

Common stock issued

135

Repurchases of treasury stock

-24

-1

Dividend paid

-42

-64

-65

Other financing activities

-3

-4

-6

Net cash provided by (used for) financing activities

281

136

13

Net change in cash

1

14

-18

Cash at beginning of period

7

9

23

Cash at end of period

9

23

5

Free Cash Flow

Operating cash flow

-280

-121

-31

Free cash flow

-280

-121

-31

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions