LEHMAN BROTHERS HOLDINGS INC
10-Q, 1997-07-15
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: BUCKEYE PARTNERS L P, DEFA14A, 1997-07-15
Next: NICHOLS RESEARCH CORP /AL/, 10-Q, 1997-07-15



                                                            



                       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, 1997

                                       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 incorporation       (I.R.S. Employer 
                 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, 1997,  101,562,887  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, 1997

                                      INDEX

Part I.    FINANCIAL INFORMATION                                   Page Number

         Item 1.      Financial Statements - (unaudited)

                           Consolidated Statement of Operations -
                             Three and Six Months Ended
                             May 31, 1997 and 1996 ........................   3


                           Consolidated Statement of Financial Condition -
                             May 31, 1997 and November 30, 1996 ..........    5

                           Consolidated Statement of Cash Flows -
                             Six Months Ended
                             May 31, 1997 and 1996........................    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     ...............................  29

         Item 6.      Exhibits and Reports on Form 8-K          ...........  30

Signatures...............................................................    31

EXHIBIT INDEX         .......................................................32

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
                                          1997                       1996
                                     ---------------           ----------
Revenues
    Principal transactions                 $  326                    $  398
    Investment banking                        274                       223
    Commissions                                91                        94
    Interest and dividends                  3,099                     2,749
    Other                                      16                        12
                                         --------                   -------
         Total revenues                     3,806                     3,476
    Interest expense                        2,952                     2,643
                                           ------                     -----
         Net revenues                         854                       833
                                          -------                    ------
Non-interest expenses
    Compensation and benefits                 433                       422
    Brokerage, commissions and                 61                        58
     clearance fees
    Professional services                      47                        39
    Communications                             36                        38
    Occupancy and equipment                    34                        37
    Business development                       26                        25
    Depreciation and amortization              21                        22
    Other                                      24                        23
                                          -------                   -------
        Total non-interest expenses           682                       664
                                           ------                    ------
Income before taxes                           172                       169
    Provision for income taxes                 51                        61
                                          -------                   -------
Net income                                  $ 121                     $ 108
                                            =====                     =====
Net income applicable to common stock       $ 114                     $ 102
                                            =====                     =====

Average common and common equivalent
      shares outstanding                    120.4                     114.8
                                            =====                     =====
Earnings per common share                   $0.95                     $0.89
                                            =====                     =====






                 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
                                                1997                       1996
                                           ---------------           ----------
Revenues
    Principal transactions                       $  672                $  811
    Investment banking                              514                   433
    Commissions                                     188                   190
    Interest and dividends                        6,377                 5,405
    Other                                            54                    23
                                               --------               -------
         Total revenues                           7,805                 6,862
    Interest expense                              6,026                 5,208
                                                 ------                 -----
         Net revenues                             1,779                 1,654
                                                  -----                 -----
Non-interest expenses
    Compensation and benefits                       902                   839
    Brokerage, commissions and                      118                   115
       clearance fees
    Professional services                            88                    73
    Communications                                   70                    78
    Occupancy and equipment                          69                    77
    Business development                             51                    52
    Depreciation and amortization                    43                    46
    Other                                            47                    47
                                                -------               -------
        Total non-interest expenses               1,388                 1,327
                                                  -----                 -----
Income before taxes                                 391                   327
    Provision for income taxes                      126                   115
                                                 ------                ------
Net income                                        $ 265                 $ 212
                                                  =====                 =====
Net income applicable to common                   $ 252                 $ 195
   stock                                          =====                 =====

Average common and common equivalent 
   shares outstanding                             119.4                 115.9
                                                  =====                 =====
Earnings per common share                         $2.11                 $1.68
                                                  =====                 =====
 


                 See notes to consolidated financial statements.



<PAGE>


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


<TABLE>
<CAPTION>
                                                                                                 May 31        November 30
ASSETS                                                                                            1997           1996
                                                                                                --------      ------------  
 <S>                                                                                                <C>                <C>
Cash and cash equivalents                                                                     $    2,120        $     2,149

Cash and securities segregated and on deposit
  for regulatory and other purposes                                                                1,348                688

Securities and other financial instruments owned:
   Governments and agencies                                                                       28,145             26,638
   Corporate stocks                                                                               10,294              6,937
   Corporate debt and other                                                                       10,214              8,821
   Mortgages and mortgage-backed                                                                   8,847              8,314
   Derivatives and other contractual agreements                                                    7,477              6,909
 Certificates of deposit and other money market instruments                                        3,332              3,834
                                                                                               ---------          ---------
                                                                                                  68,309             61,453
                                                                                                ---------          --------
Collateralized short-term agreements:
   Securities purchased under agreements to resell                                                40,093             32,340
   Securities borrowed                                                                            22,085             20,651

Receivables:
   Brokers, dealers and clearing organizations                                                     1,832              2,878
   Customers                                                                                       6,594              5,813
   Others                                                                                          1,352              1,253

Property, equipment and leasehold improvements
  (net of accumulated depreciation and amortization
  of $699 in 1997 and $668 in 1996)                                                                  467                477

Deferred expenses and other assets                                                                   750                722

Excess of cost over fair value of net assets
  acquired (net of accumulated amortization
  of $107 in 1997 and $103 in 1996)                                                                  168                172
                                                                                            ------------       ------------
       Total assets                                                                             $145,118           $128,596
                                                                                                ========           ========
</TABLE>






                 See notes to consolidated financial statements.



<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
            CONSOLIDATED STATEMENT OF FINANCIAL CONDITION (Continued)
                                   (Unaudited)
                        (In millions, except share data)
<TABLE>
<CAPTION>

                                                                                                May 31           November 30
                                                                                                  1997               1996
<S>                                                                                               <C>                 <C>  
LIABILITIES AND STOCKHOLDERS' EQUITY
Commercial paper and short-term debt                                                            $ 11,089          $    8,202
Securities and other financial instruments sold but not yet purchased:
   Governments and agencies                                                                       17,343              13,202
   Corporate stocks                                                                                8,467               4,971
   Corporate debt and other                                                                        1,818               1,375
   Derivatives and other contractual agreements                                                    6,663               6,816
                                                                                                 --------            -------
                                                                                                  34,291              26,364
                                                                                                  -------             ------
Collateralized short-term financings:
   Securities sold under agreements to repurchase                                                 57,179              56,119  
   Securities loaned                                                                               6,904               6,296
Payables:
   Brokers, dealers and clearing organizations                                                     1,230               1,004
   Customers                                                                                       8,748               7,582
Accrued liabilities and other payables                                                             3,594               3,233
Long-term debt:
   Senior notes                                                                                   14,409              12,571
   Subordinated indebtedness                                                                       3,536               3,351
                                                                                               ---------           ---------
           Total liabilities                                                                     140,980             124,722
                                                                                                 -------             -------
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
       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: 107,888,042 in 1997 and 106,793,538 in 1996;
       shares outstanding: 101,541,385 in 1997 and 100,449,144 in 1996                                11                  11
   Common Stock issuable                                                                             346                 326
   Additional paid-in capital                                                                      3,222               3,198
   Foreign currency translation adjustment                                                             3                  20
   Retained earnings (deficit)                                                                       194                 (43)
   Common Stock in treasury at cost: 6,346,657 shares in 1997
       and 6,344,394 shares in 1996                                                                 (146)               (146)
                                                                                            ------------        ------------
            Total stockholders' equity                                                             4,138               3,874
                                                                                             -----------         -----------
            Total liabilities and stockholders' equity                                          $145,118            $128,596
                                                                                                ========            ========
</TABLE>

                 See notes to consolidated financial statements.



<PAGE>


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

                                                                                             Six months ended
                                                                                    May 31                     May 31
                                                                                     1997                       1996
                                                                                   ----------               ---------
CASH FLOWS FROM OPERATING ACTIVITIES
 <S>                                                                                  <C>                        <C>         
Net income                                                                          $   265                   $    212
Adjustments to reconcile net income to net cash used in
     operating activities:
  Depreciation and amortization                                                          43                         46
  Provisions for losses and other reserves                                               19                         22
  Deferred tax benefit                                                                  (33)
  Other adjustments                                                                      42                         23
Net change in:
  Cash and securities segregated                                                       (660)                       328
  Securities and other financial instruments owned                                   (6,856)                    (3,962)
  Securities purchased under agreements to resell                                    (7,753)                    (7,627)
  Securities borrowed                                                                (1,434)                    (3,005)
  Receivables from brokers, dealers and clearing organizations                        1,046                       (103)
  Receivables from customers                                                           (781)                    (3,466)
  Securities and other financial instruments sold but
     not yet purchased                                                                7,927                      5,858
  Securities sold under agreements to repurchase                                      1,060                      6,297
  Securities loaned                                                                     608                      2,284
  Payables to brokers, dealers and clearing organizations                               226                        215
  Payables to customers                                                               1,166                      1,508
  Accrued liabilities and other payables                                                342                       (186)
  Other operating assets and liabilities, net                                          (289)                       (74)
                                                                                    -------                   --------

          Net cash used in operating activities                                     $(5,062)                   $(1,630)
                                                                                    -------                    -------


</TABLE>



            See  notes  to  consolidated  financial statements.



<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)
                                  (In millions)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                                             Six months ended
                                                                                     May 31                     May 31
                                                                                      1997                       1996
<S>                                                                                        <C>                     <C>              
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of senior notes                                                  $3,120                  $1,271
Principal payments of senior notes                                                      (1,101)                 (1,171)
Proceeds from issuance of subordinated indebtedness                                        395                     975
Principal payments of subordinated indebtedness                                           (209)                   (246)
Net proceeds from commercial paper and
    short-term debt                                                                      2,887                   1,773
Payment for repurchase of preferred stock                                                                         (200)
Payments for treasury stock purchases                                                                             (118)
Dividends paid                                                                             (25)                    (32)
                                                                                       -------                 -------
            Net cash provided by financing activities                                    5,067                   2,252
                                                                                         -----                   -----

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, equipment and leasehold improvements                                 (34)                    (19)
                                                                                        -------                 -------
           Net cash used in investing activities                                           (34)                    (19)
                                                                                        -------                 -------
           Net change in cash and cash equivalents                                         (29)                    603
                                                                                        -------                  ------
Cash and cash equivalents, beginning of period                                           2,149                     874
                                                                                        ------                  ------
           Cash and cash equivalents, end of period                                     $2,120                  $1,477
                                                                                        ======                  ======


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (in millions)

         Interest  paid  totaled  $5,781 and $5,213 for the six months ended May
31, 1997 and 1996,  respectively.  Income taxes paid totaled $71 and $50 for the
six months ended May 31, 1997 and 1996, respectively.

</TABLE>




                 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, 1996 was derived from the audited financial
statements.  It is recommended that these consolidated  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, 1996 (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  prior
period  amounts  reflect  reclassifications  to conform to the current  period's
presentation.

2.  Long-Term Debt:

         During the six months ended May 31,  1997,  the Company  issued  $3,515
million of long-term debt  (comprised of $3,120 million of senior notes and $395
million of  subordinated  debt). Of the total issuances for the first six months
of 1997,  $1,501  million were U.S.  dollar  fixed rate,  $834 million were U.S.
dollar floating rate, $519 million were foreign currency denominated fixed rate,
and $661 million were foreign currency  denominated floating rate. The issuances
were  primarily   utilized  to  refinance  current  and  prefund  the  remaining
maturities   of  long-term   debt  in  1997  and  to  increase   total   capital
(stockholders' equity plus long-term debt).

         The Company's floating rate new issuances contain contractual  interest
rates based primarily on London Interbank  Offered Rates  ("LIBOR").  All of the
Company's fixed rate new issuances were  effectively  converted to floating rate
obligations through the use of interest rate swaps.

         The Company had  approximately  $1,310 million of long-term debt mature
during the six months ended May 31, 1997.



<PAGE>


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


3.  Capital Requirements:

         The Company operates  globally  through a network of subsidiaries  with
several being subject to regulatory requirements.  In the United States, LBI, as
a registered broker-dealer, 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, 1997, LBI's regulatory net capital,  as defined,  of $1,619
million exceeded the minimum requirement by $1,515 million.

         Lehman  Brothers  International  (Europe)  ("LBIE"),  a United  Kingdom
registered  broker-dealer and subsidiary of Holdings,  is subject to the capital
requirements  of the  Securities  and  Futures  Authority  ("SFA") of the United
Kingdom.  Financial  resources,  as  defined,  must  exceed the total  financial
resources  requirement of the SFA. At May 31, 1997,  LBIE's financial  resources
were $303 million in excess of regulatory  requirements.  Lehman  Brothers Japan
Inc.'s  Tokyo  branch,  a  regulated  broker-dealer,  is subject to the  capital
requirements  of the Japanese  Ministry of Finance and, at May 31, 1997, had net
capital of $130  million in excess of the  specified  levels  required.  Certain
other non-U.S.  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, 1997, these other  subsidiaries were in compliance with their applicable
local capital adequacy  requirements.  The Company's  triple-A rated derivatives
subsidiary,  Lehman Brothers Financial  Products Inc. ("LBFP"),  has established
certain capital and operating  restrictions which are reviewed by various rating
agencies. At May 31, 1997 LBFP had capital which exceeded the requirement of the
most stringent rating agency by $100 million.

         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 12 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.  The Company  currently  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, 1997                          May 31, 1997
                                                                 ------------                          ------------
                                                                  Assets      Liabilities          Assets       Liabilities
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>               <C>            <C>
Interest rate and currency swaps and options
     (including caps, collars and floors)                         $4,056        $2,868            $4,369         $2,819
Foreign exchange forward contracts and options                     1,228         1,358             1,162          1,515
Options on other fixed income securities,
     mortgage-backed securities forward contracts
     and options                                                     216           248               218            213
Equity contracts (including equity swaps, warrants
     and options)                                                  1,622         1,634             1,706          1,405
Commodity contracts (including swaps, forwards,
     and options)                                                    355           555               381            630
                                                               --------------------------------------------------------

Total                                                             $7,477        $6,663            $7,836         $6,582
                                                               --------------------------------------------------------

</TABLE>

<TABLE>
<CAPTION>

                                                                                                 Average Fair Value*
                                                                      Fair Value*               Twelve Months Ended
                                                                November 30, 1996                     November 30, 1996
                                                                -----------------                     -----------------
                                                                  Assets      Liabilities          Assets       Liabilities
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>               <C>            <C>
Interest rate and currency swaps and options
     (including caps, collars and floors)                         $4,008        $3,185             $3,446        $1,945
Foreign exchange forward contracts and options                       970         1,206                903         1,200
Options on other fixed income securities,
     mortgage-backed securities forward contracts
     and options                                                     226           286                239           238
Equity contracts (including equity swaps, warrants
     and options)                                                  1,167         1,304              1,118         1,076
Commodity contracts (including swaps, forwards,
     and options)                                                    538           835                451           587
                                                                 ------------------------------------------------------

Total                                                             $6,909        $6,816             $6,157        $5,046
                                                                  -----------------------------------------------------
</TABLE>

* Amounts represent carrying value (exclusive of collateral) of contracts and do
not  include   receivables  or  payables  related  to  exchange-traded   futures
contracts.

<PAGE>

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

         Assets   included  in  the  previous  table   represent  the  Company's
unrealized  gains, net of unrealized  losses for situations in which the Company
has a master netting  agreement.  Similarly,  liabilities  represent net amounts
owed  to  counterparties.  Therefore,  the  fair  value  of  assets  related  to
derivative contracts at May 31, 1997 represents the Company's net receivable for
derivative financial  instruments before  consideration of collateral.  Included
within  the  $7,477  million  fair  value of assets at May 31,  1997 was  $7,036
million  related  to  swaps  and OTC  contracts  and  $441  million  related  to
exchange-traded option and warrant contracts.

         With  respect  to OTC  contracts,  the  Company  views  its net  credit
exposure to be $4,038  million at May 31, 1997,  representing  the fair value of
the Company's OTC contracts in an unrealized gain position,  after consideration
of collateral of $2,998 million. Presented below is an analysis of the Company's
net credit  exposure  for OTC  contracts  based upon  internal  designations  of
counterparty credit quality.

Counterparty                     S&P/Moody's                   May 31, 1997
 Risk Rating                        Equivalent           Net Credit Exposure
- - ------------               -------------------------     -------------------
       1                   AAA/Aaa                               22%
       2                   AA-/Aa3 or higher                     22%
       3                   A-/A3 or higher                       39%
       4                   BBB-/Baa3 or higher                   10%
       5                   BB-/Ba3 or higher                      5%
       6                   B+/B1 or lower                         2%
- - --------------------------------------------------------------------------------
         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,  including
futures and certain options, 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 14 to the  Consolidated
Financial Statements, in the Form 10-K.

<PAGE>


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

6.  Incentive Plans:

         In the first quarter of 1997,  the Company  granted  approximately  2.3
million options (the "1997 Options") under the 1996 Management Ownership Plan to
members of the Corporate  Management  Committee and to certain senior  officers.
The 1997 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  Company's  common  stock
meets,  or exceeds,  $39,  $42,  and $45 for  fifteen out of twenty  consecutive
trading  days.  No  compensation  expense  has been  recognized  for these stock
options as they were issued with an exercise price above the market price of the
common stock on the date of the grant.

7.  Severance Charge:

         The  Company  recorded  an $84 million  severance  charge ($50  million
aftertax)  in the fourth  quarter of 1996 related to certain  strategic  actions
taken to improve ongoing profitability.  The 1996 severance charge reflected the
culmination of a worldwide  business unit economic  performance review which was
undertaken  in the  fourth  quarter  of 1996 to focus  the  Company  on its core
investment  banking,  equity and fixed  income  sales and  trading  areas.  This
formalized  review resulted in personnel  reductions of approximately 270 people
across a number of underperforming fixed income and equity businesses, including
exiting  the  precious  metals  business in the U.S.,  Europe and Asia;  exiting
energy  trading in the U.S.  and Europe;  consolidating  Asian fixed income risk
management  activities  into one center in Tokyo;  refocusing  foreign  exchange
trading  activities and combining the Company's New York Private Client Services
offices.  Additionally,  the charge reflects  various other strategic  personnel
reductions  which were aimed at delayering  management.  The severance charge is
expected  to lead to  personnel  cost  savings  beginning  in fiscal 1997 of $90
million annually.  The charge is also expected to result in a permanent decrease
in nonpersonnel  expenses of  approximately  $20 million  annually.  The Company
intends to reinvest  substantially all these savings into certain  businesses to
expedite the  Company's  strategic  initiatives;  these  actions are expected to
result in improved operating revenues.

         Cash outlays relating to the charge were  approximately  $19 million in
the fourth  quarter of 1996 and  approximately  $53 million during the first six
months of 1997. The remaining  residual  payments will be paid by the end of the
third quarter of 1997 as deferred payment arrangements are completed.


<PAGE>


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



                                                              
Business Environment

         Market  conditions in the first half of 1997 reflected record corporate
advisory  activities,  strong  underwriting  volumes in  worldwide  fixed income
products,  and generally active trading  activities in worldwide debt and equity
markets.  These  favorable  conditions  were mitigated in part by  significantly
reduced  equity  underwriting  volumes and  increased  volatility in the foreign
exchange markets, particularly in Europe and Asia.

         Global fixed income markets were robust  throughout  most of the first
quarter of 1997, with heavy trading volumes in both the U.S. and Europe. 
Trading activity in the U.S.  continued to reflect investor  optimism that the
environment of sustained  growth and low inflation  levels would continue.  
Additionally,  U.S.  trading  activity was bolstered by active purchases of U.S.
securities by foreign  investors  due to the favorable  U.S.  macroeconomic 
environment  and the strong dollar.  In late March 1997,  a strong  pattern of
growth in the U.S.  economy  prompted  the Federal  Reserve to raise the
Federal  Funds rate by 25 basis points to 5 1/2%.  This rate hike  precipitated
a general  decline in trading  volumes and origination activities in the U.S. 
fixed income market.

         Rising interest rates and fears of additional rate hikes by the Federal
Reserve  continued to depress U.S.  trading and origination  activities  through
March and into April.  However, by mid-April,  economic data reinforced the view
that U.S.  interest  rates would  remain  stable as GDP growth  decelerated  and
inflation  indicators  remained  low.  This led to a recovery of the U.S.  fixed
income  markets in late April as  interest  rates  began to decline  and trading
volumes regained  strength.  This recovery  further  accelerated in May and into
June,  with interest  rates on the 30-year U.S.  Treasury  declining to 6.65% on
June 20, 1997 from a peak of 7.17% on April 11th.

         Trading  activities  in  worldwide  equity  markets  continued  to show
strength in 1997. U.S.  trading volumes  improved over prior year record levels,
as  investor  demand  remained  strong and the  equity  markets  benefited  from
increasing  capital  flows.  The  U.S.  equity  markets,  while  experiencing  a
correction in the second quarter,  continued to show strength  surpassing  prior
year valuation  levels.  The trough in the S&P 500 was also on April 11 when the
index  reached  738;  the U.S.  stock  market is up more  than 20%  since  then.
European  equity  markets saw improved  trading  volumes and valuations in 1997,
despite a  valuation  adjustment  in March,  as the  stronger  U.S.  dollar  and
declining   European  rate   environment   contributed  to  a  favorable  equity
environment.



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


         Worldwide underwriting volumes in fixed income products remained strong
in the first half of 1997.  U.S.  underwriting  volumes,  while  experiencing  a
slowdown in March and April,  strengthened  over the prior year. The improvement
was fueled in part by straight debt  financings  timed in anticipation of higher
interest rates, as well as favorable  pricing in the spread sectors.  Equity and
related underwriting volumes declined  considerably from the strong 1996 levels,
as rising  interest rates and the U.S.  equity market  correction had a negative
effect  on the  timing of  equity  offerings.  New  issuance  activity  was also
negatively impacted by the volatility  experienced in the international markets,
as the  weakening  of the Yen and certain  Asian  markets  caused  equity-market
selloffs and corresponding reductions in new issuance activities.  Elections and
EMU uncertainty also contributed to reduced European issuance activity.

         Corporate finance advisory  activities outpaced the record 1996 levels,
reflecting increased consolidation and globalization across industry sectors and
the overall strength in the global capital markets. The pace of strategic merger
and acquisition activity is expected to remain strong throughout 1997.

         While  fiscal  1996 and  1997  have  been  characterized  by  favorable
financial markets, nevertheless, the financial services industry is cyclical. As
a result,  the Company's  businesses are evaluated  across the market cycles for
operating  profitability  and  their  contribution  to the  Company's  long-term
strategic product base, its global presence, and its risk management practices.










Note:  Except for the historical information contained herein, this Management's
       Discussion and Analysis of Financial  Condition and Results of Operations
       contains   forward-looking   statements   that  are   based  on   current
       expectations, estimates and projections about the industries in which the
       Company   operates.   These  statements  are  not  guarantees  of  future
       performance  and involve  certain risks,  uncertainties  and  assumptions
       which are difficult to predict.  The Company  undertakes no obligation to
       update publicly any  forward-looking  statements,  whether as a result of
       new information, future events or otherwise.


<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, 1997 and 1996

         The Company  reported net income of $121 million for the second quarter
ended May 31,  1997,  representing  an  increase  of 12% from net income of $108
million for the second  quarter  ended May 31,  1996.  Earnings per common share
increased  to $0.95 for the  second  quarter  of 1997 from  $0.89 for the second
quarter of 1996.

         Net revenues  increased to $854 million for the second  quarter of 1997
from $833 million for the second  quarter of 1996.  The increase in net revenues
from the second quarter of 1996 resulted from particular strength in a number of
strategic,  higher margin  businesses that the Company is focusing on, including
the  global  merger  and  acquisition   advisory,   merchant   banking,   equity
derivatives, and mortgage businesses.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7%  for both the  second  quarter  of 1997 and  1996,  reflecting  the  ninth
successive quarter of consistent  compensation  levels relative to net revenues.
Nonpersonnel  expenses  increased to $249 million in the second  quarter of 1997
from $242 million in the second quarter of 1996; however,  nonpersonnel expenses
as a  percentage  of net  revenues  were 29.1% for the  second  quarter of 1997,
relatively unchanged from 29.0% for the second quarter of 1996.

         The Company, through its subsidiaries,  is a market-maker of equity and
fixed income products in major 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  that  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.  Principal  transactions and net interest
revenues  decreased  to $473  million  for the second  quarter of 1997 from $504
million for the second quarter of 1996.  The decrease in combined  revenues from
principal transactions and net interest in the second quarter of 1997 was due to
reduced  revenues  from  customer  flow  activities  in certain fixed income and
equity  products  and higher  interest  expenses  resulting  from the  Company's
increased  level of  long-term  debt.  The  decrease  was  partially  offset  by
increases in equity financing and derivative transactions.

         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  four  major  business  units:  Fixed  Income,  Equity,  Corporate  Finance
Advisory,  and Merchant  Banking.  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, 1997

                                      Principal
                                  Transactions and                         Investment
                                    Net Interest         Commissions         Banking         Other         Total
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                <C>              <C>           <C>            <C> 
Fixed Income                               $358               $11              $71           $  5           $445
Equity                                      122                76               41              2            241
Corporate Finance Advisory                   (3)                                83                            80
Merchant Banking                             (4)                                80                            76
Other                                                           4               (1)             9             12
- - ---------------------------------------------------------------------------------------------------------------------------
                                           $473               $91             $274            $16           $854
- - ---------------------------------------------------------------------------------------------------------------------------

</TABLE>

<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                               $411               $15              $74              2           $502
Equity                                       96                74               71              3            244
Corporate Finance Advisory                                                      57                            57
Merchant Banking                             (5)                                20                            15
Other                                         2                 5                1              7             15
- - ---------------------------------------------------------------------------------------------------------------------------
                                           $504               $94             $223            $12           $833
- - ---------------------------------------------------------------------------------------------------------------------------
</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 and
fixed income  derivative  products.  Fixed income net revenues  decreased 11% to
$445  million  for the second  quarter of 1997 from $502  million for the second
quarter of 1996.  The reduction in the second  quarter  results versus the prior
year quarter  reflected  reduced customer flow activities from a number of fixed
income  products  including  foreign  exchange,  high yield,  and firm financing
partially offset by improved  results in mortgages and  governments.  Investment
banking  revenues,  as a component of fixed  income  revenues,  were  relatively
unchanged,  decreasing  to $71 million  for the second  quarter of 1997 from $74
million for the second quarter of 1996.


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


         Equity.  Equity net revenues  reflect  customer flow  activities  (both
institutional   and   high-net-worth   retail),    secondary   trading,   equity
underwriting,   equity  finance,   equity   derivatives  and  equity   arbitrage
activities.  The Company's equity net revenues decreased to $241 million for the
second  quarter  of 1997 from $244  million  for the  second  quarter of 1996 as
customer  trading and  underwriting  activities were negatively  impacted by the
market  correction.  Increased  revenues from  derivatives and equity  financing
activities  were offset by a decline in NASDAQ,  U.S.  listed and  international
equity  trading  revenues  for the second  quarter of 1997.  Investment  banking
revenues,  as a component of equity  revenues,  decreased to $41 million for the
second  quarter of 1997 from $71 million  for the second  quarter of 1996 as the
higher  interest  rate  environment  prompted a  correction  in the U.S.  equity
markets, resulting in lower levels of underwriting volume.

         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  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  activities  increased to $80 million for the second
quarter of 1997,  reflecting a 40% increase  from the $57 million  recognized in
the second quarter of 1996. This increase exemplified  continued strength in the
overall merger and acquisition market environment.

         Merchant  Banking.  The Company is the general partner for six merchant
banking   partnerships.   Current  merchant  banking  investments  held  by  the
partnerships   include  both  publicly   traded  and  privately  held  companies
diversified on a geographic and industry  basis.  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 were $76
million for the second  quarter of 1997 and $15 million in the second quarter of
1996.  This  increase was  principally  due to a realized  gain on the sale of a
significant  portion of a publicly traded  investment held by the  partnerships.
The Company  expects to complete the  divestiture of both this investment and an
additional investment in the third quarter of 1997.



<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 $682 million for the
second  quarter  of 1997  and  $664  million  for the  second  quarter  of 1996.
Compensation  and  benefits  expense as a percentage  of net  revenues  remained
unchanged from the prior year quarter at 50.7%.  Nonpersonnel expenses increased
from $242  million in the second  quarter of 1996 to $249  million in the second
quarter of 1997; however,  nonpersonnel expenses as a percentage of net revenues
of 29.1% for 1997 remained relatively unchanged from 29.0% for 1996.

         Income Taxes.  The  Company's  income tax provision was $51 million for
the second  quarter of 1997  compared to $61  million for the second  quarter of
1996.  The effective tax rate was 30% for the second quarter of 1997 and 36% for
the second  quarter of 1996.  The decrease in the effective tax rate reflects an
increase in tax benefits  attributable  to income  subject to  preferential  tax
treatment, an increase in the Company's net deferred tax assets resulting from a
change  in state  and local tax  laws,  partially  offset by a  decrease  in tax
benefits from foreign operations.


<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, 1997 and 1996

         The  Company  reported  net income of $265  million  for the six months
ended May 31,  1997,  representing  an  increase  of 25% from net income of $212
million  for the six  months  ended May 31,  1996.  Earnings  per  common  share
increased  to $2.11 for the six  months of 1997 from $1.68 for the six months of
1996.

         Net  revenues  increased  to $1,779  million for the six months of 1997
from $1,654  million for the six months of 1996.  The  increase in net  revenues
from the first half of 1996  resulted  from  particular  strength in a number of
strategic,  higher margin  businesses  that the Company is focusing on including
the global  merger and  acquisition  advisory,  merchant  banking  and  mortgage
businesses.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7% for both the first half of 1997 and 1996.  Nonpersonnel  expenses declined
as a  percentage  of net revenues to 27.3% for the six months of 1997 from 29.5%
for the comparable  period in 1996. The reduction in nonpersonnel  expenses from
$488 million in the six months of 1996 to $486 million in the six months of 1997
along with the increase in net revenues led to an  improvement  in the Company's
pretax  operating  margin to 22.0% in the first  half of 1997 from  19.7% in the
first half of 1996.

         Principal  transactions and net interest  revenues  increased to $1,023
million  for the six months of 1997 from  $1,008  million  for the six months of
1996. The increase in the combined revenues from principal  transactions and net
interest  in the six  months of 1997 was the  result of  reduced  revenues  from
customer flow  activities in certain fixed income and equity products and higher
interest  expenses  resulting  from the Company's  increased  level of long-term
debt. This decrease was partially offset by improved results in equity financing
activities and international equities trading.



<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.  Net revenues by business unit contain certain internal allocations,
including funding costs, which are centrally managed.

<TABLE>
<CAPTION>
Six Months Ended May 31, 1997

                                      Principal
                                  Transactions and                         Investment
                                     Net Interest        Commissions         Banking         Other         Total
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                <C>               <C>            <C>          <C>   
Fixed Income                             $  826             $  21             $172           $  8         $1,027
Equity                                      205               160              106              3            474
Corporate Finance Advisory                   (3)                               149                           146
Merchant Banking                             (8)                                84                            76
Other                                         3                 7                3             43             56
- - ---------------------------------------------------------------------------------------------------------------------------
                                         $1,023              $188             $514            $54         $1,779
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


<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                             $  850             $  33             $147           $  4         $1,034
Equity                                      159               146              124              3            432
Corporate Finance Advisory                                                     107                           107
Merchant Banking                             (8)                                54                            46
Other                                         7                11                1             16             35
- - ---------------------------------------------------------------------------------------------------------------------------
                                         $1,008              $190             $433            $23         $1,654
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

         Fixed Income. Fixed income net revenues decreased to $1,027 million for
the six  months of 1997 from  $1,034  million  for the six  months of 1996.  The
improved revenues in a number of fixed income products including derivatives and
mortgages were offset by reduced  customer flow activities in firm financing and
foreign exchange.  Investment  banking revenues,  as a component of fixed income
revenues, increased to $172 million for the six months of 1997 from $147 million
for the six  months  of 1996 due to  increased  underwriting  volumes  and a mix
change to higher margin debt products.

         Equity. The Company's equity net revenues increased to $474 million for
the six months of 1997 from $432  million for the six months of 1996.  Increased
revenues from equity financing and  international  equities  (primarily  Europe)
were partially  offset by a decline in U.S.  listed equity trading  revenues for
the first half of 1997.  Investment  banking revenues,  as a component of equity
revenues, decreased to $106 million for the six months of 1997 from $124 million
for the six months of 1996 as the higher  interest rate  environment  prompted a
correction in the U.S. equity markets, resulting in lower levels of underwriting
volume.


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



         Corporate  Finance  Advisory.   Net  revenues  from  corporate  finance
advisory  activities  increased  to $146  million  for the  six  months  of 1997
reflecting a 36% increase from the $107 million  recognized in the six months of
1996.  This  increase  reflected  continued  strength in the overall  merger and
acquisition market environment.

         Merchant  Banking.  Merchant  banking net revenues were $76 million for
the six months of 1997 and $46 million in the six months of 1996.  This increase
was principally due to a realized gain on the sale of a significant portion of a
publicly  traded  investment  held by the  partnerships.  The Company expects to
complete  the  divestiture  of this and an  additional  investment  in the third
quarter of 1997.

         Other.  Other  net  revenues  for the six  months  of 1997  include
approximately  $25  million  relating  to the realization of certain non-core 
assets.

         Non-Interest  Expenses.  Non-interest  expenses were $1,388 million for
the  six  months  of 1997  and  $1,327  million  for the  six  months  of  1996.
Compensation  and  benefits  expense as a percentage  of net  revenues  remained
unchanged from the comparable prior year period at 50.7%.  Nonpersonnel expenses
declined  as a  percentage  of net  revenues to 27.3% for the six months of 1997
from 29.5% for the  comparable  period in 1996.  The  reduction in  nonpersonnel
expenses  from $488 million in the six months of 1996 to $486 million in the six
months of 1997 along with the increase in net revenues led to an  improvement in
the Company's  pretax  operating  margin to 22.0% in the first half of 1997 from
19.7% in the first half of 1996.

         Income Taxes.  The Company's  income tax provision was $126 million for
the first half of 1997 compared to $115 million for the first half of 1996.  The
effective  tax  rate  was 32% for 1997 and 35% for  1996.  The  decrease  in the
effective tax rate reflects an increase in tax benefits  attributable  to income
subject to preferential tax treatment, an increase in the Company's net deferred
tax assets resulting from a change in state and local tax laws, partially offset
by a decrease in tax benefits from foreign operations.




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



Liquidity and Capital Resources

Overview

         As a leading global  investment bank that actively  participates in the
global capital markets, the Company has large and diverse capital  requirements.
Many of the  businesses  in which the Company  operates  are capital  intensive.
Capital is required to finance,  among other things,  the  Company's  securities
inventory,  underwriting  activities,  principal  investments,  merchant banking
activities and investments in fixed assets.

         The Company's total assets  increased to $145.1 billion at May 31, 1997
from $128.6  billion at  November  30,  1996.  The  increase in total  assets is
primarily  attributable to an increase in customer flow financing  activities as
well as an increased level of securities and other financial  instruments owned,
primarily corporate debt and equity.

         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. 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 and  various  month  ends) may be higher  than at fiscal
quarter ends.

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.  The Finance  Committee's funding
and liquidity  policies  include  recommendations  for capital and balance sheet
size as well as the allocation of capital and balance sheet to product areas. In
addition,  the treasury  staff  members of the Finance  Committee  work with the
Regional Asset and Liability Committees 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 for monitoring and managing liquidity for the region.

         The  primary  goal of the  Company's  funding  policies  is to  provide
sufficient  liquidity and availability of funding sources across a wide range of
market  environments.  There are five key elements of its funding  strategy that
the Company attempts to achieve:

o To maintain an  appropriate  Total  Capital  structure to support the business
activities in which the Company is engaged.

o    To minimize  liquidity and refinancing risk by funding the Company's assets
     on a global basis with unsecured  liabilities which have maturities similar
     to the anticipated liquidation period of the assets.

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

o    To  maintain  sufficient  liquidity  during a period  of  financial  stress
     through  a  combination  of  collateralized  short-term  financings,  Total
     Capital and a contingency funding plan.  Financial stress is defined as any
     event which severely  constrains the Company's access to unsecured  funding
     sources.

o To obtain  diversified  funding through a global investor base which maximizes
liquidity and reduces concentration risk.

o    To maintain funding availability in excess of actual utilization.

Short-Term Funding

         The Company  strives to maximize the portion of the  Company's  balance
sheet that is funded through  collateralized  borrowing  sources,  which in turn
minimizes the reliance placed upon unsecured short-term debt.

         Collateralized borrowing sources include securities and other financial
instruments  sold but not yet purchased,  as well as  collateralized  short-term
financings,  defined as securities sold under agreements to repurchase ("repos")
and securities  loaned.  Because of their secured nature,  OECD government repos
and other types of collateralized  borrowing  sources are less  credit-sensitive
and have  historically  been a more stable financing source under adverse market
conditions. Also, collateralized borrowing sources generally provide the Company
with access to lower cost funding.

         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 vast  majority  of the  Company's  assets  are  funded  with  collateralized
borrowing  sources.  At May 31, 1997 and November 30, 1996,  $98 billion and $89
billion,  respectively,  of the Company's total balance sheet was financed using
collateralized borrowing sources.

         As of May  31,  1997  and  November  30,  1996,  commercial  paper  and
short-term debt outstanding was $11.1 billion and $8.2 billion, respectively. Of
these amounts,  commercial paper outstanding as of May 31, 1997 was $5.6 billion
with an average  maturity of 72 days,  compared to $3.1  billion with an average
maturity of 64 days as of November 30, 1996.

         At May 31, 1997,  Holdings maintained a Revolving Credit Agreement with
a syndicate of banks.  Under the terms of the credit  agreement,  the banks have
committed to provide up to $2 billion for up to 364 days. Any loans  outstanding
on the commitment  termination  date may mature on the first  anniversary of the
commitment  termination  date at the option of  Holdings.  The credit  agreement
contains covenants which require,  among other things, that the Company maintain
specified levels of liquidity and tangible net worth, as defined.


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

         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 the
committed Facility, the bank group has committed to provide up to $1 billion for
up to 364 days on a secured  basis.  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.  The credit  agreement
contains  covenants  which  require,  among  other  things,  that LBIE  maintain
specified  levels of tangible net worth,  and regulatory  capital,  and that the
Company  maintain  specified  levels of  consolidated  stockholders'  equity and
tangible net worth, as defined.

         There  were  no  borrowings  outstanding  under  the  Facility  or  the
Revolving Credit Agreement as of May 31, 1997. The Company uses the Facility for
general corporate purposes from time to time. The Company maintained  compliance
with the applicable  covenants for both the Revolving  Credit  Agreement and the
Facility at all times.

Total Capital

         In accordance with the Company's  liquidity plan, the Company increased
its Total  Capital  base in 1997 to $22.1  billion  at May 31,  1997 from  $19.8
billion at November  30,  1996.  Total  Capital  increased  primarily  due to an
increase in long-term debt and the retention of earnings.

                                      May 31                   November 30
(in millions)                          1997                       1996
- - --------------------------------------------------------------------------------
Long-Term Debt
     Senior Notes                     $14,409                    $12,571
     Subordinated Indebtedness          3,536                      3,351
                                      -------                    -------
                                       17,945                     15,922
Stockholder's Equity
     Preferred Equity                     508                        508
     Common Equity                      3,630                      3,366
                                      -------                    -------
                                        4,138                      3,874
- - --------------------------------------------------------------------------------
Total Capital                         $22,083                    $19,796
- - --------------------------------------------------------------------------------

         During the second quarter of 1997, the Company issued $3,515 billion in
long-term  debt,  which was  $2,205  billion  in excess  of its  maturing  debt.
Long-term  debt increased to $17.9 billion at May 31, 1997 from $15.9 billion at
November 30, 1996 with a weighted  average maturity of 4.1 years at both May 31,
1997 and November 30, 1996.

         The   increase  in  Total   Capital   also   reflects  an  increase  in
stockholders'  equity to $4.1  billion  at May 31,  1997 from  $3.9  billion  at
November 30, 1996. The net increase in stockholders' equity was primarily due to
the retention of earnings partially offset by the payment of dividends.

         At May 31, 1997, the Company had  approximately  $4.6 billion available
for the issuance of debt securities under various shelf  registrations  and debt
programs.


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


Capital Resources and Capital Adequacy

         Balance sheet leverage ratios are one methodology  utilized to evaluate
the capital  adequacy of a company  relative to financial  risk  inherent in the
balance  sheet.  The  Company's   leverage  ratios  computed  as  the  ratio  of
quarter-end assets to quarter-end  stockholders'  equity were 35.1x and 33.2x at
May 31,  1997 and  November  30,  1996,  respectively.  However,  the  Company's
adjusted  leverage  ratios,  a better  measure of market risk,  defined as total
assets less the lower of  securities  purchased  under  agreements  to resell or
securities sold under agreements to repurchase  divided by stockholders'  equity
were 25.4x and 24.8x at May 31, 1997 and  November 30,  1996,  respectively.  As
mentioned earlier,  the increase in gross leverage is primarily  attributable to
an increase in customer flow financing  activities as well as an increased level
of securities and other financial  instruments owned,  primarily  corporate debt
and equity.  The increase in net  leverage is  principally  attributable  to the
increased level of securities and other financial  instruments owned,  primarily
corporate debt and equity.

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.
The  Company's  access  and cost of  funding  is  generally  dependent  upon its
short-and  long-term  debt ratings.  As of May 31, 1997,  the current short- and
long-term  senior debt ratings of Holdings and Lehman Brothers Inc. ("LBI") were
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

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  rated  companies.  For  purposes  of this
discussion,  high yield debt  securities  are defined as  securities or loans to
companies rated 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, 1997 and November 30, 1996
included long positions  with an aggregate  market value of  approximately  $2.1
billion and $1.7 billion,  respectively,  and short  positions with an aggregate
market value of approximately $140 million and $127 million,  respectively.  The
portfolio  may from  time to time  contain  concentrated  holdings  of  selected
issues.  The  Company's  largest  high yield  position  was $205 million and $80
million at May 31, 1997 and November 30, 1996, respectively.

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

Merchant Banking Activities

         The Company's merchant banking  activities  include  investments in six
partnerships,  for which the Company acts as general partner,  as well as direct
investments.  At May 31, 1997, the investment in merchant  banking  partnerships
was $483 million.  The Company's policy is to carry its  investments,  including
its partnership interests,  at fair value based upon the Company's assessment of
the underlying investments.

         The Company has a commitment to invest up to $153 million in one of its
merchant  banking  employee  investment  vehicles.  The Company has no remaining
commitments  to the other five  merchant  banking  partnerships  or other direct
investments.  During 1996,  the Company began the process of  establishing a new
institutional  fund for which it will act as general  partner.  This prospective
fund is expected to total $1.5 billion, a portion of which may be contributed by
the Company either directly or through an employee investment vehicle.

Non-Core Activities and Investments

         In March 1990, the Company discontinued the origination of partnerships
(the assets of which are primarily real estate) and  investments in real estate.
Currently,  the Company acts as a general partner for approximately $3.5 billion
of  partnership  investment  capital  and  manages  the  remaining  real  estate
investment  portfolio.  At  May  31,  1997,  the  Company  had  $20  million  of
investments  in  these  real  estate  activities,  as  well  as $50  million  of
commitments and contingent liabilities under guarantees and credit enhancements,
both net of applicable  reserves.  The Company believes any exposure under these
commitments and contingent  liabilities has been adequately reserved. In certain
circumstances,  the Company has elected to provide  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.  The Company has
other  investments that are also awaiting their 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 fair value,
which approximates $80 million at May 31, 1997.

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

         Management's  intention  with regard to non-core  assets is the prudent
liquidation of these investments as and when possible.  This is evidenced by the
realization  of certain  non-core  assets during the first quarter of 1997 which
resulted in the recognition of $25 million of revenue.

Recent Developments

         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
issued SFAS No.  128,  Earnings  Per Share,  which is  effective  for annual and
interim financial  statements issued for periods ending after December 15, 1997.
SFAS No. 128 was issued to simplify the standards for  calculating  earnings per
share  ("EPS")  previously  found in APB No. 15,  Earnings  Per Share.  SFAS 128
replaces the  presentation  of primary EPS with a presentation of basic EPS. The
new rules also require dual presentation of basic and diluted EPS on the face of
the statement of operations for companies with a complex capital structure.  For
the Company,  basic EPS will exclude the dilutive  effects of stock  options and
certain  non-vested RSUs. Diluted EPS for the Company will reflect all potential
dilutive  securities  (similar to fully diluted EPS under APB No. 15). Under the
provisions of FAS 128, basic EPS would have been $0.09 and $0.07 higher than the
amounts  reported  in  the  second  quarter  of  1997  and  1996,  respectively.
Additionally,  basic EPS would have been $0.18 and $0.14 higher than the amounts
reported  for the six months of 1997 and 1996,  respectively.  Diluted EPS would
have been the same as the fully diluted amounts.

Year 2000

         The  Company  has  developed  a detailed  plan to modify  its  computer
systems in anticipation  of the year 2000. Many of the existing  systems process
transactions  based on storing two digits for the year of a transaction,  rather
than full four digits.  If these systems are not  identified  and  reconfigured,
year 2000  transactions  would be  processed  with year "00" which would lead to
processing inaccuracies and potential inoperability. Any costs incurred relating
to this project will be expensed as technology  maintenance  costs in accordance
with generally accepted accounting principles.




<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)

         FCH  Shareholder  and Agent Actions.  On April 21, 1997, the California
District  Court entered an order  approving the  settlement  and  dismissing the
Action.

Sonnenfeld v. The City and County of Denver, Colorado, et al  (Reported in 
  Holdings' Annual Report on Form 10-K)

         On May 30, 1997, the parties entered into a Memorandum of Understanding
to settle  and  dismiss  the action and are in the  process of  entering  into a
definitive  settlement  agreement  which  will be  submitted  to the  Court  for
approval.

AIA Holding SA et al. v. Lehman Brothers Inc. and Bear Stearns & Co. Inc.

          On July 9, 1997, LBI was served with a complaint in the U.S.  District
Court for the Southern District of New York in which 277 named plaintiffs assert
24 causes of action  against  LBI and Bear  Stearns & Co.,  Inc.  The  amount of
damages  claimed is  unspecified.  The claims  arise from the  activities  of an
individual  named Ahmad  Daouk,  who was employed as an  introducing  broker who
introduced  accounts to Shearson  Lehman  Hutton  between  1988 and 1992.  Daouk
allegedly  perpetrated a fraud upon the claimants,  who are mostly  investors of
middle eastern origin,  and the compliant alleges that Shearson breached various
contractual and common law duties owed to the investors.



<PAGE>



ITEM 6   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 26, 1997, 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, 1997           By                /s/ Richard S. Fuld Jr.
                                          --------------------------------
                                                   Richard S. Fuld, Jr.
                                                   Chairman of the Board and
                                                   Chief Executive Officer
                                                   (Principal Executive Officer)




Date:    July 15, 1997           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 12.A          Computation in Support of Ratio of Earnings to
                      Fixed Charges

Exhibit 12.B          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
                                                                   1997            1996            1997              1996

<S>                                                              <C>              <C>              <C>              <C>             
Primary:
Weighted average shares outstanding:
   Common stock                                                101,363,320      101,692,508      101,024,030       102,883,293
   Common stock issuable                                        17,380,026       11,594,020       16,848,491        11,693,861
   Common stock equivalents                                      1,677,387        1,502,160        1,571,726         1,276,455
                                                             --------------   -------------    --------------   --------------
   
   Total common stock and common stock equivalents             120,420,733      114,788,688      119,444,247       115,853,609
                                                               ===========      ===========      ===========      ===========

Net income                                                         $ 120.7          $ 108.0          $ 265.1          $ 212.1
Preferred dividends (1)                                               (6.3)            (6.4)           (12.7)           (17.6)
                                                                   -------          -------          -------         --------
Net income applicable to common stock                              $ 114.4          $ 101.6          $ 252.4          $ 194.5
                                                                   =======          =======          =======          =======

Earnings Per Common Share                                         $   0.95         $   0.89         $   2.11         $   1.68
                                                                  ========         ========         ========         ========

Fully diluted:
Weighted average shares outstanding:
   Common stock                                                101,363,320       101,692,508     101,024,030       102,883,293
   Common stock issuable                                        17,778,309        11,594,020      17,047,633        11,693,861
   Common stock equivalents                                      2,274,780         1,502,160       1,941,027         1,423,471
                                                             -------------     -------------   -------------     -------------
   Total common stock and common stock equivalents             121,416,409       114,788,688     120,012,689       116,000,625
                                                               ===========       ===========     ===========      ===========

Net income                                                         $ 120.7           $ 108.0         $ 265.1          $ 212.1
Preferred dividends (1)                                               (6.3)             (6.4)          (12.7)           (17.6)
                                                                   -------           -------         -------         --------
Net income applicable to common stock                              $ 114.4           $ 101.6         $ 252.4          $ 194.5
                                                                   =======           =======         =======          =======

Earnings Per Common Share                                          $  0.94           $  0.89        $   2.10          $  1.68
                                                                   =======           =======        ========          =======

</TABLE>

(1) Amount for the six months  ended May 31, 1996  includes  $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>






                 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           For the         For the
                                                year            eleven months      year              year         six months
                                                ended               ended          ended            ended            ended
                                            December 31          November 30     November 30      November 30       May 31
                                        --------------------     -----------     -----------      -----------       ------
                                        1992            1993        1994            1995             1996            1997
                                        ----            ----        ----            ----             ----            ----
<S>                                        <C>           <C>         <C>            <C>               <C>            <C>
Fixed Charges:
Interest expense:
    Subordinated indebtedness          $   150       $   144       $  158        $     206        $     220       $    127
    Bank loans and other
      borrowings*                        5,035         5,224        6,294           10,199           10,596          5,899
    Interest component of rentals
      of office and equipment               74            76           42               44               34             16
  Other adjustments**                        2             7            4               28               16              7
                                       ----------    ---------   ---------      ----------       ----------     ----------
    TOTAL (A)                           $5,261        $5,451       $6,498          $10,477          $10,866        $ 6,049
                                        =======       ======      ========         =======          =======        =======

Earnings:
  Pretax income (loss) from
    continuing operations                $  (247)     $     27     $   193       $     369         $     637      $    391
  Fixed charges                            5,261         5,451       6,498          10,477            10,866         6,049
  Other adjustments***                     _____            (6)                        (28)              (14)           (6)
                                                       -------     -------        ---------         ---------    ----------
                                                                        (4)
    TOTAL (B)                             $5,014        $5,472      $6,687         $10,818           $11,489       $ 6,434
                                          ======        ======      ======         =======           =======       =======
(B / A)                                    ****           1.00        1.03            1.03              1.06          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          For the        For the
                                               year              eleven months        year             year         six months
                                               ended                 ended           ended           ended            ended
                                           December 31            November 30     November 30      November 30       May 31
                                        ------------------        -----------     -----------      -----------       ------
                                        1992          1993           1994            1995             1996            1997
                                        ----          ----           ----            ----             ----            ----
<S>                                     <C>            <C>             <C>           <C>               <C>             <C>
Combined Fixed Charges
 and Preferred Dividends:
   Interest expense:
    Subordinated indebtedness           $  150       $   144         $   158      $    206          $    220        $   127
    Bank loans and other
      borrowings*                        5,035         5,224           6,294        10,199            10,596          5,899
    Interest component of rentals
      of office and equipment               74            76              42            44                34             16
  Other adjustments**                        2             7              4             28                16              7
                                     ----------     ---------      ---------     ---------         ---------      ---------
  Total fixed charges                    5,261         5,451           6,498        10,477            10,866          6,049
  Preferred dividends (tax
    equivalent basis)                       48            48              58            64                58             19
                                      --------       --------       --------     ---------         ---------      ---------
     TOTAL (A)                          $5,309        $5,499          $6,556       $10,541           $10,924        $ 6,068
                                        ======        ======          ======       =======           =======        =======

Earnings:
  Pretax income (loss) from
    continuing operations               $ (247)     $     27         $   193     $     369         $     637       $    391
  Fixed charges                          5,261         5,451           6,498        10,477            10,866          6,049
  Other adjustments***                   _____            (6)                          (28)              (14)            (6)
                                                     --------        -------       --------          --------       --------
                                                                          (4)
    TOTAL (B)                           $5,014        $5,472          $6,687       $10,818           $11,489        $ 6,434
                                        ======        ======          ======       =======           =======        =======
(B / A)                                   ****        ****              1.02          1.03              1.05           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 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,  1997
(Unaudited)  and the  Consolidated  Statement of  Operations  for the six months
ended May 31, 1997  (Unaudited) and is qualified in its entirety by reference to
such financial statements.

1,000,000

</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              NOV-30-1997
<PERIOD-START>                                 DEC-01-1996
<PERIOD-END>                                   MAY-31-1997
<CASH>                                         3,468
<RECEIVABLES>                                  9,333
<SECURITIES-RESALE>                            40,093
<SECURITIES-BORROWED>                          22,085
<INSTRUMENTS-OWNED>                            68,309
<PP&E>                                         467
<TOTAL-ASSETS>                                 144,789
<SHORT-TERM>                                   11,089
<PAYABLES>                                     9,534
<REPOS-SOLD>                                   57,179
<SECURITIES-LOANED>                           6,904
<INSTRUMENTS-SOLD>                            34,291
<LONG-TERM>                                   17,945
<COMMON>                                       11
                          0
                                    508
<OTHER-SE>                                     3,619
<TOTAL-LIABILITY-AND-EQUITY>                   144,789
<TRADING-REVENUE>                              672
<INTEREST-DIVIDENDS>                           6,377
<COMMISSIONS>                                  188
<INVESTMENT-BANKING-REVENUES>                  514
<FEE-REVENUE>                                  0
<INTEREST-EXPENSE>                             6,026
<COMPENSATION>                                 902
<INCOME-PRETAX>                                391
<INCOME-PRE-EXTRAORDINARY>                     265
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   265
<EPS-PRIMARY>                                  $2.11
<EPS-DILUTED>                                  $2.10
        


</TABLE>


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