
Morgan Stanley (MS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
16.5B
Net Income
4.4B
26.46%
EPS (Diluted)
$2.60
Balance Sheet Metrics
Total Assets
1.3T
Total Liabilities
1.2T
Shareholders Equity
107.8B
Debt to Equity
11.06
Cash Flow Metrics
Operating Cash Flow
-67.3B
Free Cash Flow
-24.7B
Revenue & Profitability Trend
Morgan Stanley Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 57.6B | 50.7B | 50.2B | 56.4B | 45.8B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 27.1B | 25.1B | 24.0B | 25.3B | 21.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 27.1B | 25.1B | 24.0B | 25.3B | 21.1B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 17.6B | 11.8B | 14.1B | 19.7B | 14.4B |
Income Tax | 4.1B | 2.6B | 2.9B | 4.5B | 3.2B |
Effective Tax Rate % | 23.1% | 21.9% | 20.7% | 23.1% | 22.5% |
Net Income | 13.5B | 9.2B | 11.2B | 15.1B | 11.2B |
Net Margin % | 23.5% | 18.2% | 22.3% | 26.8% | 24.4% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $8.04 | $5.24 | $6.23 | $8.16 | $6.55 |
EPS (Diluted) | $7.95 | $5.18 | $6.15 | $8.03 | $6.46 |
Basic Shares Outstanding | 1591000000 | 1628000000 | 1691000000 | 1785000000 | 1603000000 |
Diluted Shares Outstanding | 1591000000 | 1628000000 | 1691000000 | 1785000000 | 1603000000 |
Income Statement Trend
Morgan Stanley Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 75.7B | 58.7B | 92.7B | 86.8B | 67.5B |
Short-term Investments | 24.3B | 22.8B | 84.3B | 102.8B | 110.4B |
Accounts Receivable | 86.2B | 80.1B | 78.5B | 96.0B | 97.7B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 23.0M | 23.0M | 4.0M | 16.0M | 21.0M |
Goodwill | 39.9B | 40.5B | 40.9B | 42.0B | 28.2B |
Intangible Assets | 6.5B | 7.1B | 7.6B | 8.4B | 5.0B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 1.2T | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 175.9B | 208.1B | 216.1B | 228.7B | 227.4B |
Short-term Debt | 21.6B | 8.9B | 5.1B | 10.3B | 14.1B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 288.8B | 267.5B | 241.1B | 232.8B | 218.8B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 1.1T | - | - | - | - |
Equity | |||||
Common Stock | 20.0M | 20.0M | 20.0M | 20.0M | 20.0M |
Retained Earnings | 105.0B | 98.0B | 94.9B | 89.4B | 78.7B |
Treasury Stock | 33.6B | 31.1B | 26.6B | 17.5B | 9.8B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 105.4B | 100.0B | 101.2B | 106.6B | 103.1B |
Key Metrics | |||||
Total Debt | 310.4B | 276.4B | 246.2B | 243.2B | 232.9B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Morgan Stanley Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 13.5B | 9.2B | 11.2B | 15.1B | 11.2B |
Depreciation & Amortization | 5.2B | 4.3B | 4.0B | 4.2B | 3.8B |
Stock-Based Compensation | 1.6B | 1.7B | 1.9B | 2.1B | 1.3B |
Working Capital Changes | 26.6B | -52.4B | -29.9B | 4.9B | -10.7B |
Operating Cash Flow | 47.1B | -37.4B | -13.1B | 26.1B | 5.6B |
Investing Activities | |||||
Capital Expenditures | -3.5B | -3.4B | -3.1B | -2.3B | -1.4B |
Acquisitions | - | 0 | 0 | -2.6B | 3.8B |
Investment Purchases | -39.2B | -23.1B | -29.8B | -69.6B | -59.8B |
Investment Sales | 37.3B | 28.4B | 45.3B | 61.6B | 38.3B |
Investing Cash Flow | -6.8B | 975.0M | 12.0B | -13.8B | -19.9B |
Financing Activities | |||||
Share Repurchases | -4.2B | -6.2B | -10.9B | -12.1B | -1.9B |
Dividends Paid | -6.1B | -5.8B | -5.4B | -4.2B | -2.7B |
Debt Issuance | 108.4B | 78.4B | 72.5B | 90.3B | 60.7B |
Debt Repayment | -80.2B | -64.8B | -34.9B | -70.1B | -50.5B |
Financing Cash Flow | 22.8B | 2.3B | 21.1B | 4.6B | 8.4B |
Free Cash Flow | -2.1B | -36.9B | -9.5B | 31.7B | -26.7B |
Net Change in Cash | 63.0B | -34.0B | 20.0B | 17.0B | -6.0B |
Cash Flow Trend
Morgan Stanley Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.36
Forward P/E
18.24
Price to Book
2.35
Price to Sales
3.52
PEG Ratio
1.01
Profitability Ratios
Profit Margin
22.49%
Operating Margin
34.12%
Return on Equity
14.13%
Return on Assets
1.16%
Financial Health
Current Ratio
2.14
Debt to Equity
438.54
Beta
1.32
Per Share Data
EPS (TTM)
$8.84
Book Value per Share
$61.59
Revenue per Share
$41.45
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ms | 230.9B | 16.36 | 2.35 | 14.13% | 22.49% | 438.54 |
Goldman Sachs | 221.2B | 16.10 | 1.94 | 12.74% | 28.40% | 588.39 |
Charles Schwab | 174.5B | 25.84 | 4.09 | 15.60% | 33.68% | 111.87 |
Interactive Brokers | 107.6B | 33.15 | 5.79 | 22.39% | 14.87% | 117.15 |
Robinhood Markets | 101.5B | 57.66 | 12.56 | 23.54% | 50.13% | 161.17 |
Morgan Stanley | 41.4B | - | 0.42 | 14.13% | 22.49% | 438.54 |
Financial data is updated regularly. All figures are in the company's reporting currency.