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? "When analyzing a company from an investment perspective it is important to assess it from both a qualitative and a quantitative perspective. So what does this mean? Qualitative analysis means looking at the intangibles. The factors about a company that are not purely numbers driven can be just as important as crunching the numbers.
Quantitative analysis means looking at and the actual numbers. Looking at different financial metrics and ratios is fundamental to the analysis of any company being looked at.
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