LEHMAN BROTHERS HOLDINGS INC
10-Q, 1996-07-15
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: INTERSYSTEMS INC /DE/, 424B3, 1996-07-15
Next: LEHMAN BROTHERS HOLDINGS INC, 424B2, 1996-07-15





                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


 [ X ]            QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                   For the quarterly period ended May 31, 1996

                                       OR

[     ]            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
           For the transition period from ____________ to ____________

                          Commission file number 1-9466

                          Lehman Brothers Holdings Inc.
             (Exact Name of Registrant As Specified In Its Charter)

            Delaware                                             13-3216325
(State or other jurisdiction of                              (I.R.S. Employer 
incorporation or organization)                               Identification No.)

          3 World Financial Center
              New York, New York                                  10285
             (Address of principal                             (Zip Code)
                executive offices)

       Registrant's telephone number, including area code: (212) 526-7000


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes    X    No ______

As of June 30, 1996,  100,411,162  shares of the Registrant's  Common Stock, par
value $.10 per share, were outstanding.
 ===============================================================================

<PAGE>

                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                                    FORM 10-Q

                       FOR THE QUARTER ENDED MAY 31, 1996

                                      INDEX

Part I.           FINANCIAL INFORMATION                              Page Number

  Item 1.      Financial Statements - (unaudited)

                  Consolidated Statement of Operations -
                    Three and Six  Months Ended May 31, 1996
                    and 1995   ............................................   3

                  Consolidated Statement of Financial Condition -
                    May 31, 1996 and November 30, 1995 ...................    5

                  Consolidated Statement of Cash Flows -
                    Six Months Ended May 31, 1996
                    and 1995   ...........................................    7

                  Notes to Consolidated Financial Statements..............    9

  Item 2.      Management's Discussion and Analysis of
                        Financial Condition and Results of Operations......  14

Part II.          OTHER INFORMATION

    Item 1.      Legal Proceedings.........................................  28

    Item 6.      Exhibits and Reports on Form 8-K  ........................  29

Signatures.................................................................  30

EXHIBIT INDEX         .....................................................  31

Exhibits

<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                      CONSOLIDATED STATEMENT of OPERATIONS
                                   (Unaudited)
                      (In millions, except per share data)

                                                          Three months ended
                                                    May 31,              May 31,
                                                    1996                 1995
                                                  ----------           ---------
Revenues
     Principal transactions                         $  398             $  355
     Investment banking                                223                152
     Commissions                                        94                121
     Interest and dividends                          2,749              2,655
     Other                                              12                 15
                                                   -------            -------
         Total revenues                              3,476              3,298
     Interest expense                                2,643              2,567
                                                     -----              -----
         Net revenues                                  833                731
                                                   -------              -----
Non-interest expenses
     Compensation and benefits                         422                371
     Brokerage, commissions and clearance fees          58                 60
     Communications                                     38                 47
     Occupancy and equipment                            37                 45
     Professional services                              39                 42
     Business development                               25                 28
     Depreciation and amortization                      22                 27
     Other                                              23                 21
                                                    ------              ------
          Total non-interest expenses                  664                641
                                                     -----               -----
Income before taxes                                    169                 90
     Provision for income taxes                         61                 32
                                                    ------              ------
Net income                                           $ 108             $   58
                                                     =======            ======
Net income applicable to common stock                $ 102             $   48
                                                     ========           ======

Average common and common equivalent
   shares outstanding                                114.8              110.2
                                                      =====             =====
Earnings per common share                            $0.89              $0.43
                                                     ======             =====




                 See notes to consolidated financial statements.

<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                      CONSOLIDATED STATEMENT of OPERATIONS
                                   (Unaudited)
                      (In millions, except per share data)

                                                       Six months ended
                                                   May 31,              May 31,
                                                    1996                 1995
                                                 ---------              -------
Revenues
    Principal transactions                          $  811              $  714
    Investment banking                                 433                 289
    Commissions                                        190                 226
    Interest and dividends                           5,405               5,156
    Other                                               23                  25
                                                   -------             -------
         Total revenues                              6,862               6,410
     Interest expense                                5,208               4,972
                                                     -----               -----
         Net revenues                                1,654               1,438
                                                     -----               -----
Non-interest expenses
     Compensation and benefits                         839                 730
     Brokerage, commissions and clearance fees         115                 124
     Communications                                     78                  94
     Occupancy and equipment                            77                  90
     Professional services                              73                  84
     Business development                               52                  57
     Depreciation and amortization                      46                  54
     Other                                              47                  45
                                                   -------             -------
          Total non-interest expenses                1,327               1,278
                                                     -----               -----
Income before taxes                                    327                 160
      Provision for income taxes                       115                  57
                                                    ------             -------
Net income                                          $  212              $  103
                                                    ======              ======
Net income applicable to common stock               $  195             $    82
                                                    ======             =======

Average common and common equivalent shares
      outstanding                                    115.9               110.2
                                                     =====               =====
Earnings per common share                            $1.68               $0.74
                                                     =====               =======



                 See notes to consolidated financial statements.


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                  CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
                                   (Unaudited)
                                  (In millions)

                                     ASSETS

                                                              May      November 
                                                            31, 1996   30, 1995
                                                            --------   --------

Cash and cash equivalents ...................................$  1,477   $    874

Cash and securities segregated and on deposit
  for regulatory and other purposes .........................     617        945

Securities and other financial instruments owned:
   Governments and agencies .................................  25,791     22,849
   Corporate obligations and other contractual commitments ..  10,704     11,415
   Corporate stocks and options .............................   7,916      7,143
   Mortgages and mortgage-backed ............................   7,825      6,847
   Certificates of deposit and other money market instruments   3,048      3,068
                                                             --------   --------
                                                               55,284     51,322
                                                             --------   --------
Collateralized short-term agreements:
   Securities purchased under agreements to resell ..........  43,861     36,234
   Securities borrowed ......................................  19,295     16,290

Receivables:
   Brokers, dealers and clearing organizations ..............   2,948      2,845
   Customers ................................................   7,357      3,891
   Others ...................................................   1,451      1,434

Property, equipment and leasehold improvements
  (net of accumulated depreciation and amortization
  of $618 in 1996 and $585 in 1995) .........................     473        495

Deferred expenses and other assets ..........................     786        793

Excess of cost over fair value of net assets
  acquired (net of accumulated amortization
  of $99 in 1996 and $95 in 1995) ...........................     176        180
                                                             --------   --------
       Total assets .........................................$133,725   $115,303
                                                             ========   ========




                 See notes to consolidated financial statements.


<PAGE>
<TABLE>
<CAPTION>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
            CONSOLIDATED STATEMENT OF FINANCIAL CONDITION (Continued)
                                   (Unaudited)
                        (In millions, except share data)
                                                                                                         May 31,        November 30,
                                                                                                          1996               1995
<S>                                                                                                        <C>                <C> 
LIABILITIES AND STOCKHOLDERS' EQUITY
Commercial paper and short-term debt .........................................................         $   8,004          $   6,235
Securities and other financial instruments sold but not yet purchased:
   Governments and agencies ..................................................................            14,476             11,665
   Corporate stocks and options ..............................................................             7,562              4,393
   Corporate obligations and other contractual commitments ...................................             3,674              3,796
                                                                                                       ---------          ---------
                                                                                                          25,712             19,854
                                                                                                       ---------          ---------
Collateralized short-term financings:
   Securities sold under agreements to repurchase ............................................            65,332             59,035
   Securities loaned .........................................................................             4,250              1,966
Payables:
   Brokers, dealers and clearing organizations ...............................................             2,728              2,513
   Customers .................................................................................             7,819              6,311
Accrued liabilities and other payables .......................................................             2,745              2,926
Long-term debt:
   Senior notes ..............................................................................            10,574             10,505
   Subordinated indebtedness .................................................................             2,995              2,260
                                                                                                       ---------          ---------
           Total liabilities .................................................................           130,159            111,605
                                                                                                       ---------          ---------
Commitments and contingencies

STOCKHOLDERS' EQUITY
   Preferred Stock, $1 par value; 38,000,000 shares authorized:
       5% Cumulative Convertible Voting, Series A, 13,000,000 shares
          authorized, issued and outstanding; $39.10 liquidation preference
          per share ..........................................................................               508                508
       8.44% Cumulative Voting, 8,000,000 shares issued and outstanding;
          $25.00 liquidation preference per share ............................................                                  200
       Redeemable Voting, 1,000 shares issued and outstanding;
          $1.00 liquidation preference per share
   Common Stock, $.10 par value; 300,000,000 shares authorized;
       shares issued: 106,197,088 in 1996 and 105,684,565 in 1995;
       shares outstanding: 100,398,499 in 1996 and 104,565,875 in 1995 .......................                11                 11
   Common Stock issuable .....................................................................               209                211
   Additional paid-in capital ................................................................             3,180              3,172
   Foreign currency translation adjustment ...................................................                 6                  9
   Accumulated deficit .......................................................................              (214)              (397)
   Common Stock in treasury at cost: 5,798,589 shares in 1996
       and 1,118,690 shares in 1995 ..........................................................              (134)               (16)
                                                                                                       ---------          ---------
            Total stockholders' equity .......................................................             3,566              3,698
                                                                                                       ---------          ---------
            Total liabilities and stockholders' equity .......................................         $ 133,725          $ 115,303
                                                                                                        ========           ========
</TABLE>

                See notes to consolidated financial statements.


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (Unaudited)
                                  (In millions)

                                                              Six months ended
                                                             May 31,     May 31,
                                                              1996        1995
                                                             ------     --------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                    $    212  $   103
Adjustments to reconcile net income to net cash (used in)
  provided by operating activities:
  Depreciation and amortization                                     46       54
  Provisions for losses and other reserves                          22       16
  Other adjustments                                                 23       22
Net change in:
  Cash and securities segregated                                   328      519
  Receivables from brokers, dealers and clearing organizations    (103)   1,073
  Receivables from customers                                    (3,466)  (2,204)
  Securities purchased under agreements to resell               (7,627)  (2,816)
  Securities borrowed                                           (3,005)  (8,614)
  Securities and other financial instruments owned              (3,962)  (1,560)
  Payables to brokers, dealers and clearing organizations          215    1,009
  Payables to customers                                          1,508    3,471
  Accrued liabilities and other payables                          (186)     (65)
  Securities sold under agreements to repurchase                 6,297    7,188
  Securities loaned                                              2,284    3,298
  Securities and other financial instruments sold but
     not yet purchased                                           5,858   (1,392)
  Other operating assets and liabilities, net                      (74)     863
                                                               -------    ------

          Net cash (used in) provided by operating activities $(1,630) $    965
                                                               -------   -------




                 See notes to consolidated financial statements.


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                CONSOLIDATED STATEMENT OF CASH FLOWS--(Continued)
                                   (Unaudited)
                                  (In millions)
                                                              Six months ended
                                                            May 31,      May 31,
                                                             1996         1995
                                                            ------       -------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of senior notes                       $1,271      $3,445
Principal payments of senior notes                           (1,171)     (2,093)
Proceeds from issuance of subordinated indebtedness             975          27
Principal payments of subordinated indebtedness                (246)       (213)
Net proceeds from (payments for) commercial paper and
    short-term debt                                           1,773      (1,514)
Payment for repurchase of preferred stock                      (200)
Payments for treasury stock purchases                          (118)
Dividends paid                                                  (32)        (32)
                                                             ------     -------
   Net cash provided by (used in) financing activities        2,252        (380)
                                                              -----      ------

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, equipment and leasehold improvements      (19)        (30)
                                                             ------      ------
   Net cash used in investing activities                        (19)        (30)
                                                             ------      ------
   Net change in cash and cash equivalents                      603         555
                                                             ------      ------
Cash and cash equivalents, beginning of period                  874         964
                                                             ------      ------
   Cash and cash equivalents, end of period                  $1,477      $1,519
                                                             ======       ======


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (in millions)

         Interest  paid  totaled  $5,213 and $4,955 for the six months ended May
31, 1996 and 1995,  respectively.  Income taxes paid totaled $50 and $21 for the
six months ended May 31, 1996 and 1995, respectively.





                 See notes to consolidated financial statements.

<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis of Presentation:

         The consolidated  financial  statements  include the accounts of Lehman
Brothers  Holdings  Inc.  ("Holdings")  and  subsidiaries   (collectively,   the
"Company" or "Lehman  Brothers").  Lehman  Brothers is one of the leading global
investment  banks serving  institutional,  corporate,  government  and high-net-
worth individual clients and customers.  The Company's worldwide headquarters in
New York and  regional  headquarters  in London  and Tokyo are  complemented  by
offices in additional locations in North America, Europe, the Middle East, Latin
and South America and the Asia Pacific region.  The Company is engaged primarily
in providing  financial  services.  The principal U.S. subsidiary of Holdings is
Lehman  Brothers  Inc.  ("LBI"),  a  registered   broker-dealer.   All  material
intercompany  accounts and transactions  have been eliminated in  consolidation.
The Company's  financial  statements  have been prepared in accordance  with the
rules and regulations of the Securities and Exchange Commission (the "SEC") with
respect to the Form 10-Q and reflect all normal recurring adjustments which are,
in the opinion of management,  necessary for a fair  presentation of the results
for the  interim  periods  presented.  Pursuant  to such rules and  regulations,
certain  footnote  disclosures  which  are  normally  required  under  generally
accepted accounting principles have been omitted. The Consolidated  Statement of
Financial  Condition at November 30, 1995 was derived from the audited financial
statements.  It is  recommended  that  these  financial  statements  be  read in
conjunction with the audited  consolidated  financial statements included in the
Company's  Annual Report on Form 10-K for the twelve  months ended  November 30,
1995 (the "Form 10-K").

         The nature of the  Company's  business  is such that the results of any
interim  period may vary  significantly  from  quarter to quarter and may not be
indicative  of the results to be expected for the fiscal year.  Certain  amounts
reflect reclassifications to conform to the current period's presentation.

2.  Long-Term Debt:

         During the six months ended May 31,  1996,  the Company  issued  $2,246
million of long-term debt  (comprised of $1,271 million of senior notes and $975
million of  subordinated  debt). Of the total issuances for the first six months
of 1996,  $1,203  million were U.S.  dollar  fixed rate,  $630 million were U.S.
dollar  floating rate and $413 million were foreign  currency  denominated.  The
U.S. dollar fixed rate issuances  included $200 million 8.30%  Quarterly  Income
Capital Securities ("Series A QUICS"),  which were issued to fund the repurchase
of the $200 million 8.44% Cumulative  Preferred Stock from American Express. The
remaining  issuances  were  used  to  refinance  current  and  prefund  expected
maturities of long-term debt in 1996.

         The Series A QUICS, issued on February 15, 1996, mature in 2035 and are
subject to early  redemption  by the  Company on or after  March 31,  2001.  The
Company  retains the right to defer  interest  payments on the Series A QUICS on
one or  more  occasions  for a  period  of up to  twenty  consecutive  quarters.
Interest payments may not be deferred beyond the maturity of the Series A QUICS.
The Series A QUICS are subordinated to all senior and  subordinated  debt of the
Company.



<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS

         The Company's floating rate new issuances contain contractual  interest
rates based primarily on the London Interbank Offered Rates ("LIBOR") and Prime.
All of the Company's U.S. dollar fixed rate new issuances,  including the Series
A QUICS, were effectively converted to floating rate obligations through the use
of interest  rate swaps.  In addition,  all of the  Company's  foreign  currency
denominated new issuances were effectively  converted to U.S. dollar obligations
with  floating  interest  rates  based  primarily  on LIBOR  through  the use of
currency swaps.

         The Company had  approximately  $1,417 million of long-term debt mature
during the six months ended May 31, 1996.

3.  Capital Requirements:

         As a registered  broker-dealer,  LBI is subject to SEC Rule 15c3-1, the
Net Capital  Rule,  which  requires LBI to maintain net capital of not less than
the greater of 2% of aggregate  debit items arising from customer  transactions,
as defined,  or 4% of funds required to be segregated  for customers'  regulated
commodity  accounts,  as defined. At May 31, 1996, LBI's regulatory net capital,
as  defined,  of $1,746  million  exceeded  the  minimum  requirement  by $1,621
million.

         Lehman Brothers International (Europe) ("LBIE"),  Lehman Brothers Japan
Inc. ("LBJ") and other Holdings  subsidiaries are subject to various securities,
commodities   and  banking   regulations  and  capital   adequacy   requirements
promulgated by the regulatory and exchange authorities of the countries in which
they operate.  At May 31, 1996, LBIE's and LBJ's combined regulatory capital, as
defined,  exceeded the minimum requirement by approximately $250 million. At May
31, 1996,  other Holdings  subsidiaries  were in compliance  with the applicable
local capital adequacy  requirements.  The Company's  triple-A rated derivatives
subsidiary,  Lehman Brothers  Financial  Products Inc., has established  certain
capital  and  operating  restrictions  which  are  reviewed  by  various  rating
agencies.

         There are no restrictions on Holdings' present ability to pay dividends
on its common  stock,  other than  Holdings'  obligation  first to make dividend
payments on its  preferred  stock and the  governing  provisions of the Delaware
General Corporation Law.

4.  Derivative Financial Instruments:

         In the normal course of business,  the Company  enters into  derivative
transactions  both in a trading capacity and as an end user. Acting in a trading
capacity,  the Company enters into derivative  transactions to satisfy the needs
of its clients  and to manage the  Company's  own  exposure to market and credit
risks resulting from its trading  activities in cash instruments  (collectively,
"Trading  Related  Derivative  Activities").  For a  further  discussion  of the
Company's derivative related activities,  refer to "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations - Off-Balance  Sheet
Financial Instruments and Derivatives" and Note 16 to the Consolidated Financial
Statements, included in the Form 10-K.




<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS

Trading-Related  Derivative Activities

         The Company  records its  Trading-Related  Derivative  Activities  on a
mark-to-market  basis with realized and unrealized gains (losses)  recognized in
principal transactions in the Consolidated Statement of Operations.  The Company
records  unrealized  gains and losses on derivative  contracts on a net basis in
the Consolidated  Statement of Financial  Condition for those  transactions with
counterparties  executed under a legally  enforceable  master netting agreement.
Listed in the  following  table is the fair value and average  fair value of the
Company's Trading Related Derivative Activities (in millions):

<TABLE>
<CAPTION>
                                                                                                 Average Fair Value*
                                                                      Fair Value*                     Six Months Ended
                                                                     May 31, 1996                        May 31, 1996
                                                                    ------------                         ------------
                                                                  Assets      Liabilities          Assets       Liabilities
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>           <C>               <C>            <C>  
Interest rate and currency swaps and options
     (including caps, collars and floors)                         $3,415        $1,574            $3,136         $1,667
Foreign exchange forward contracts and options                       956         1,252               914          1,272
Options on other fixed income securities,
     mortgage-backed securities forward contracts
     and options                                                     249           228               254            226
Equity contracts (including equity swaps, warrants
     and options)                                                  1,134           935             1,094            977
Commodity Contracts (including swaps, forwards,
     and options)                                                    652           637               703            676
                                                                 ------------------------------------------------------

Total                                                             $6,406        $4,626            $6,101         $4,818
                                                                -------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                                                                                 Average Fair Value*
                                                                      Fair Value*               Twelve Months Ended
                                                                November 30, 1995                     November 30, 1995
                                                                                                      -----------------
                                                                  Assets      Liabilities          Assets       Liabilities
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>           <C>               <C>            <C>  
Interest rate and currency swaps and options
     (including caps, collars and floors)                         $2,680        $2,260             $2,729        $2,102
Foreign exchange forward contracts and options                     1,248         1,428              1,455         1,461
Options on other fixed income securities,
     mortgage-backed securities forward contracts
     and options                                                     204           188                213           241
Equity contracts (including equity swaps, warrants
     and options)                                                    804           953                717           747
Commodity Contracts (including swaps, forwards,
     and options)                                                    339           434                405           487
                                                                     --------------------------------------------------

Total                                                             $5,275        $5,263             $5,519        $5,038
                                                                  -----------------------------------------------------
</TABLE>

* Amounts represent  carrying value (exclusive of collateral) and do not include
receivables or payables related to exchange traded futures contracts.
         Assets included in the table above  represent the Company's  unrealized
gains,  net of  unrealized  losses for which the  Company  has a master  netting
agreement.  Therefore,  the fair value of assets related to derivative contracts
at May 31, 1996 represents the Company's net receivable for derivative financial
instruments before consideration of collateral.  Included within this amount was
$6,305   million   and  $101   million,   respectively,   related   to  OTC  and
exchange-traded contracts.

         With  respect  to OTC  contracts,  the  Company  views  its net  credit
exposure to be $4,047  million at May 31, 1996,  representing  the fair value of
the Company's OTC contracts in an unrealized gain position,  after consideration
of collateral of $2,258 million. Presented below is an analysis of the Company's
net credit  exposure  for OTC  contracts  based upon  internal  designations  of
counterparty credit quality.

                                                               May 31, 1996
Counterparty                    S&P/Moody's                    Net Credit
 Risk Rating                    Equivalent                     Exposure  
                                                       
       1                       AAA/Aaa                            18%
       2                       AA-/Aa3                            21%
       3                       A-/A3 or higher                    39%
       4                       BBB-/Baa3 or higher                16%
       5                       BB-/Ba3 or higher                   5%
       6                       B+/B1 or lower                      1%
- --------------------------------------------------------------------------------

         These  designations are based on actual ratings made by external rating
agencies or by  equivalent  ratings  established  and utilized by the  Company's
Corporate Credit Department.

         The  Company is also  subject to credit  risk  related to its  exchange
traded derivative  contracts.  Exchange traded contracts are transacted directly
on the exchange.  To protect  against the potential for a default,  all exchange
clearing  houses  impose  net  capital   requirements   for  their   membership.
Additionally,  the exchange  clearing house requires  counterparties  to futures
contracts  to post  margin  upon the  origination  of the  contract  and for any
changes in the market  value of the contract on a daily basis  (certain  foreign
exchanges extend settlement to three days). Therefore,  the potential for losses
from exchange-traded products is limited.

5.  Other Commitments and Contingencies:

         In the normal  course of its  business,  the  Company  has been named a
defendant in a number of lawsuits and other legal proceedings. After considering
all  relevant  facts,  available  insurance  coverage  and the advice of outside
counsel,  in the  opinion  of the  Company  such  litigation  will  not,  in the
aggregate,  have  a  material  adverse  effect  on  the  Company's  consolidated
financial position or results of operations.

         As a leading global investment bank, risk is an inherent part of all of
the  Company's  businesses  and  activities.  The  extent to which  the  Company
properly and effectively identifies,  assesses, monitors and manages each of the
various  types  of  risks  involved  in  its  trading  (including  derivatives),
brokerage,  and  investment  banking  activities  is critical to the success and
profitability  of the  Company.  The  principal  types of risks  involved in the
Company's   activities  are  market  risk,   credit  or  counterparty  risk  and
transaction risk.  Management has developed a control  infrastructure to monitor
and manage  each type of risk on a global  basis  throughout  the  Company.  For
further  discussion  of  these  matters,  refer  to Note 18 to the  Consolidated
Financial Statements, in the Form 10-K.

6.  Incentive Plans:

         In June 1996, the Compensation  and Benefits  Committee of the Board of
Directors of Holdings  (the  "Compensation  Committee")  approved the 1996 Stock
Award Program (the "1996  Program"),  pursuant to the Lehman  Brothers  Holdings
Inc. Employee Incentive Plan ("EIP"). Under the 1996 Program, eligible employees
are to  receive,  subject  to  vesting  provisions  and  transfer  restrictions,
approximately five million restricted stock units ("RSUs"). These RSUs will vest
80% on July 1, 1997 and 20% on July 1, 2001. Effective during the second quarter
of 1996,  a total of 20 million  shares of common stock may be subject to awards
under the EIP. Through July 15, 1996,  approximately  eleven million shares have
been awarded,  consisting of approximately  seven million RSUs for both the 1996
Program  and for new hires as part of the  Company's  recruitment  efforts,  1.4
million options granted in 1995 and approximately 2.7 million options granted in
1996 to certain senior officers.  It is expected that the share requirements for
these awards will be met by repurchasing shares in the open market.

         In addition,  members of the Corporate Management Committee ("CMC") and
certain senior officers are eligible to receive RSUs based on the achievement of
1996  performance  goals,  with  approximately  one million RSUs  expected to be
awarded in total under the 1996 Management  Ownership Plan (the "1996 Plan") and
the EIP. The 1996 Plan was approved by shareholders on April 10, 1996.

         In the second quarter of 1996, the Company  granted  approximately  0.8
million  options under the 1996 Plan to members of the CMC at an average  market
price on the dates of grant of $24.06  (the "1996  Options").  The 1996  Options
become  exercisable in four and one half years and expire five years after grant
date; exercisability is accelerated ratably in one-third increments at such time
as the closing price of the common stock meets, or exceeds,  $28.00,  $30.00 and
$32.00 for 30 consecutive trading days. If a minimum target price is not reached
and  maintained  for the  specified  period in the four and one half year period
following issuance,  the award recipients may then exercise all of their options
thereafter.  Also, in the second quarter, the Company granted  approximately 2.7
million  options under the EIP to certain senior officers (which are included in
the eleven  million  referred to in the first  paragraph of this footnote) at an
average market price on the dates of grant of $24.19, with provisions similar to
the 1996 Options.  No  compensation  expense has been recognized for these stock
options as all have been issued at the market  price of the common  stock on the
date of the respective grant.

         Also in the second  quarter of 1996,  the Company  awarded  performance
stock units ("PSUs") under the 1996 Plan to members of the CMC and under the EIP
to certain senior officers as part of a four-year long-term incentive award. The
number of PSUs which may be earned,  if any, is dependent  upon  achievement  of
certain  performance  levels  within  a  two-year  period.  At  the  end  of the
performance  period, any PSUs earned will convert one-for-one to RSUs which then
vest at the end of the fourth  year.  The  compensation  cost for the  estimated
number of RSUs that may  eventually  become payable in  satisfaction  of PSUs is
accrued over the  combined  performance  and vesting  period and added to common
stock issuable.


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS



                                                              
Business Environment

         The Company's  principal  business  activities,  investment banking and
securities  trading  and  sales,  are by their  nature  subject  to  volatility,
primarily due to changes in interest and foreign exchange rates, global economic
and  political  trends  and  industry  competition.  As a result,  revenues  and
earnings may vary significantly from quarter to quarter and from year to year.

         The favorable market environment  experienced during the second half of
1995  continued  into  1996.  The  U.S.  bond  market   continued  to  rally  as
expectations  for  additional  easing by the U.S.  Federal  Reserve Bank and the
possibility of a deficit reduction package positively impacted the industry as a
whole.  Internationally,  weakness in the major  European  economies  produced a
round of  interest  rate  cuts from a number  of  central  banks in an effort to
promote  stronger  economic  growth.  These actions led to more positive  market
conditions  in Europe.  The  favorable  worldwide  trend in interest  rates also
supported strong performance in global equity markets.  All of these factors led
to continued strength in debt and equity underwriting volumes.

         By mid February,  1996, investor concerns about stronger economic data,
raising the  possibility  of no further  interest  rate  reductions  by the U.S.
Federal Reserve Bank, caused a significant correction in the U.S. fixed income
market and a general increase in interest rates. Despite this change in interest
rates, the overall market environment in the second quarter remained  reasonably
favorable. Investors were active in purchasing new issue products that offered a
spread to Treasuries, such as corporate, asset-backed and mortgage-backed bonds,
in order to achieve  their  performance  benchmarks.  The  increase  in investor
demand  created a high level of customer  volume in the U.S. debt market,  while
strong customer demand and favorable spreads drove more issuers into the market,
resulting in an extremely high level of debt syndicate activity.

         Late in the second  quarter of 1996,  the tone in the U.S. fixed income
market became decidedly more negative.  Investors reflected the uncertainty of a
possible Federal Reserve  tightening by becoming less active in general and more
defensive.  Fixed income underwriting  continued at a reasonable pace as issuers
accelerated financing in anticipation of
higher interest rates later in the year. The equity market, meanwhile, continued
to exhibit  strength as positive cash flows into mutual funds  provided a strong
underpinning  for both trading and syndicate  activity.  Recent  strength in the
U.S.  economy  has  created  a more  volatile  market  environment  in  terms of
heightening inflationary  expectations and a general increase in interest rates;
these factors may impact equity market activity and valuations, going forward.

         The second quarter's record levels of merger and acquisition  activity,
reflecting  strategic  purchases,   restructurings,   spin-offs  and  growth  in
cross-border transactions continued into the third quarter.  Transaction volumes
are expected to remain strong for the remainder of the year.



Note:  Except for the  historical  information  contained  herein,  the Business
       Environment and Specific Business Activities and Transactions sections of
       this  Management's  Discussion  and Analysis of Financial  Condition  and
       Results of Operations contain forward-looking statements that discuss the
       risks and uncertainties involved in the Company's business.


<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Results of Operations
For the Three Months Ended May 31, 1996 and May 31, 1995

         The Company  reported net income of $108 million for the second quarter
ended  May 31,  1996  representing  an  increase  of 86% from net  income of $58
million for the second  quarter  ended May 31,  1995.  Earnings per common share
increased  to $0.89 for the second  quarter of 1996 from $0.43 per common  share
for the second quarter of 1995. The improved  results for 1996 reflect  stronger
earnings and enhanced margins which resulted from the fifth consecutive  quarter
of both higher  revenues  and reduced  nonpersonnel  expenses,  amid a period of
generally improved market conditions.

         Net revenues  increased to $833 million for the second  quarter of 1996
from $731 million for the second  quarter of 1995 and $821 million for the first
quarter of 1996. The increase in net revenues reflected continued  strengthening
in customer  flow and trading  activities in a number of fixed income and equity
product  areas  and  improved  investment  banking  results.   The  increase  in
investment  banking  revenues  over  the  second  quarter  of 1995  reflected  a
significant strengthening in underwriting volumes and improved corporate finance
advisory revenues, partially offset by reduced merchant banking revenues.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7%  for both the  second  quarter  of 1996 and  1995,  reflecting  the  fifth
successive quarter of consistent  compensation  levels relative to net revenues.
Nonpersonnel  expenses  declined  for the  eighth  consecutive  quarter  to $242
million for the second  quarter of 1996 from $270 million for the second quarter
of 1995.  The  increase  in net  revenues  and the  corresponding  reduction  in
nonpersonnel  expenses led to an improvement in the Company's  pretax  operating
margin to 20.2% in the second  quarter of 1996 from 12.3% for the second quarter
of 1995.

         The Company,  through its subsidiaries,  is a market-maker in all major
equity and fixed income products in both the domestic and international markets.
As  part  of its  market-making  activities,  the  Company  maintains  inventory
positions of varying amounts across a broad range of financial instruments which
are  marked-to-market on a daily basis and along with the Company's  proprietary
trading positions,  give rise to principal  transactions  revenues.  The Company
utilizes  various  hedging  strategies  to minimize its exposure to  significant
movements in interest and foreign exchange rates and the equity markets.

         Net revenues from the Company's market-making and trading activities in
fixed income and equity products are recognized as either principal transactions
or net interest  revenues  depending upon the method of financing and/or hedging
related to  specific  inventory  positions.  The Company  evaluates  its trading
strategies  on an overall  profitability  basis which  includes  both  principal
transactions  revenues  and net  interest.  Therefore,  changes in net  interest
should  not be viewed in  isolation  but  should be viewed in  conjunction  with
revenues from principal  transactions.  Net interest  revenues were $106 million
for the second quarter of 1996 compared to $88 million for the second quarter of
1995. This increase was due to increased  dividend revenue on structured  equity
derivative  products, a slight increase in total interest earning assets for the
quarter,  and higher spreads on certain U.S.  government  matched book financing
transactions.



<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         The  following   table  of  net  revenues  by  business  unit  and  the
accompanying discussion have been prepared in order to present the Company's net
revenues in a format that  reflects the manner in which the Company  manages its
businesses.  For internal management  purposes,  the Company has been segregated
into  five  major  business  units:  Fixed  Income,  Equity,  Corporate  Finance
Advisory, Merchant Banking and Asset Management. Each business unit represents a
grouping of  financial  activities  and products  with similar  characteristics.
These  business  activities  result in revenues that are  recognized in multiple
revenue  categories  contained  in  the  Company's   Consolidated  Statement  of
Operations.  Net revenues by business unit contain certain internal allocations,
including funding costs, which are centrally managed.

<TABLE>
<CAPTION>

Three Months Ended May 31, 1996

                                      Principal
                                  Transactions and                         Investment
                                     Net Interest        Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>              <C>              <C>            <C>             <C> 
Fixed Income                               $417             $  15            $  74          $   5           $511
Equity                                       94                74               72              3            243
Corporate Finance Advisory                                                      57                            57
Merchant Banking                             (7)                                20                            13
Asset Management                                                5                               4              9
- ---------------------------------------------------------------------------------------------------------------------------
                                           $504             $  94             $223           $ 12           $833
- ---------------------------------------------------------------------------------------------------------------------------

</TABLE>

<TABLE>
<CAPTION>

Three Months Ended May 31, 1995

                                      Principal
                                  Transactions and                         Investment
                                      Net Interest       Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>               <C>              <C>           <C>             <C> 
Fixed Income                               $387              $ 26             $ 41          $   8           $462
Equity                                       62                87               23              1            173
Corporate Finance Advisory                                                      45                            45
Merchant Banking                             (8)                                43                            35
Asset Management                              2                 8                               6             16
- ---------------------------------------------------------------------------------------------------------------------------
                                           $443              $121             $152           $ 15           $731
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

         Fixed Income.  The Company's fixed income net revenues reflect customer
flow  activities  (both  institutional  and  high-net-worth  retail),  secondary
trading, debt underwriting,  syndicate and financing activities related to fixed
income products. Fixed income products include dollar- and non-dollar government
securities,  mortgage-  and  asset-backed  securities,  money  market  products,
dollar- and non-dollar  corporate debt securities,  emerging market  securities,
municipal  securities,  financing  (global  access  to  debt  financing  sources
including  repurchase  and reverse  repurchase  agreements),  foreign  exchange,
commodities  and fixed  income  derivative  products.  Fixed income net revenues
increased  11% to $511 million for the second  quarter of 1996 from $462 million
for the second  quarter of 1995,  and  decreased 4% from the $535 million in the
first  quarter of 1996.  Fixed income  revenues  improved  versus the prior year
quarter  despite the volatility  that affected the fixed income markets for much
of the current quarter and the significant rise in U.S. interest rates which saw
a 83 basis  point rise in the two year  treasury  note and a 52 basis point rate
increase on the 30 year treasury  bond.  The  improvement  in the second quarter
results over the prior year  reflected the stronger  syndicate  calendar in 1996
and improved customer flow and net trading results  (principal  transactions and
net  interest)  from a number  of fixed  income  products  including  mortgages,
emerging markets,  high yield,  firm financing and foreign exchange.  The slight
decrease  in fixed  income net  revenues  over the  trailing  quarter  reflected
continued  strength  in  underwriting  volumes  offset in part by a slowdown  in
customer  trading  activity  in the last few weeks of the  quarter as  investors
reflected the  uncertainty  of a U.S.  Federal  Reserve  tightening.  Investment
banking  revenues,  as a component  of fixed income  revenues,  increased to $74
million for the second  quarter of 1996 from $41 million for the second  quarter
of 1995 due to a  strengthening  in  origination  volumes and an improved mix of
underwriting revenues.

         Equity.  Equity net revenues  reflect  customer flow  activities  (both
institutional   and   high-net-worth   retail),    secondary   trading,   equity
underwriting,  equity finance, equity derivatives and arbitrage activities.  The
Company's  equity net  revenues  increased  40% to $243  million  for the second
quarter of 1996 from $173 for the second quarter of 1995, and increased 27% from
the $192 million for the first quarter of 1996  reflecting the favorable  equity
markets  which saw record  inflows  of  capital  into  mutual  funds,  generally
improved  trading volumes on exchanges and favorable  valuations which continued
to drive syndicate  activities.  Investment banking revenues,  as a component of
equity  revenues,  increased to $72 million for the second  quarter of 1996 from
$23 million  for the second  quarter of 1995 due to an increase in the number of
lead and co-managed equity related underwritings.

         Corporate  Finance  Advisory.  Corporate finance advisory net revenues,
classified  in the  Consolidated  Statement  of  Operations  as a  component  of
investment banking revenues, result primarily from fees earned by the Company in
its role as strategic  advisor to its clients.  This role primarily  consists of
advising clients on mergers and acquisitions,  divestitures,  leveraged buyouts,
financial  restructurings,  and a  variety  of  cross-border  transactions.  Net
revenues from corporate finance advisory increased to $57 million for the second
quarter of 1996 reflecting a 27% increase from the $45 million recognized in the
second quarter of 1995. This increase reflected continued strength in the merger
and acquisition market environment.  The Company ended the second quarter with a
strong transaction pipeline, which stood at $50 billion in terms of total dollar
value.

         Merchant  Banking.  The Company is the general partner for six merchant
banking  partnerships,  including three  institutional  funds and three employee
investment vehicles.  In December 1995, the Company established the third of its
employee  investment  vehicles,  Capital  Partners III. Current merchant banking
investments held by the partnerships  include both publicly traded and privately
held companies  diversified on a geographic and industry  basis. At May 31, 1996
the Company's  investment in such merchant banking  partnerships,  for which the
Company acts as a general partner, was $307 million. At May 31, 1996 the Company
had  commitments  to fund up to $200  million in Capital  Partners  III over the
commitment  period ending June 30, 2000.  There are no remaining  commitments to
the remaining five partnerships.

         Merchant  banking  net  revenues  primarily   represent  the  Company's
proportionate share of net realized and net unrealized gains and losses from the
sale and revaluation of investments held by the  partnerships.  Such amounts are
classified  in the  Consolidated  Statement  of  Operations  as a  component  of
investment banking revenues.  Merchant banking net revenues also reflect the net
interest  expense  relating to the financing of the Company's  investment in the
partnerships.  Merchant  banking  net  revenues  of $13  million  for the second
quarter of 1996,  decreased  63% from the $35 million  recognized  in the second
quarter of 1995,  reflecting  a  reduction  in the net gains  recognized  on the
publicly traded investments held by the partnerships.

         Asset Management.  Revenues from asset management  activities decreased
to $9 million  for the second  quarter of 1996 from $16  million  for the second
quarter of 1995, primarily due to the sale of the Company's offshore mutual fund
advisory  business in February  1996 to Legg Mason.  Asset  Management  revenues
primarily consist of fees from the management of various funds, commissions from
the sale of funds to customers and fees from the management of certain  accounts
for institutions and high-net-worth individuals.

         Non-Interest Expenses.  Non-interest expenses were $664 million for the
second quarter of 1996 and $641 million for the second quarter of 1995; however,
compensation  and  benefits  expense as a percentage  of net  revenues  remained
unchanged from the prior year quarter at 50.7%.  Nonpersonnel  expenses declined
for the eighth  consecutive  quarter to $242  million for the second  quarter of
1996 from $270  million for the second  quarter of 1995 and $246 million for the
first quarter of 1996, reflecting the Company's commitment to reducing costs.

         The  $300  million  cost  reduction  program  originally  announced  at
year-end 1994 was completed by year-end 1995. As a result, the Company's expense
base has been permanently  lowered.  The Company continued its focus on reducing
nonpersonnel costs during 1996, achieving additional  annualized cost savings of
$48 million as of the second quarter of 1996 relative to the fourth quarter 1995
run rate. The Company's goal is to achieve total  annualized  nonpersonnel  cost
savings of $50 - $100 million by the end of 1996 relative to the fourth  quarter
1995 run rate.

         Income Taxes.  The  Company's  income tax provision was $61 million for
the second  quarter of 1996 as compared to $32 million for the second quarter of
1995.  The effective  tax rate was 36% for the second  quarter of 1996 and 1995.
The 1996  effective  tax  rate,  although  the  same as that of  1995,  reflects
continued  benefits from the  restructuring  of certain legal  entities in 1995,
partially  offset by an increase  in state taxes and a decrease in tax  benefits
attributable to income subject to preferential treatment.


<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Results of Operations
For the Six Months Ended May 31, 1996 and May 31, 1995

         The  Company  reported  net income of $212  million  for the six months
ended May 31,  1996  representing  an  increase  of 106% from net income of $103
million  for the six  months  ended May 31,  1995.  Earnings  per  common  share
increased  to $1.68 for the six months of 1996 from  $0.74 per common  share for
the  comparable  1995  period.  The improved  results for 1996 reflect  stronger
earnings  and  enhanced  margins,  amid a period of  generally  improved  market
conditions.

         Net  revenues  increased  to $1,654  million for the six months of 1996
from $1,438  million for the six months of 1995.  The  increase in net  revenues
reflected  continued  strengthening in customer flow and trading activities in a
number of fixed income and equity product areas and improved  investment banking
results.  The increase in revenues from  investment  banking in 1996 reflected a
significant strengthening in underwriting volumes and improved corporate finance
advisory revenues partially offset by reduced merchant banking revenues.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7% and 50.8% for the six months  ended May 31,  1996 and 1995,  respectively.
Nonpersonnel  expenses declined to $488 million for the six months ended May 31,
1996 from $548  million for the  comparable  1995  period.  The  increase in net
revenues  and the  corresponding  reduction in  nonpersonnel  expenses led to an
improvement in the Company's pretax operating margin to 19.7% for the six months
of 1996 from 11.2% for the six months of 1995.

         Net  interest  revenues  were $197  million  for the six months of 1996
compared  to  $184  million  for the six  months  of  1995.  This  increase  was
attributable to a change in the mix of the Company's  assets,  a slight increase
in total interest  earning assets and higher spreads on certain U.S.  government
matched book financing transactions.
<TABLE>
<CAPTION>


Six Months Ended May 31, 1996

                                      Principal
                                  Transactions and                         Investment
                                     Net Interest        Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>               <C>               <C>            <C>           <C>   
Fixed Income                             $  859            $   33            $ 147          $   9         $1,048
Equity                                      157               146              125              5            433
Corporate Finance Advisory                                                     107                           107
Merchant Banking                            (10)                                54                            44
Asset Management                              2                11                               9             22
- ---------------------------------------------------------------------------------------------------------------------------
                                         $1,008             $ 190            $ 433           $ 23         $1,654
- ---------------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS
<TABLE>
<CAPTION>

Six Months Ended May 31, 1995

                                      Principal
                                  Transactions and                         Investment
                                      Net Interest       Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>              <C>               <C>            <C>          <C>    
Fixed Income                              $ 778            $   50            $  69          $  10        $   907
Equity                                      138               162               45              2            347
Corporate Finance Advisory                                                      93                            93
Merchant Banking                            (16)                                82                            66
Asset Management                             (2)               14                              13             25
- ---------------------------------------------------------------------------------------------------------------------------
                                          $ 898             $ 226            $ 289          $  25         $1,438
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

         Fixed Income. Fixed income net revenues increased 16% to $1,048 million
for the six months ended May 31, 1996 from $907 million for the six months ended
May 31, 1995. Fixed income revenues for 1996 improved versus 1995 primarily as a
result of favorable market conditions which lead to improved  investment banking
results and greater contributions from customer flow and trading activities in a
number of fixed income products including mortgages,  emerging markets, and high
yield corporate  bonds.  Investment  banking  revenues,  as a component of fixed
income revenues, increased to $147 million for the six months ended May 31, 1996
from $69 million for the six months ended May 31, 1995 due to a strengthening in
origination volumes and an improved mix of underwriting revenues.

         Equity. The Company's equity net revenues increased 25% to $433 million
for the six months ended May 31, 1996 from $347 for the six months ended May 31,
1995 primarily due to improved  customer flow trading  activities  including the
equity  derivatives and NASDAQ  businesses.  Investment  banking revenues,  as a
component of equity revenues, increased to $125 million for the six months ended
May 31,  1996 from $45  million  for the six months  ended May 31, 1995 due to a
stronger  syndicate calendar which resulted in an increase in the number of lead
and co-managed equity related underwritings.

         Corporate  Finance  Advisory.  The net revenues for  corporate  finance
advisory  were $107 million for the six months  ended May 31, 1996  reflecting a
15%  increase  from the $93 million  recognized  in the six months ended May 31,
1995. The environment for merger and acquisition activity during 1996 was strong
as a result of heightened industry and cross-border consolidation.

         Merchant Banking.  Merchant banking net revenues of $44 million for the
six months ended May 31, 1996,  decreased 33% from the $66 million recognized in
the six months  ended May 31,  1995,  reflecting  a  reduction  in the net gains
recognized on the publicly traded investments held by the partnerships.

         Asset Management.  Revenues from asset management  activities decreased
to $22  million  for the six months  ended May 31, 1996 from $25 million for the
six  months  ended  May 31,  1995,  primarily  due to the sale of the  Company's
offshore mutual fund advisory business in February 1996 to Legg Mason.


<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         Non-Interest  Expenses.  Non-interest  expenses were $1,327 million for
the six months  ended May 31, 1996 and $1,278  million for the six months  ended
May 31, 1995.  Compensation  and benefits  expense  increased to $839 million in
1996  from  $730  million  in  1995.  Compensation  and  benefits  expense  as a
percentage  of net revenues was 50.7% for six months ended May 31, 1996 compared
to 50.8% for the six months ended May 31, 1995.  Nonpersonnel  expenses declined
to $488  million for the six months ended May 31, 1996 from $548 million for the
six months  ended May 31, 1995,  reflecting  the effects of the  Company's  cost
reduction efforts.

         Income Taxes.  The Company's  income tax provision was $115 million for
the six months  ended May 31, 1996 as compared to $57 million for the six months
ended May 31, 1995.  The  effective  tax rate was 35% for 1996 and 36% for 1995.
The 1996 effective tax rate is lower than that of 1995 due to continued benefits
from the restructuring of certain legal entities in 1995, partially offset by an
increase in state taxes and a decrease in tax  benefits  attributable  to income
subject to preferential treatment.


<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

The  Company's  total assets  increased  to $133.7  billion at May 31, 1996 from
$115.3  billion at November 30, 1995.  The increase in total assets is primarily
attributable  to an increase in  financing  activities  in both fixed income and
equity, as well as an increase in government and agency positions.

         The Company's balance sheet is highly liquid and consists  primarily of
cash and cash  equivalents,  securities and other  financial  instruments  owned
which  are  marked-to-market  daily  and  collateralized   short-term  financing
agreements.  As the  Company's  primary  activities  are based on customer  flow
transactions,  the Company experiences a rapid asset turnover rate. In addition,
the highly liquid nature of these assets  provides the Company with  flexibility
in financing and managing its business.  The overall size of the Company's total
assets and  liabilities  fluctuates from time to time, and at specific points in
time (such as calendar quarter ends) may be higher than fiscal quarter ends.

         Balance  sheet  leverage  ratios are one  methodology  to evaluate  the
financial risk inherent in the balance sheet. The Company evaluates this risk by
monitoring  its  adjusted  leverage,  defined as total  assets less the lower of
securities  purchased  under  agreements  to resell  or  securities  sold  under
agreements   to   repurchase,   [which   represent   short-term   collateralized
transactions with high quality assets,] divided by stockholders'  equity. At May
31, 1996, and November 30, 1995,  the Company's  adjusted  leverage  ratios were
25.2x and 21.4x,  respectively,  increasing  due to the  redemption of preferred
stock  owned by American  Express,  (see "Total  Capital");  however,  the ratio
continues  to be in line with the period end  leverage  ratios of the  Company's
peer group of competitor firms.

Funding and Capital Policies

         The Company's  Finance  Committee,  which includes senior officers from
key areas of the  Company,  is  responsible  for  establishing  and managing the
funding and liquidity policies of the Company. This includes recommendations for
balance  sheet size as well as the  allocation of balance sheet to product areas
as determined by internal  profitability models and return on equity targets. In
addition, in coordination with the Regional Asset and Liability Committees,  the
Finance  Committee works to ensure  coordination of global funding efforts.  The
Regional  Asset  and  Liability   Committees  are  aligned  with  the  Company's
geographic  funding  centers  and  are  responsible  for  implementing   funding
strategies  consistent  with the direction  set by the Finance  Committee and to
monitor and manage liquidity for each region.  The primary goal of the Company's
funding  principles as set by the Finance  Committee  are to provide  sufficient
liquidity  and   availability   of  funding   sources   throughout   all  market
environments.

         As a policy,  the Company attempts to maintain  sufficient  capital and
funding  to finance  itself on a fully  secured  basis,  through  its  liquidity
contingency  plan. This liquidity  contingency plan meets the Company's  funding
requirements through a combination of collateralized  short-term  financings and
short-term  secured debt, as well as Total Capital,  defined as long-term  debt,
including both senior notes and subordinated  indebtedness,  plus  stockholders'
equity.  To achieve this objective,  the Company's  liquidity  policies  include
maintaining  sufficient excess  unencumbered  securities to use as collateral to
obtain  secured  financing,  if  necessary,  to meet  maturities  of  short-term
unsecured liabilities as well as current maturities of long-term debt. Also, the
Company  maintains a sufficient amount of Total Capital to enable the Company to
fund those assets which are less liquid.

         The Company's liquidity  contingency plans are continually reviewed and
updated as the Company's  asset/liability mix and liquidity requirements change.
Additionally,  the Company  periodically  tests its secured and unsecured credit
facilities  to ensure  availability  and  operational  readiness.  The Company's
liquidity and Total Capital policies are designed to ensure that the Company can
meet  its  funding  needs  over a wide  range of  economic,  credit  and  market
environments.   The  Company  met  all  liquidity   and  Total  Capital   policy
requirements at May 31, 1996.

Short-Term Funding

         Each of the  Company's  businesses  is  required  to fund its  products
primarily  through  global  collateralized  financings.  There are two principal
business areas which are responsible for these efforts,  Lehman  Brothers' Fixed
Income  Financing   ("Financing")   and  Equity  Finance.   Financing  works  in
conjunction with the institutional fixed income sales and trading  professionals
to provide  financing  to  customers  and the  Company  through  the  repurchase
markets.  Equity  Finance  provides a similar  function  in the  equity  markets
typically  through  securities  loaned/securities  borrowed  transactions.   The
ability of the Company to leverage its global market  expertise and distribution
capabilities  are  key to a  successful  financing  effort.  The  amount  of the
Company's  collateralized  borrowing  activities will vary reflecting changes in
the mix and overall levels of securities and other financial  instruments  owned
and global  market  conditions.  However,  at all  times,  the  majority  of the
Company's assets are funded with collateralized borrowing sources.

         The Company's  treasury  area works  closely with  Financing and Equity
Finance to develop  funding plans to support the business  areas,  as well as to
execute daily funding activities.  On a daily basis, treasury is responsible for
meeting any funding needs not met through Financing and Equity Finance. Treasury
funding is managed  globally  through  regional centers which have access to the
capital markets though the issuance of commercial paper as well as bank lines of
credit and other short- and long-term debt instruments.

         At May 31, 1996 and  November  30,  1995,  $95 billion and $81 billion,
respectively,   of  the  Company's   total  balance  sheet  was  financed  using
collateralized borrowing sources. The remainder of the financing for the balance
sheet was comprised of commercial paper and short-term debt,  payables and Total
Capital.  As of May 31,  1996  and  November  30,  1995,  commercial  paper  and
short-term  debt were $8.0  billion  and $6.2  billion,  respectively.  Of these
amounts,  commercial paper  outstanding at May 31, 1996 was $2.9 billion with an
average  maturity of 66 days,  compared to $1.4 billion with an average maturity
of 78 days at November 30, 1995.

         At May 31, 1996,  Holdings maintained a Revolving Credit Agreement with
a group of banks.  Under  the  terms of the  credit  agreement,  the banks  have
committed to provide up to $2 billion. The credit agreement contains restrictive
covenants which require,  among other things that the Company maintain specified
levels of liquidity,  consolidated  stockholders' equity and tangible net worth,
as defined.  The Company has been in  compliance  with these terms at all times.
There were no borrowings outstanding under this agreement as of May 31, 1996.

         In  addition,  the Company  maintained a $1 billion  Secured  Revolving
Credit  Facility (the  "Facility") for Lehman  Brothers  International  (Europe)
("LBIE"),  the Company's  major operating  entity in Europe.  Under the terms of
this  committed  facility,  the bank  group has  committed  to  provide up to $1
billion  on  a  secured  basis  with  a  variety  of  financial  instruments  as
collateral.  The bank group has  further  committed  to provide  loans under the
Facility  for up to 6 months  beyond  the  Facility  maturity  date.  The  loans
provided by the bank group are available in several  currencies  including  U.S.
Dollar,  British pound sterling,  Deutsche mark, ECU, French franc,  and Italian
lira,  as well as many other  currencies  as required.  There were no borrowings
outstanding  under  this  Facility  as of May 31,  1996.  However,  the  Company
anticipates  utilizing this Facility for general corporate purposes from time to
time.

         In addition,  the Company maintains  uncommitted lines of credit with a
broad range of banks and financial  institutions  from which it draws funds in a
variety of currencies.  Uncommitted lines consist of facilities that the Company
has been advised are available but for which no contractual  lending  obligation
exists.

Total Capital

         Long-term assets are financed with Total Capital. The Company maintains
Total Capital in excess of its long-term assets to provide additional liquidity,
which the Company uses to meet its short-term funding requirements and to reduce
its reliance on commercial paper and short-term debt.

At May 31, 1996 and November 30, 1995, Total Capital consisted of the following:

                                          May 31,            November 30,
Long-term debt:                            1996                  1995
                                       -----------            ----------
     Senior notes                        $10,574               $10,505
     Subordinated indebtedness             2,995                 2,260
                                         -------                ------
                                          13,569                12,765
                                          ------                ------
Stockholders' equity:
     Preferred equity                        508                   708
     Common equity                         3,058                 2,990
                                         -------                 -----
                                           3,566                 3,698
                                         -------                ------
Total Capital                            $17,135               $16,463
                                         =======               =======

         During the six months ended May 31,  1996,  the Company  issued  $2,246
million in long  term-debt,  which was $829  million  in excess of its  maturing
debt. As part of these  issuances,  the Company issued $200 million of Quarterly
Income  Capital  Securities   ("Series  A  QUICS").   The  Series  A  QUICS  are
subordinated  to all senior and  subordinated  debt of the Company.  The Company
repurchased the $200 million 8.44% Cumulative  Preferred Stock owned by American
Express  ("Cumulative  Preferred  Stock")  with the  proceeds  from the Series A
QUICS.  The  repurchase of the preferred  stock included a premium of $2 million
over the par value which is included in preferred  dividends in determining  net
income  applicable to common stock.  Because of the repayment of the  Cumulative
Preferred Stock, total stockholders' equity decreased by $200 million;  however,
with the issuance of the Series A QUICS, Total Capital remained unchanged.

         Excluding the Series A QUICS,  these  issuances  were used to refinance
current and prefund expected maturities of long-term debt in 1996. Additionally,
these  issuances  were  consistent  with the Company's  intent to increase Total
Capital and issue long-term debt when opportunities in the market arise.

         At May 31, 1996, the Company had  approximately  $5.6 billion available
for issuance of debt  securities  under  various  shelf  registrations  and debt
programs.

         Preferred  stockholders'  equity  decreased  to $508 million at May 31,
1996 from  $708  million  at  November  30,  1995 due to the  repurchase  of the
Cumulative  Preferred  Stock.  Common  stockholders'  equity increased to $3,058
million at May 31,  1996 from  $2,990  million at  November  30, 1995 due to the
retention of earnings  partially offset by the repurchase of  approximately  4.7
million shares of treasury stock and the payment of dividends. The repurchase of
these shares,  as well as any  additional  share  repurchases  in 1996,  will be
allocated to fund certain stock awards made under the Company's incentive plans.

         On May 29, 1996, the Company  announced an odd-lot  buyback program for
stockholders  who own less  than 100  shares as of May 15,  1996.  Approximately
200,000 shares were tendered by the July 9, 1996 deadline.  The Company extended
this buyback program to August 2, 1996.




<PAGE>
                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Dependence on Credit Ratings

         The Company, like other companies in the securities industry, relies on
external sources to finance a significant portion of its day-to-day  operations.
Access to global capital  markets for short-term  financing,  such as commercial
paper and  short-term  debt,  senior  notes and  subordinated  indebtedness  are
dependent on the Company's short- and long-term debt ratings. The current short-
and  long-term  senior  debt  ratings of  Holdings  and the  current  short- and
long-term senior and subordinated ratings of the Company's principal subsidiary,
Lehman Brothers Inc. ("LBI") are as follows:

                                        Holdings                    LBI
                                        --------                    ---
                                  Short-term   Long-term Short-term  Long-term**
- --------------------------------------------------------------------------------
Duff & Phelps Credit Rating Co.      D-1         A       D-1            A/A-
Fitch Investors Service Inc.         F-1         A       F-1            A/A-
IBCA                                 A1          A-      A1             A/A-
Moody's                              P2          Baa1    P2             A3*/Baa1
S&P +                                A-1         A       A-1            A+*/A
Thomson BankWatch                    TBW-1       A-      TBW-1          A/A-
- --------------------------------------------------------------------------------
  * Provisional ratings on shelf registration
** Senior/subordinated
+  Long term ratings outlook revised to negative on September 21, 1994

Specific Business Activities and Transactions

         The  following  sections  include   information  on  specific  business
activities of the Company which affect overall liquidity and capital resources:

         High Yield Securities.  The Company  underwrites,  trades,  invests and
makes  markets  in high  yield  corporate  debt  securities.  The  Company  also
syndicates, trades and invests in loans to below investment grade companies. For
purposes  of  this  discussion,  high  yield  debt  securities  are  defined  as
securities or loans to companies rated as BB+ or lower, or equivalent ratings by
recognized  credit  rating  agencies,  as well as non-rated  securities or loans
which, in the opinion of management,  are non-investment  grade.  Non-investment
grade  securities   generally   involve  greater  risks  than  investment  grade
securities due to the issuer's  creditworthiness and the liquidity of the market
for  such  securities.   In  addition,  these  issuers  have  higher  levels  of
indebtedness,   resulting  in  an  increased  sensitivity  to  adverse  economic
conditions.  The Company  recognizes  these risks and aims to reduce  market and
credit risk through the diversification of its products and counterparties. High
yield debt securities are carried at market value and unrealized gains or losses
for these  securities are reflected in the Company's  consolidated  statement of
operations.  The  Company's  portfolio  of such  securities  at May 31, 1996 and
November 30, 1995  included  long  positions  with an aggregate  market value of
approximately $1.3 billion and $1.2 billion,  respectively,  and short positions
with an aggregate market value of  approximately  $236 million and $172 million,
respectively.  The portfolio may from time to time contain concentrated holdings
of selected issues.  The Company's  largest high yield position was $100 million
and $73 million at May 31, 1996 and November 30, 1995, respectively.

         Westinghouse.  In May  1993,  the  Company  and  Westinghouse  Electric
Corporation  ("Westinghouse")  entered  into a  partnership  to  facilitate  the
disposition  of  Westinghouse's  commercial  real  estate  portfolio,  valued at
approximately   $1.1  billion,   to  be   accomplished   substantially   through
securitizations,  asset sales and  mortgage  remittances.  In 1995,  the Company
purchased the partnership  interest owned by Westinghouse and sold an additional
interest to an  affiliate  of Lennar  Inc.,  (Lennar),  a third  party  mortgage
servicer. Currently, the Company and Lennar hold 75% and 25% of the partnership,
respectively.  Following the increase in ownership  percentage,  the partnership
has been  consolidated  in the Company's  Statement of Financial  Position.  The
Company's net investment in the partnership at May 31, 1996 is $78 million.  The
partnership expects to substantially  liquidate the remaining real estate by the
end  of  1996.  The  Company's  original   investment  in  the  partnership  was
approximately $136 million. The Company also advanced approximately $750 million
of financing to the partnership in 1993, which has  subsequently  been repaid in
its entirety from proceeds related to the disposition of the real estate assets.

         Non-core  Activities  and  Investments.  In  March  1990,  the  Company
discontinued the origination of limited partnership  syndications (the assets of
which are primarily real estate) and investments in real estate.  Currently, the
Company acts as a general  partner for  approximately  $4 billion of partnership
investment  capital and manages the remaining real estate investment  portfolio.
At May 31, 1996, the Company had $16 million of investments in these real estate
activities,  as well as $101 million of commitments  and contingent  liabilities
under guarantees and credit enhancements,  both net of applicable  reserves.  In
certain  circumstances,  the Company  provides  financial  and other support and
assistance  to such  investments  to  maintain  investment  values.  There is no
contractual requirement that the Company continue to provide this support.

         The Company also has equity,  partnership and debt  investments made in
previous years that are unrelated to its
ongoing businesses. These investments are awaiting disposition or the occurrence
of certain events which will ultimately lead to their  liquidation.  The Company
carries these equity,  partnership  and debt  investments at their estimated net
realizable value, which approximates $81 million at May 31, 1996.

         Non-core  activities and  investments  have declined 16% since November
30, 1995.  Management's  intention  with regard to noncore assets is the prudent
liquidation of these investments if and when possible.






<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION

ITEM 1   LEGAL PROCEEDINGS


         Lehman  Brothers is involved in a number of  judicial,  regulatory  and
arbitration  proceedings  concerning  matters  arising  in  connection  with the
conduct of its business.  Such  proceedings  include actions brought against LBI
and others with respect to  transactions in which LBI acted as an underwriter or
financial advisor, actions arising out of LBI's activities as a broker or dealer
in securities and  commodities  and actions brought on behalf of various classes
of claimants against many securities and commodities firms of which LBI is one.

         Although there can be no assurance as to the ultimate  outcome,  Lehman
Brothers  has denied,  or believes it has  meritorious  defenses  and will deny,
liability in all  significant  cases  pending  against it including  the matters
described below, and intends to defend vigorously each such case. Although there
can be no assurance as to the ultimate outcome,  based on information  currently
available  and  established  reserves,  the Company  believes  that the eventual
outcome of the actions against it, including the matters  described below,  will
not,  in the  aggregate,  have a  material  adverse  effect on its  business  or
consolidated financial condition.


Actions  Relating to First Capital  Holdings Inc. (Reported in Holdings' 
Annual  Report on Form 10-K and First  Quarter Report on Form 10-Q)

         At a hearing on June 24, 1996,  the Court orally gave final approval to
the  settlement  of the  American  Express  Shareholder  Action and the American
Express Derivative Action.

Easton & Co. v. Mutual Benefit Life Insurance Co., et al.;  Easton & Co. v.
Lehman Brothers Inc. (Reported in Holdings' Annual Report on Form 10-K and First
Quarter Report on Form 10-Q)

         LBI,  together with the other defendants in Easton I and Easton II, has
agreed to settle both cases, subject to court approval.

Lehman Brothers Commercial Corporation and Lehman Brothers Special Financing 
Inc. v. Minmetals International Non-Ferrous Metals Trading Company (Reported in
Holdings' Annual Report on Form 10-K)

         On June 24, 1996, the court granted the motion of LBCC and LBSF to file
an amended complaint naming CNM as an additional defendant.



<PAGE>

EXHIBITS AND REPORTS ON FORM 8-K
- --------------------------------

The  following  exhibits  and  reports  on Form  8-K are  filed  as part of this
Quarterly  Report,  or where  indicated,  were  heretofore  filed and are hereby
incorporated by reference:

(a)      Exhibits:

         11.      Computation of Per Share Earnings

         12.A     Computation in Support of Ratio of Earnings to Fixed Charges

         12.B     Computation in Support of Ratio of Earnings to Combined Fixed
                  Charges and Preferred Dividends

         27.      Financial Data Schedule


(b)      Reports on Form 8-K:

         1.       Form 8-K dated June 20, 1996, Items 5 and 7.


<PAGE>

                                   SIGNATURES
                                   ----------



         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                                                  LEHMAN BROTHERS HOLDINGS INC.
                                                     (Registrant)





Date:    July 15, 1996           By                /s/ Richard S. Fuld Jr.
                                          --------------------------------
                                          Richard S. Fuld, Jr.
                                          Chairman of the Board and
                                          Chief Executive Officer
                                          (Principal Executive Officer)




Date:    July 15, 1996           By                /s/ Charles B. Hintz
                                          -----------------------------
                                          Charles B. Hintz
                                          Chief Financial Officer
                                          (Principal Financial Officer)





<PAGE>



                                  EXHIBIT INDEX
                                  -------------


Exhibit No.     Exhibit


Exhibit 11      Computation of Per Share Earnings

Exhibit 12A     Computation in Support of Ratio of Earnings to Fixed Charges

Exhibit 12B     Computation in Support of Ratio of Earnings to Combined Fixed
                Charges and Preferred Dividends

Exhibit 27      Financial Data Schedule






<PAGE>


                                                                 Exhibit 11


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                        COMPUTATION of PER SHARE EARNINGS
                                   (Unaudited)
                        (In millions, except share data)
<TABLE>
<CAPTION>


                                                            Three months      Three months      Six months        Six months
                                                                ended             ended            ended             ended
                                                               May 31,           May 31,          May 31,           May 31,
                                                                1996              1995             1996              1995
<S>                                                           <C>               <C>              <C>              <C>     
Primary:
Weighted average shares outstanding:
   Common stock                                               101,692,508       104,510,057      102,883,293      104,514,659
   Common stock issuable                                       11,594,020         5,466,763       11,693,861        5,510,020
   Common stock equivalents                                     1,502,160           271,927        1,276,455           166,658
                                                            -------------    --------------   --------------    --------------
   Total                                                      114,788,688       110,248,747      115,853,609      110,191,337
                                                              ===========       ===========      ===========      ===========

Net income                                                         $108.0          $  58.2           $212.1            $103.2
Preferred dividends (1)                                              (6.4)           (10.6)           (17.6)            (21.2)
                                                                  -------          -------          -------            ------
Net income applicable to common stock                              $101.6           $ 47.6           $194.5            $ 82.0
                                                                   ======           ======           ======            ======

Earnings per common share                                          $ 0.89           $ 0.43          $ 1.68             $ 0.74
                                                                   ======           ======          ======             ======

Fully diluted:
Weighted average shares outstanding:
   Common stock                                               101,692,508       104,510,057      102,883,293      104,514,659
   Common stock issuable                                       11,594,020         5,466,763       11,693,861        5,510,020
   Common stock equivalents                                     1,502,160           369,522        1,423,471           227,668
                                                            -------------    --------------    -------------    --------------
   Total                                                      114,788,688       110,346,342      116,000,625      110,252,347
                                                              ===========       ===========      ===========      ===========

Net income                                                         $108.0          $  58.2           $212.1            $103.2
Preferred dividends (1)                                              (6.4)           (10.6)           (17.6)            (21.2)
                                                                  -------          -------          -------            ------
Net income applicable to common stock                              $101.6           $ 47.6           $194.5            $ 82.0
                                                                   ======           ======           ======            ======

Earnings per common share                                          $ 0.89           $ 0.43          $ 1.68             $ 0.74
                                                                   ======           ======          ======             ======

</TABLE>

(1) Amount for the six months ended May 31, 1996 includes the $2 million premium
paid over par value to repurchase  the $200 million 8.44%  cumulative  preferred
stock owned by the American Express Company.


<PAGE>


                                                                  Exhibit 12.A


<PAGE>




<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
          COMPUTATION in SUPPORT of RATIO of EARNINGS to FIXED CHARGES
                              (Dollars in millions)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                     For the           For the            For the
                                                                                 Eleven Months      Twelve Months       Six Months
                                                   For the Year Ended                Ended               Ended             Ended
                                                       December 31               November 30        November 30           May 31
                                            --------------------------------     -----------        -----------           ------
                                             1991         1992          1993         1994               1995               1996
                                             ----         ----          ----         ----               ----               ----
<S>                                          <C>          <C>          <C>            <C>              <C>                <C>
Fixed Charges:
Interest expense:
    Subordinated indebtedness                $  170       $  150      $   144        $   158          $    206           $   104
    Bank loans and other
      borrowings*                             4,755        5,035        5,224          6,294            10,199             5,104
    Interest component of rentals
      of office and equipment                    70           74           76             42                44                18
  Other adjustments**                             2            2             7             4                28                10
                                          ----------   ----------    ---------     ---------         ---------          --------
    TOTAL (A)                                $4,997       $5,261       $5,451         $6,498           $10,477            $5,236
                                             =======      =======      ======        =========        ========            ======

Earnings:
  Pretax income (loss) from
    continuing operations                    $  150       $ (247)    $     27        $   193         $     369           $   327
  Fixed charges                               4,997        5,261         5,451         6,498            10,477             5,236
  Other adjustments***                            7        _____           (6)            (4)              (28)              (10)
                                          ---------                  --------      ---------          --------          --------
    TOTAL (B)                                $5,154       $5,014       $5,472         $6,687           $10,818            $5,553
                                             ======       ======       ======         ======           =======            ======
(B / A)                                       1.03       ****            1.00          1.03               1.03              1.06

</TABLE>

*        Includes amortization of long-term debt discount.

**       Other adjustments include capitalized interest and debt issuance costs 
         and amortization of capitalized interest.

***      Other adjustments  include adding the net loss of affiliates  accounted
         for  at  equity  whose  debt  is not  guaranteed  by  the  Company  and
         subtracting   capitalized   interest  and  debt   issuance   costs  and
         undistributed net income of affiliates accounted for at equity.

****     Earnings  were  inadequate  to cover fixed  charges and would have had
         to  increase  $247  million in 1992 in order to cover the deficiencies.


<PAGE>


                                                                 Exhibit 12.B


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
             COMPUTATION in SUPPORT of RATIO of EARNINGS to COMBINED
                      FIXED CHARGES and PREFERRED DIVIDENDS
                              (Dollars in millions)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                      For the           For the            For the
                                                                                   Eleven Months      Twelve Months       Six Months
                                                   For the Year Ended                 Ended             Ended               Ended
                                                       December 31                November 30         November 30          May 31
                                            --------------------------------      -----------         -----------          ------
                                             1991         1992          1993         1994               1995                1996
                                             ----         ----          ----         ----               ----                ----
<S>                                          <C>          <C>          <C>            <C>              <C>                <C> 
Combined Fixed Charges
 and Preferred Dividends:
   Interest expense:
    Subordinated indebtedness                $  170       $  150      $   144        $   158          $    206           $   104
    Bank loans and other
      borrowings*                             4,755        5,035        5,224          6,294            10,199             5,104
    Interest component of rentals
      of office and equipment                    70           74           76             42                44                18
  Other adjustments**                             2            2             7             4                28                10
                                          ----------   ----------    ---------     ---------         ---------          --------
  Total fixed charges                         4,997        5,261        5,451          6,498            10,477             5,236
  Preferred dividends (tax
    equivalent basis)                            48           48           48             58                64                28
                                           --------     --------      --------      --------         ---------          --------
     TOTAL (A)                               $5,045       $5,309       $5,499         $6,556           $10,541            $5,264
                                             ======       ======       ======         ======           =======            ======

Earnings:
  Pretax income (loss) from
    continuing operations                    $  150       $ (247)    $     27        $   193         $     369           $   327
  Fixed charges                               4,997        5,261         5,451         6,498            10,477             5,236
  Other adjustments***                            7        _____           (6)            (4)              (28)              (10)
                                          ---------                  --------      ---------          --------          --------
    TOTAL (B)                                $5,154       $5,014       $5,472         $6,687           $10,818            $5,553
                                             ======       ======       ======         ======           =======            ======
(B / A)                                       1.02       ****          ****            1.02               1.03              1.05
</TABLE>

*        Includes amortization of long-term debt discount.

**       Other adjustments include capitalized interest and debt issuance costs 
         and amortization of capitalized interest.

***      Other adjustments  include adding the net loss of affiliates  accounted
         for  at  equity  whose  debt  is not  guaranteed  by  the  Company  and
         subtracting   capitalized   interest  and  debt   issuance   costs  and
         undistributed net income of affiliates accounted for at equity.

****     Earnings were inadequate to cover fixed charges and preferred dividends
         and would have had to increase  $295 million in 1992 and $27 million in
         1993 in order to cover the deficiencies.



<PAGE>


                                                                 Exhibit 27



<TABLE> <S> <C>


<ARTICLE>                                           BD
<LEGEND>
                   LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

This  schedule  contains  summary  financial   information  extracted  from  the
Company's  Consolidated  Statement  of  Financial  Condition  at  May  31,  1996
(Unaudited)  and the  Consolidated  Statement of  Operations  for the six months
ended May 31, 1996  (Unaudited) and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              NOV-30-1996
<PERIOD-START>                                 DEC-01-1995
<PERIOD-END>                                   MAY-31-1996
<CASH>                                         2,094
<RECEIVABLES>                                  11,756
<SECURITIES-RESALE>                            43,861
<SECURITIES-BORROWED>                          19,295
<INSTRUMENTS-OWNED>                            55,284
<PP&E>                                         473
<TOTAL-ASSETS>                                 133,725
<SHORT-TERM>                                   8,004
<PAYABLES>                                     10,547
<REPOS-SOLD>                                   65,332
<SECURITIES-LOANED>                            4,250
<INSTRUMENTS-SOLD>                             25,712
<LONG-TERM>                                    13,569
<COMMON>                                       11
                          0
                                    508
<OTHER-SE>                                     3,047
<TOTAL-LIABILITY-AND-EQUITY>                   133,725
<TRADING-REVENUE>                              811
<INTEREST-DIVIDENDS>                           5,405
<COMMISSIONS>                                  190
<INVESTMENT-BANKING-REVENUES>                  433
<FEE-REVENUE>                                  0
<INTEREST-EXPENSE>                             5,208
<COMPENSATION>                                 839
<INCOME-PRETAX>                                327
<INCOME-PRE-EXTRAORDINARY>                     212
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   212
<EPS-PRIMARY>                                  $1.68
<EPS-DILUTED>                                  $1.68
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission