Question & Answer: Doing a Comparative analysis over the past three years, Goldman Sachs versus Morgan Stanley, Please show all work, Which company has s…..

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 -3

Expert Answer

 

We take into account qualitative factors like reputations, brand strength and employee morale, as well as quantifiable data such as sales figures, profitability and return on investment. Both qualitative analysis and quantitative methods can be used to make decisions. The decisions that most often result in the desired outcomes use one method to check whether the predictions of the other method are reasonable.

The first comparison should concentrate on the fundamentals of both companies. One can be more keen in their revenue and EPS growth, dividend growth and their buybacks, which are another form of returning money to shareholders.

The revenue is completely diversified. Goldman is suffering compares to Morgan, it is clearly seen from Income statement and cash slows for three years. GS actually suffered from declining revenues. Morgan has been more consistent over the past three years, and managed to grow its revenue significantly with average rate. Goldman is having more trouble in turning sales into earnings.

EPS might seem like in favour of Morgan as it managed to grow earnings at a much faster rate. However, consider the outlook of both companies. While Morgan is forecast to increase its EPS at around 7% annually these years, Goldman suffered this year from EPS decline, though it is to increase from $1.04 in 2014 to around $1.34 in 2015. Such tremendous growth had put Goldman in a much better position, but again it had faced fall in EPS in 2016 to $1.12. However, as the market is volatile, forecasts should be taken with a grain of salt, and Goldman will have to prove that it can deliver higher quality EPS even when the markets are not constantly climbing.

Both MS and GS have been raising dividends very quickly over the past several years. Both companies enjoy a very low payout ratio, and have a lot of room to boost distributions. Both companies are in a great position to raise dividends, given their low payout ratios, and boost yields to their highest levels over the past three years.

When one look at the fundamentals, I think that Morgan has the edge here. They manage to constantly increase EPS, revenue and dividends. Goldman also manages to boost its dividend and buy back shares, but its superb growth in EPS is still a forecast, not a fact.

The first metric we look at when I want to see the valuation of banks is the P/B ratio. Over the past three years MS finished 2014 to 2016 with ROE from 9% – 16% less than anticipated. The gap today is larger than it used to be since 2014, and it is due to a massive sell-off in MS, the lower ROE and weak trading results in 2015 justify the gap.

The PE ratio of both companies for 2016 outlook is almost the same. It doesn’t reflect the edge GS has in terms of its ability to turn revenue into profit. When I take into consideration the fundamentals and profitability of both companies, Morgan is better than Goldman.

When we try to find the difference between opportunities for Morgan and Goldman, we can clearly look that MS has an advantage over GS with its huge wealth management sector. As the American population is getting older and the baby boomers are retiring, they will need more financial services and wealth management. Baby boomers lived through periods of very high economic growth just after World War Two, and many of them managed to save a lot of money.

Still stressed from student homework?
Get quality assistance from academic writers!