Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started