LEHMAN BROTHERS HOLDINGS INC
10-Q, 1999-07-15
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: REEDS JEWELERS INC, 10-Q, 1999-07-15
Next: SONO TEK CORP, 10-Q, 1999-07-15






                       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, 1999

                                       OR

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

                          Commission file number 1-9466

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

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

          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, 1999,  119,862,748  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, 1999

                                      INDEX


Part I.       FINANCIAL INFORMATION                                   Page
                                                                     Number

 Item 1.    Financial Statements - (unaudited)

                 Consolidated Statement of Income -
                 Three and Six Months Ended
                 May 31, 1999 and 1998 ................................ 3

                 Consolidated Statement of Financial Condition -
                 May 31, 1999 and November 30, 1998 ................... 5

                 Consolidated Statement of Cash Flows -
                 Six Months Ended
                 May 31, 1999 and 1998................................. 7

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

 Item 2.    Management's Discussion and Analysis of
              Financial Condition and Results of Operations............ 16

Part II.      OTHER INFORMATION

 Item 1.    Legal Proceedings     ..................................... 38

 Item 6.    Exhibits and Reports on Form 8-K          ................. 40

Signatures............................................................. 41

EXHIBIT INDEX       ................................................... 42

Exhibits



<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                        CONSOLIDATED STATEMENT of INCOME
                                   (Unaudited)
                                  (In millions)


                                                        Three months ended
                                                  -----------------------------
                                                  May 31               May 31
                                                   1999                 1998
                                                  ------------     ------------

Revenues
     Principal transactions                         $  663              $  588
     Investment banking                                467                 495
     Commissions                                       168                 124
     Interest and dividends                          3,627               4,307
     Other                                               7                  40
                                                  ------------     ------------
         Total revenues                              4,932               5,554
Interest expense                                     3,477               4,081
                                                  ------------     ------------
         Net revenues                                1,455               1,473
                                                  ------------     ------------
Non-interest expenses
     Compensation and benefits                         738                 747
     Technology and communications                      81                  79
     Brokerage and clearance                            61                  63
     Business development                               30                  29
     Occupancy                                          28                  28
     Professional fees                                  28                  25
     Other                                              23                  26
                                                  ------------     ------------
         Total non-interest expenses                   989                 997
                                                  ------------     ------------
Income before taxes and dividends on trust
preferred ecurities                                    466                 476
     Provision for income taxes                        126                 152
     Dividends on trust preferred securities            10
                                                  ------------     ------------
Net income                                          $  330              $  324
                                                  ============     ============
Net income applicable to common stock               $  268              $  268
                                                  ============     ============



Earnings per common share
     Basic                                            $2.19              $2.22
                                                  ============     ============
     Diluted                                          $2.09              $2.12
                                                  ============     ============





                 See notes to consolidated financial statements.


<PAGE>


                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
                        CONSOLIDATED STATEMENT of INCOME
                                   (Unaudited)
                                  (In millions)


                                                        Six months ended
                                                 -----------------------------
                                                  May 31          May 31
                                                   1999            1998
                                                 ------------- ---------------

Revenues
     Principal transactions                       $  1,189       $  1,011
     Investment banking                                788            843
     Commissions                                       314            241
     Interest and dividends                          7,208          7,981
     Other                                              24             58
                                                 ------------- ---------------
         Total revenues                              9,523         10,134
Interest expense                                     6,950          7,616
                                                 ------------- ---------------
         Net revenues                                2,573          2,518
                                                 ------------- ---------------
Non-interest expenses
     Compensation and benefits                       1,305          1,277
     Technology and communications                     163            160
     Brokerage and clearance                           119            120
     Business development                               58             53
     Occupancy                                          56             58
     Professional fees                                  50             49
     Other                                              47             50
                                                 ------------- ---------------
         Total non-interest expenses                 1,798          1,767
                                                 ------------- ---------------
Income before taxes and dividends on trust
preferred securities                                   775            751
     Provision for income taxes                        222            240
     Dividends on trust preferred securities            13
                                                 ------------- ---------------
Net income                                         $   540        $   511
                                                 ============= ===============
Net income applicable to common stock              $   466        $   448
                                                 ============= ===============



Earnings per common share
     Basic                                            $3.82         $3.71
                                                 ============= ===============
     Diluted                                          $3.66         $3.57
                                                 ============= ===============





                 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
                                                                                      1999                   1998
                                                                                ------------------     ------------------

ASSETS
<S>                                                                               <C>                      <C>
Cash and cash equivalents                                                         $    4,005               $   3,055

Cash and securities segregated and on deposit for regulatory  and other
purposes                                                                                 915                   1,183

Securities and other financial instruments owned:
     Governments and agencies                                                         30,671                  23,000
     Mortgages and mortgage-backed                                                    21,348                  23,458
     Corporate equities                                                               12,418                   8,217
     Corporate debt and other                                                         10,998                  11,160
     Derivatives and other contractual agreements                                      8,955                   9,883
     Certificates of deposit and other money market instruments                        2,484                   1,282
                                                                                ------------------     ------------------
                                                                                      86,874                  77,000
                                                                                ------------------     ------------------

Collateralized short-term agreements:
     Securities purchased under agreements to resell                                  62,721                  42,381
     Securities borrowed                                                              22,315                  16,341

Receivables:
     Broker, dealers and clearing organizations                                        2,981                   2,298
     Customers                                                                         8,463                   7,758
     Others                                                                            1,429                   1,909

Property, equipment and leasehold improvements (net of        accumulated
depreciation and amortization of $846 in 1999        and $810 in 1998)
                                                                                         493                     505

Other assets                                                                           1,214                   1,297

Excess of cost over fair value of net assets acquired (net of accumulated
amortization of $125 in 1999 and $120 in 1998)                                           133                     163
                                                                                ------------------     ------------------
     Total Assets                                                                   $191,543                $153,890
                                                                                ==================     ==================

</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
                                                                                                1999               1998
                                                                                            --------------    ----------------

LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                                                         <C>                   <C>
Commercial paper and short-term debt                                                        $   7,166             $  6,657
Securities and other financial instruments sold but not yet purchased:
     Governments and agencies                                                                  21,496               14,963
     Corporate equities                                                                        10,407                3,828
     Derivatives and other contractual agreements                                               7,636                8,064
     Corporate debt and other                                                                   1,655                1,948
                                                                                            --------------    ----------------
                                                                                               41,194               28,803
                                                                                            --------------    ----------------
Collateralized short-term financings:
     Securities sold under agreements to repurchase                                            90,699               67,730
     Securities loaned                                                                          5,384                3,165
Payables:
     Broker, dealers and clearing organizations                                                 1,514                1,322
     Customers                                                                                  6,679                9,203
Accrued liabilities and other payables                                                          3,992                4,256
Long-term debt:
     Senior notes                                                                              25,185               23,873
     Subordinated indebtedness                                                                  3,277                3,468
                                                                                            --------------    ----------------
         Total liabilities                                                                    185,090              148,477
                                                                                            --------------    ----------------

Commitments and contingencies

Trust preferred securities subject to mandatory redemption                                        710

STOCKHOLDERS' EQUITY
Preferred stock                                                                                   808                 908
Common stock, $0.10 par value; 300,000,000 shares authorized;
  Shares issued: 122,180,136 in 1999 and 121,801,123 in 1998;
  Shares outstanding: 119,700,830 in 1999 and 113,657,877 in 1998                                  12                   12
Additional paid-in capital                                                                      3,431                3,534
Accumulated other comprehensive income (net of tax)                                                13                   15
Retained earnings                                                                               1,550                1,105
Other stockholders' equity, net                                                                    56                  269
Common stock in treasury, at cost: 2,479,306 shares in 1999 and 8,143,246 in 1998                (127)                (430)
                                                                                                              ----------------
                                                                                            --------------
         Total stockholders' equity                                                             5,743                5,413
                                                                                            ==============    ================
         Total liabilities and stockholders' equity                                          $191,543             $153,890
                                                                                            ==============    ================



</TABLE>



                 See notes to consolidated financial statements.


<PAGE>


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

 <TABLE>
<CAPTION>



                                                                                        May 31               May 31
                                                                                         1999                 1998
                                                                                   -----------------     ----------------

CASH FLOWS FROM OPERATING ACTIVITES
<S>                                                                                 <C>                     <C>
Net income                                                                          $      540              $    511
Adjustments to reconcile net income to net cash used in
operating activities:
     Depreciation and amortization                                                          48                    44
     Provisions for losses and other reserves                                               18                    22
     Compensation payable in common stock                                                   98                    78
     Other adjustments                                                                       4                   (48)
Net change in:
     Cash and securities segregated                                                        268                  (146)
     Securities and other financial instruments owned                                   (9,874)              (12,903)
     Securities borrowed                                                                (5,974)               (6,556)
     Receivables from brokers, dealers and clearing organizations                         (683)                  (13)
     Receivables from customers                                                           (705)                1,297
     Securities and other financial instruments sold but not yet
purchased                                                                               12,391                 7,284
     Securities loaned                                                                   2,219                  (219)
     Payables to brokers, dealers and clearing organizations                               192                 1,131
     Payables to customers                                                              (2,524)                  642
     Accrued liabilities and other payables                                               (282)                  269
     Other operating assets and liabilities, net                                           325                  (171)
                                                                                   -----------------     ----------------

         Net cash used in operating activities                                         $(3,939)              $(8,778)
                                                                                   -----------------     ----------------





</TABLE>


                 See notes to consolidated financial statements.


<PAGE>


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


<TABLE>
<CAPTION>
                                                                                             Six months ended
                                                                                   -------------------------------------
                                                                                       May 31               May 31
                                                                                        1999                 1998
                                                                                   ----------------     ----------------

CASH FLOWS FROM FINANCING ACTIVITES
<S>                                                                                    <C>                  <C>
Proceeds from issuance of senior notes                                                 $ 5,295              $ 7,566
Principal payments of senior notes                                                      (3,686)              (1,534)
Proceeds from issuance of subordinated indebtedness                                                             600
Principal payments of subordinated indebtedness                                           (179)
Net proceeds from commercial paper and short-term debt                                     509                3,330
Resale agreements net of repurchase agreements                                           2,629                2,387
Payments for treasury stock purchases                                                     (146)                (187)
Dividends paid                                                                             (96)                 (78)
Issuances of common stock                                                                    9                   21
(Redemption) Issuance of preferred stock                                                  (100)                 250
Issuances of trust preferred securities, net of issuance costs                             690
                                                                                   ----------------     ----------------
       Net cash provided by financing activities                                         4,925               12,355
                                                                                   ----------------     ----------------

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property, equipment and leasehold improvements                                (36)                 (37)
                                                                                   ----------------     ----------------
       Net cash used in investing activities                                               (36)                 (37)
                                                                                   ----------------     ----------------
       Net change in cash and cash equivalents                                             950                3,540
                                                                                   ----------------     ----------------
Cash and cash equivalents, beginning of period                                           3,055                1,685
                                                                                   ================     ================
       Cash and cash equivalents, end of period                                        $ 4,005              $ 5,225
                                                                                   ================     ================


</TABLE>

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (in millions)

Interest  paid  totaled  $6,984 and $7,063 for the six months ended May 31, 1999
and 1998, respectively. Income taxes (received)/paid totaled ($132) and $207 for
the six months ended May 31, 1999 and 1998, respectively.




                 See notes to consolidated financial statements.

<PAGE>


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




1.  Basis of Presentation:

The consolidated  financial  statements  include the accounts of Lehman Brothers
Holdings Inc.  ("Holdings")  and  subsidiaries  (collectively,  the "Company" or
"Lehman  Brothers").  Lehman  Brothers is one of the leading  global  investment
banks  serving   institutional,   corporate,   government  and  high-net-  worth
individual clients and customers.  The Company's  worldwide  headquarters in New
York and regional  headquarters in London and Tokyo are  complemented by offices
in additional locations in North America, Europe, the Middle East, Latin 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.  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, 1998 (the "Form 10-K").  The  Consolidated
Statement  of  Financial  Condition  at November  30, 1998 was derived  from the
audited financial statements.

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, 1999,  the Company  issued $5,295 million of
long-term debt (all of which were senior notes).  Of the total issuances  during
the period, $2,760 million were U.S. dollar fixed rate, $1,306 million were U.S.
dollar-floating  rate,  $1,207 million were foreign currency  denominated  fixed
rate, and $22 million were foreign  currency  denominated  floating rate.  These
issuances were primarily  utilized to refinance  maturities of long-term debt in
1999 and to increase  total capital  (stockholders'  equity,  long-term debt and
trust preferred securities).

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.  Of the foreign  currency
denominated new issuances totaling $1,229 million, $615 million were effectively
swapped to U.S.  dollars,  with the  remainder  match funding  foreign  currency
denominated capital needs.

The Company had $3,865  million of long-term  debt mature  during the six months
ended May 31, 1999.


<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, 1999, LBI's regulatory net capital,  as defined,  of $1,247
million exceeded the minimum requirement by $1,149 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,  1999,  LBIE's  financial  resources of  approximately  $1.8
billion exceeded the minimum  requirement by approximately $546 million.  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, 1999,
had net  capital of  approximately  $322  million  which was  approximately  $47
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, 1999,
these other  subsidiaries were in compliance with their applicable local capital
adequacy  requirements.  In  addition,  the  Company's  "AAA" rated  derivatives
subsidiaries,  Lehman  Brothers  Financial  Products  Inc.  ("LBFP")  and Lehman
Brothers Derivative Products Inc. ("LBDP"), have established certain capital and
operating restrictions which are reviewed by various rating agencies. At May 31,
1999,  LBFP and LBDP each had capital which exceeded the requirement of the most
stringent  rating  agency  by  approximately   $137  million  and  $30  million,
respectively.

The  regulatory  rules  referred to above,  and certain  covenants  contained in
various debt agreements may restrict  Holdings' ability to withdraw capital from
its  regulated  subsidiaries,  which in turn  could  limit  its  ability  to pay
dividends to shareholders.

4.  Derivative Financial Instruments:

In  the  normal  course  of  business,   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  risk  resulting  from its  trading  activities
(collectively, "Trading-Related Derivative Activities").

Derivative  transactions entered into for Trading-Related  Derivative Activities
are  recorded at market or fair value with  realized  and  unrealized  gains and
losses  recognized  currently  in  Principal  transactions  in the  Consolidated
Statement of Income.  Market or fair value for  trading-related  instruments  is
generally determined by either quoted market prices (for exchange-traded futures
and  options)  or pricing  models  (for  over-the-counter  swaps,  forwards  and
options).


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



Pricing  models utilize a series of market inputs to determine the present value
of future  cash  flows,  with  adjustments,  as  required  for  credit  risk and
liquidity  risk.  Further  valuation  adjustments  may be  recorded,  as  deemed
appropriate  for new or  complex  products  or for  positions  with  significant
concentrations.  These adjustments are integral components of the mark-to-market
process.  Credit-related valuation adjustments incorporate business and economic
conditions, historical experience, concentrations,  estimates of expected losses
and the  character,  quality  and  performance  of  credit  sensitive  financial
instruments.

Unrealized gains and losses on derivative  contracts are recorded on a net basis
in the Consolidated Statement of Financial Condition for those transactions with
counterparties executed under a legally enforceable master netting agreement and
are netted across products when such provisions are stated in the master netting
agreement.  Listed in the  following  table is the fair value and  average  fair
value of the  Company's  Trading-Related  Derivative  Activities.  Average  fair
values of these  instruments were calculated  based upon month-end  statement of
financial condition values, which the Company believes do not vary significantly
from the average  fair value  calculated  on a more  frequent  basis.  Variances
between  average  fair  values and  period-end  values are due to changes in the
volume of activities in these  instruments and changes in the valuation of these
instruments due to variations in market and credit conditions.

<TABLE>
<CAPTION>
                                                                                                    Average Fair Value*
                                                                   Fair Value*                        Six Months Ended
                                                                   May 31, 1999                         May 31, 1999
                                                         --------------------------------- -- ---------------------------------
(in millions)                                               Assets          Liabilities          Assets           Liabilities
- -------------------------------------------------------- -------------- -- --------------- -- -------------- --- --------------
Interest rate and currency swaps and options
<S>                                                           <C>                <C>               <C>                <C>
(including caps, collars and floors)                          $3,655             $2,719            $4,510             $2,974
Foreign exchange forward contracts and
options                                                        1,143              1,420             1,401              1,237
Options on other fixed income securities,
mortgage-backed securities forward  contracts and
options                                                          453                412               317                293
Equity contracts (including equity swaps,
warrants and options)                                          3,698              3,084             2,494              3,188
Commodity contracts (including swaps,
forwards and options)                                              6                  1                33                 12
                                                         -------------- -- --------------- -- -------------- --- --------------
         Total                                                $8,955             $7,636            $8,755             $7,704
                                                         -------------- -- --------------- -- -------------- --- --------------

</TABLE>


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

<TABLE>
<CAPTION>

                                                                                                     Average Fair Value*
                                                                    Fair Value*                      Twelve Months Ended
                                                                 November 30, 1998                    November 30, 1998
                                                         ---------------------------------- -- --------------------------------
(in millions)                                               Assets           Liabilities          Assets          Liabilities
- -------------------------------------------------------- -------------- -- ---------------- -- -------------- -- --------------
Interest rate and currency swaps and options
<S>                                                           <C>                <C>                <C>               <C>
(including caps, collars and floors)                          $5,877             $3,240             $5,550            $3,361
Foreign exchange forward contracts and options
                                                               1,583              1,367              1,724             1,558
Options on other fixed income securities,
mortgage-backed securities forward  contracts and
options                                                          224                214                288               264
Equity contracts (including equity swaps, warrants
and options)                                                   2,128              3,167              2,218             2,946
Commodity contracts (including swaps, forwards
and options)                                                      71                 76                147               146
                                                         -------------- -- ---------------- -- -------------- -- --------------
         Total                                                $9,883             $8,064             $9,927            $8,275
                                                         -------------- -- ---------------- -- -------------- -- --------------
</TABLE>

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

Assets  included  in the table  above and on the  previous  page  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/liabilities
related to  derivative  contracts at May 31, 1999  represents  the Company's net
receivable/payable  for derivative financial instruments before consideration of
collateral.  Included  within the $8,955 million fair value of assets at May 31,
1999 was  $8,065  million  related  to swaps and other  OTC  contracts  and $890
million related to exchange-traded option and warrant contracts. Included within
the $9,883  million fair value of assets at November 30, 1998 was $9,211 million
related  to  swaps  and  other  OTC  contracts  and  $672  million   related  to
exchange-traded option and warrant contracts.

With respect to OTC contracts, including swaps, the Company views its net credit
exposure to be $5,245  million at May 31, 1999,  representing  the fair value of
the Company's OTC contracts in an unrealized gain position,  after consideration
of  collateral.  Presented  below is an  analysis  of the  Company's  net credit
exposure at May 31, 1999 for OTC  contracts  based upon actual  ratings  made by
external  rating agencies or by equivalent  ratings  established and utilized by
the Company's Credit Risk Management Department.


<PAGE>

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



Counterparty                  S&P/Moody's                    Net Credit
Risk Rating                   Equivalent                      Exposure
- -----------                   ----------                      --------
     1                          AAA/Aaa                         11%
     2                     AA-/Aa3 or higher                    32%
     3                      A-/A3 or higher                     33%
     4                    BBB-/Baa3 or higher                   20%
     5                     BB-/Ba3 or higher                     2%
     6                      B+/B1 or lower                       2%

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  clearinghouses  impose  net  capital
requirements  for their  membership.  Additionally,  the exchange  clearinghouse
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  provide for  settlement  within three
days).  Therefore,  the  potential for losses from  exchange-traded  products is
limited.

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 Notes
1 and 12 to the Consolidated Financial Statements, included in the Form 10-K.

5.  Other Commitments and Contingencies:

In  connection  with its  financing  activities,  the  Company  had  outstanding
commitments under certain lending  arrangements of approximately $4.1 billion at
May 31, 1999 and $3.7 billion at November 30, 1998.  These  commitments  require
borrowers to provide acceptable collateral,  as defined in the agreements,  when
amounts are drawn under the lending  facilities.  Advances  made under the above
lending  arrangements  are  typically at variable  interest  rates and generally
provide for over-collateralization based upon the borrowers' creditworthiness.

The Company,  through its high yield sales, trading and underwriting activities,
makes  commitments  to  extend  credit  principally  to below  investment  grade
borrowers  and then sells a  significant  portion of these  commitments  through
syndication. These commitments, net of syndications and participations,  totaled
$1.7  billion  and  $2.0  billion  at  May  31,  1999  and  November  30,  1998,
respectively,  and are typically  secured against the borrower's assets and have
fixed maturity dates. The draw down of these facilities is generally  contingent
upon certain  representations,  warranties  and  contractual  conditions  of the
borrower.  Total  commitments  are not  indicative  of  actual  risk or  funding
requirements  as the  commitments  may not be drawn or  fully  utilized  and the
Company will continue to syndicate and/or sell these commitments.

The Company also had lending commitments to high-grade borrowers of $1.1 billion
and $675  million at May 31, 1999 and November  30,  1998,  respectively.  These
commitments also are

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

typically secured against the borrower's assets,  have fixed maturity dates, and
are  generally   contingent   upon  certain   representations,   warranties  and
contractual   conditions  of  the  borrower.   The  company  generally  sells  a
significant portion of these commitments through syndication

At May 31, 1999 and November 30, 1998, the Company had  commitments to invest up
to  $526  million  and  $379   million,   respectively,   directly  and  through
partnerships,  which in turn will make  merchant  banking  and  venture  capital
related  investments.  These  commitments will be funded as required through the
end of the respective investment periods, principally expiring in 2004.

In  addition to these  specific  commitments,  the  Company  had  various  other
commitments of  approximately  $330 million and $335 million at May 31, 1999 and
November 30, 1998, respectively.

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  throughout  the Company to monitor and
manage these risks on a global basis.  For further  discussion of these matters,
refer to Note 14 to the Consolidated Financial Statements, in the Form 10-K.

6.  Incentive Plans:

In the second quarter of 1999, the Company transferred 2.4 million shares of its
common stock held in treasury  into the RSU Trust.  The RSU Trust is included in
the  Consolidated  Statement  of  Financial  Condition  as a component  of other
stockholders'  equity.  The  transfer  had no impact on the total  stockholders'
equity of the Company as the  decrease  in  treasury  stock was also offset by a
corresponding  decrease in additional  paid-in  capital and other  stockholders'
equity.

In May 1999,  the Company  granted to senior  officers  options to acquire 5.175
million  shares of its common stock that expire in five years.  No  compensation
expense has been recognized for these stock options as they were granted with an
exercise price at the market price of the common stock on the date of the grant.



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


7. Trust Preferred Securities Subject to Mandatory Redemption:

In April 1999,  the  Company's  wholly owned  trust,  Lehman  Brothers  Holdings
Capital Trust II ("Trust II") issued  15,400,000  7.875%  Preferred  Securities,
Series J (the "Series J Preferred").  Trust II's sole assets are $385 million of
the Company's 7.875%  Subordinated  Deferrable Interest Debentures due 2048 (the
"Trust II  Subordinated  Debentures").  Holders of the Series J  Preferred  will
receive a cash distribution at an annual rate of 7.875%.  The Company guarantees
payment of such  distribution to the holders of Series J Preferred to the extent
the Company makes  principal and interest  payments on the Trust II Subordinated
Debentures.  The Trust II Subordinated  Debentures are redeemable by the Company
in whole or in part on or after June 30, 2004 or upon the  occurrence of certain
changes in law.  Trust II will redeem the Series J  Preferred  when the Trust II
Subordinated  Debentures  are paid at maturity on June 30,  2048.  In  addition,
Trust  II must  redeem  Series  J  Preferred  having  an  aggregate  liquidation
preference  equal to the  aggregate  principal  amount of Trust II  Subordinated
Debentures redeemed prior to maturity. The redemption price on the securities is
$25 per share, together with accrued and unpaid dividends.

8.  Earnings Per Common Share:

Earnings per share was calculated as follows (in millions,  except for per share
data):

<TABLE>
<CAPTION>

                                                              Three Months                         Six Months
                                                                  Ended                               Ended
                                                                 May 31                              May 31
                                                     --------------------------------    --------------------------------
                                                         1999              1998              1999              1998
                                                     --------------    --------------    --------------    --------------
Numerator:
<S>                                                       <C>                <C>               <C>               <C>
   Net income                                             $330               $324              $540              $511
   Preferred stock dividends                               (62)               (56)              (74)              (63)
                                                     --------------    --------------    --------------    --------------
   Numerator for basic earnings per share -
    income available to common stockholders               $268               $268              $466              $448
   Convertible preferred stock dividends                     4                                   10
                                                     --------------    --------------    --------------    --------------
   Numerator for diluted earnings per share-income
available to common stock holders (adjusted for
assumed conversion of  preferred stock)                   $272               $268              $476              $448
                                                     ==============    ==============    ==============    ==============
Denominator:
Denominator for basic earnings per share -
weighted-average shares                                  122.2              120.6             122.1             120.6
Effect of dilutive securities:
   Employee stock options                                  3.1                3.4               2.7               3.0
   Restricted stock units                                  2.2                2.3               1.9               2.0
   Preferred shares assumed converted
    into common                                            2.9                                  3.3
                                                     --------------    --------------    --------------    --------------

Dilutive potential common shares                           8.2                5.7               7.9               5.0
                                                       ==============    ==============   ==============   ==============
   Denominator for diluted earnings per share
    - adjusted weighted-average shares                   130.4              126.3             130.0             125.6
                                                     ==============    ==============    ==============    ==============

Basic earnings per share                                 $2.19             $2.22             $3.82             $3.71
                                                                                                           ==============
                                                     ==============    ==============    ==============
Diluted earnings per share                               $2.09             $2.12             $3.66             $3.57
                                                     ==============    ==============    ==============    ==============

</TABLE>

<PAGE>


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


Business Environment

The principal business activities of Lehman Brothers Holdings Inc.  ("Holdings")
and  subsidiaries  (collectively,   the  "Company"  or  "Lehman  Brothers")  are
investment  banking and securities  trading and sales, which by their nature are
subject to volatility, primarily due to changes in interest and foreign exchange
rates and security valuations, global economic and political trends and industry
competition.  Revenues  and  earnings  may vary  significantly  from  quarter to
quarter  and from  year to year.  As a  result,  the  Company's  businesses  are
evaluated   across  market  cycles  for   operating   profitability   and  their
contribution  to the  Company's  long-term  strategic  objectives.  The  Company
strives to minimize the effects of economic  downturns  through its  diversified
revenue base,  stringent cost controls,  global  presence,  and risk  management
practices.

Increasing  evidence that the U.S. economic growth remained very strong led to a
sharp rise in U.S. bond yields in early 1999.  Gross domestic  product growth of
6% in the  fourth  quarter of 1998 was  followed  by growth of 4.1% in the first
quarter of 1999.  While wage and price  inflation  remained  low, a  larger-than
expected  rise in core  inflation  in May and the  shift in bias by the  Federal
Reserve to tighten  interest rates,  led to a further  sell-off in the U.S. bond
market and a general widening in credit spreads. As a result, U.S. ten-year bond
yields rose by  approximately  one percentage  point to 5.6% over the six months
ended May 1999. Nevertheless,  interest rates still remained in a relatively low
historical range.

Initially,  the  U.S.  equity  markets  responded  positively  to  stronger-than
expected  growth:  by late  April  the S&P 500 had  risen  15% to  around  1350.
Assessing that the global  financial  crisis had subsided  considerably and that
global  growth  was on a firmer  footing,  performance  broadened  with  smaller
capitalization  and cyclical  industry stocks  outperforming  the overall market
beginning in April.  Reflecting  good local and global growth,  earnings for the
first calendar  quarter were  significantly  ahead of expectations.  However,  a
further rise in U.S.  bond yields in May and the  heightened  concerns  that the
Federal  Reserve would soon raise interest  rates led to a decline  through May,
with the S&P ending the month at around 1300.

Unlike conditions in the U.S.,  European growth weakened sharply in late 1998 as
consumer  demand failed to offset the effects of a growing trade  inbalance.  In
the  euro-area,  official  interest  rates were cut in December and the European
Central  Bank's  key repo  rate was cut by a  further  50 basis  points in early
April. For several months, European bond yields remained within a narrow trading
range,  but by May, the rise in U.S.  Treasury  yields,  combined  with signs of
stronger European growth, led to a rise in yields.

From its creation at the beginning of January,  the euro fell in a straight line
by a little over 10%  against the U.S.  dollar to $/euro 1.04 by the end of May.
Previous   expectations   of  a  positive  start  to  the  EMU  experiment  were
disappointed.  The main  reasons  for the  decline  appear to have been the very
different  cyclical  positions of the U.S. and  European  economies,  as well as
fears that  Europe was not dealing  adequately  with its  structural  and fiscal
problems.



<PAGE>


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


European equity markets  followed the rise in the U.S. through the end of March,
with increases of 10% to 20% in local currency terms. However,  unlike the U.S.,
most  markets  held on to these  gains in April and May,  although  they did not
advance  further.  Supportive  factors were the further cut in interest rates in
April, signs of a long-awaited  recovery in growth and the weakness of the euro.
Far Eastern markets  significantly  outperformed  the U.S. and European  markets
over the period,  supported by progress on recapitalizing the Japanese banks and
increasing signs of economic recovery across the rest of the region.

On June 30, 1999,  the Federal  Reserve,  as expected,  raised the Federal funds
rate by 25 basis points to 5.0% and  announced a change in its bias to a neutral
stance.  These actions served to calm the U.S.  markets and produced  rallies in
both the U.S. debt and equity markets.

Corporate Finance Advisory activities continued at near record levels during the
first half of 1999. Industrywide, the volume of announced transactions soared to
roughly  $1.5  trillion.  The first six months of 1999 also  reflected  a steady
advance of merger and  acquisition  activity  involving  European  companies and
cross-border  mergers  and  acquisitions.   Merger  and  acquisition  activities
continued to reflect the trends of consolidation, deregulation and globalization
across industry sectors and across borders.

















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, 1999 and 1998

The Company reported net income of $330 million for the second quarter ended May
31, 1999, representing an increase of 2% from net income of $324 million for the
second quarter ended May 31, 1998. Earnings per common share (diluted) decreased
to $2.09 for the second  quarter  of 1999 from  $2.12 for the second  quarter of
1998.  Included  in the 1999 and 1998  earnings  per share  computation  was the
recognition  of $50 million in  dividends  on the  Company's  Redeemable  Voting
Preferred Stock.  American Express Company and Nippon Life Insurance Company are
entitled  to receive an annual  non-cumulative  preferred  dividend  equal to 50
percent of the amount by which the company's net income for the full fiscal year
exceeds $400 million, up to a maximum of $50 million per year, through 2002.

Net revenues decreased slightly to $1,455 million for the second quarter of 1999
from $1,473 million for the second quarter of 1998.  Revenues were well balanced
across all of the Company's  major  businesses in the current quarter versus the
prior year's  quarter,  when net revenue  included the impact of several sizable
high yield origination  transactions.  Consistent with the Company's strategy to
grow  higher  margin  businesses  and  diversify  its  revenue  base,  a greater
proportion  of revenues were  generated in the combined  businesses of equities,
which experienced a record quarter, and investment banking.

Compensation  and benefits expense as a percentage of net revenues was 50.7% for
both the second quarter of 1999 and 1998, reflecting the seventeenth  successive
quarter of consistent compensation levels relative to net revenues. Nonpersonnel
expenses  were $251 million in the second  quarter of fiscal  1999,  essentially
unchanged from the $250 million in the second quarter of fiscal 1998. The pretax
operating  margin of 32% remained  relatively  unchanged  compared to the second
quarter of 1998.

In the following  table of net revenues,  the Company has been  segregated  into
four major business units: equity,  corporate finance advisory, fixed income and
merchant  banking.  Net revenues  from the Company's  market-making  and trading
activities  in  equity  and  fixed  income  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.  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 Income. Net revenues by business unit contain certain
internal allocations, including funding costs, which are centrally managed.



<PAGE>

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


Three Months Ended May 31, 1999
<TABLE>
<CAPTION>

                                           Principal
                                        Transactions and
                                          Net Interest                           Investment
                                                              Commissions          Banking          Other       Total
- -------------------------------------- ------------------- ------------------ ------------------ ------------ -----------
<S>                                             <C>               <C>                <C>               <C>      <C>
Equity                                          $327              $155               $122              $ 1      $  605
Corporate Finance Advisory                        (4)                                 132                          128
Fixed Income                                     494                 9                171                3         677
Merchant Banking                                  (5)                                  42                           37
Other                                              1                 4                                   3           8
- -------------------------------------- ------------------- ------------------ ------------------ ------------ -----------
                                                $813              $168               $467              $ 7      $1,455
- -------------------------------------- ------------------- ------------------ ------------------ ------------ -----------

</TABLE>


<TABLE>
<CAPTION>

Three Months Ended May 31, 1998

                                           Principal
                                        Transactions and
                                          Net Interest                           Investment
                                                              Commissions          Banking         Other       Total
- -------------------------------------- ------------------- ------------------ ------------------ ----------- -----------
<S>                                             <C>               <C>                <C>              <C>      <C>
Equity                                          $169              $111               $122             $  2     $  404
Corporate Finance Advisory                                                            104                         104
Fixed Income                                     647                 9                220                3        879
Merchant Banking                                  (3)                                  49                          46
Other                                              1                 4                                  35         40
- -------------------------------------- ------------------- ------------------ ------------------ ----------- -----------
                                                $814              $124               $495              $40     $1,473
- -------------------------------------- ------------------- ------------------ ------------------ ----------- -----------
</TABLE>

Equity.   Equity  net  revenues  reflect  equity  underwriting,   customer  flow
activities (both institutional and high-net-worth retail), secondary trading and
derivative and financing  activities  related to equity products.  The Company's
equity net  revenues  increased  50% to a record  high of $605  million  for the
second quarter of 1999 from $404 million for the second quarter of 1998.  Higher
revenues in the U.S. and Europe resulted from increased customer flow activities
in cash and  derivative  products  as well as a  strong  performance  in  equity
arbitrage.

Corporate Finance Advisory. Corporate finance advisory net revenues,  classified
in the  Consolidated  Statement of Income 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 were $128 million for the second quarter
of 1999,  an increase of 23% versus the $104  million  recognized  in the second
quarter of 1998. This increase reflected the company's increase in global market
share  from  approximately  9% at the  end of the  second  quarter  of  1998  to
approximately  13% at the end of the second quarter of 1999 as well as continued
strength  in the  overall  U.S.  and  European  merger  and  acquisition  market
environment.


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

Fixed Income. The Company's fixed income net revenues reflect debt underwriting,
customer  flow  activities  (both  institutional  and  high-net-worth   retail),
secondary  trading 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  23% to $677
million for the second  quarter of 1999 from the record $879 million  recognized
in the second quarter of 1998.  The decrease in the second quarter  results from
the prior  year's  quarter was due to the absence of several  sizable  leveraged
finance  transactions  that were  present in the prior year's  quarter,  and the
effect of an  overall  decline in the high yield  orgination  market,  partially
offset by  increased  institutional  customer  flow  activity  across most fixed
income products and higher origination in the high-grade corporate bond sector.

Merchant Banking.  The Company is the general partner for eleven active merchant
banking and venture  capital  partnerships  and also  invests  directly in other
merchant  banking and venture capital  transactions.  Current  merchant  banking
investments include both publicly traded and privately held companies.  Merchant
banking net revenues represent net realized and unrealized gains and losses from
the  revaluation  of these  investments.  Such  amounts  are  classified  in the
Consolidated  Statement of Income as a component of investment banking revenues.
Merchant  banking net revenues also reflect the net interest  expense related to
the financing of the Company's investment in the partnerships.  Merchant banking
net  revenues  were $37  million for the second  quarter of 1999,  down from $46
million in the second quarter of 1998.

Non-Interest  Expenses.  Non-interest  expenses were $989 million for the second
quarter of 1999 and $997  million for the second  quarter of 1998.  Compensation
and benefits expense as a percentage of net revenues remained unchanged from the
prior year  quarter at 50.7%.  Nonpersonnel  expenses  were $251  million in the
second  quarter of 1999 compared to $250 million in the second  quarter of 1998,
reflecting the Company's continued emphasis on maintaining strict cost controls.

Income Taxes. The Company's income tax provision was $126 million for the second
quarter of 1999  compared to $152  million for the second  quarter of 1998.  The
effective tax rate was 27% for the second quarter of 1999 and 32% for the second
quarter of 1998. The lower  effective tax rate is the result of a more favorable
mix of  earnings  (foreign  vs.  domestic),  which  reduced  the state and local
provision,   and  an  increase  in  tax  benefits  attributable  to  income  and
transactions  subject to preferential tax treatment.  The Company  estimates its
1999  effective  tax rate to be  approximately  28% compared to 30% in 1998.  In
accordance with generally accepted accounting  principles,  the Company adjusted
its  effective  tax rate in the  second  quarter  to 27%  from 31% in the  first
quarter to reflect its revised full year estimate.


<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, 1999 and 1998

The Company reported net income of $540 million for the six months ended May 31,
1999, representing an increase of 6% from net income of $511 million for the six
months ended May 31, 1998.  Earnings  per common  share  (diluted)  increased to
$3.66 for the six months of 1999 from $3.57 for the six months of 1998. Included
in the 1999 and 1998 earnings per share  computation  was the recognition of $50
million  in  dividends  on the  Company's  Redeemable  Voting  Preferred  Stock.
American  Express  Company and Nippon  Life  Insurance  Company are  entitled to
receive an annual  non-cumulative  preferred dividend equal to 50 percent of the
amount by which the  company's  net income for the full fiscal year exceeds $400
million, up to a maximum of $50 million per year, through 2002.

Net  revenues  increased to a record  $2,573  million for the six months of 1999
from $2,518 million for the six months of 1998. The increase in net revenues was
driven by an overall  increase in customer flow activities  across a broad array
of fixed income and equity products.  Consistent with the Company's  strategy to
achieve a better  balance  between its  businesses and to grow its higher margin
businesses, a greater proportion of the Company's net revenues were generated in
equities and investment banking over the current period.

Compensation  and benefits expense as a percentage of net revenues was 50.7% for
both the first half of 1999 and 1998. Nonpersonnel expenses were $493 million in
the six months of fiscal 1999,  essentially  unchanged  from the $490 million in
expenses for the six months of fiscal 1998. Increased net revenues and unchanged
expense levels led to an increase in the Company's  pretax  operating  margin to
30.1% for the six  months of fiscal  1999 from 29.8% in the six months of fiscal
1998.

In the following  table of net revenues,  the Company has been  segregated  into
four major business units: equity,  corporate finance advisory, fixed income and
merchant  banking.  Net revenues  from the Company's  market-making  and trading
activities  in  equity  and  fixed  income  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.  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 Income. Net revenues by business unit contain certain
internal allocations, including funding costs, which are centrally managed.



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

Six Months Ended May 31, 1999

 <TABLE>
<CAPTION>
                                         Principal
                                        Transactions and
                                          Net Interest                           Investment
                                                              Commissions          Banking          Other       Total
- -------------------------------------- ------------------- ------------------ ------------------ ------------ -----------
<S>                                          <C>                  <C>                <C>               <C>         <C>
Equity                                       $   443              $289               $181              $ 6         $ 919
Corporate Finance Advisory                        (8)                                 232                            224
Fixed Income                                   1,021                17                322                7         1,367
Merchant Banking                                 (10)                                  53                             43
Other                                              1                 8                                  11            20
- -------------------------------------- ------------------- ------------------ ------------------ ------------ -----------
                                              $1,447              $314               $788              $24        $2,573
- -------------------------------------- ------------------- ------------------ ------------------ ------------ -----------
</TABLE>

Six Months Ended May 31, 1998

<TABLE>
<CAPTION>
                                           Principal
                                        Transactions and
                                          Net Interest                           Investment
                                                              Commissions          Banking         Other       Total
- -------------------------------------- ------------------- ------------------ ------------------ ----------- -----------
<S>                                          <C>                  <C>                <C>              <C>      <C>
Equity                                       $   287              $216               $182             $  4     $  689
Corporate Finance Advisory                        (2)                                 199                         197
Fixed Income                                   1,096                17                376                6      1,495
Merchant Banking                                  (6)                                  85                          79
Other                                              1                 8                  1               48         58
- -------------------------------------- ------------------- ------------------ ------------------ ----------- -----------
                                              $1,376              $241               $843              $58     $2,518
- -------------------------------------- ------------------- ------------------ ------------------ ----------- -----------
</TABLE>

Equity.   Equity  net  revenues  reflect  equity  underwriting,   customer  flow
activities (both institutional and high-net-worth retail), secondary trading and
derivative and financing  activities  related to equity products.  The Company's
equity net  revenues  increased  33% to $919  million for the six months of 1999
from $689  million for the six months of 1998.  Higher  revenues in the U.S. and
Europe  resulted from  increased  customer flow activity in cash and  derivative
products and improved performance in equity arbitrage.

Corporate Finance Advisory. Corporate finance advisory net revenues,  classified
in the  Consolidated  Statement of Income 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 14% to $224 million for the six
months of 1999,  versus the $197 million  recognized  in the six months of 1998.
This  increase  reflected  the  company's  increase in global  market share from
approximately  9% at the end of the first half of 1998 to  approximately  13% at
the end of the first half of 1999 as well as  continued  strength in the overall
U.S. and European merger and acquisition market environment.

<PAGE>

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


Fixed Income. The Company's fixed income net revenues reflect debt underwriting,
customer  flow  activities  (both  institutional  and  high-net-worth   retail),
secondary  trading 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 9% to $1,367
million  for the six months of 1999 from  $1,495  million  for the six months of
1998.  The  decrease in the first half  results from the prior year's first half
reflected the absence of several sizable  leveraged  finance  transactions  that
were  present  in the prior  year's  second  quarter,  as well as a  substantial
decline in the overall high yield origination market, partially offset by strong
institutional  customer  flow  activity  across most fixed  income  products and
higher origination in the high-grade corporate bond sector.

Merchant Banking.  The Company is the general partner for eleven active merchant
banking  partnerships  and also invests  directly in other merchant  banking and
venture  capital  transactions.  Current  merchant  banking and venture  capital
investments include both publicly traded and privately held companies.  Merchant
banking net revenues represent net realized and unrealized gains and losses from
the  revaluation  of these  investments.  Such  amounts  are  classified  in the
Consolidated  Statement of Income as a component of investment banking revenues.
Merchant  banking net revenues also reflect the net interest  expense related to
the financing of the Company's investment in the partnerships.  Merchant banking
net revenues were $43 million for the six months of 1999,  down from $79 million
in the six months of 1998.

Non-Interest  Expenses.  Non-interest  expenses were $1,798  million for the six
months of 1999 and $1,767 million for the six months of 1998.  Compensation  and
benefits  expense as a percentage of net revenues  remained  unchanged  from the
prior year period at 50.7%. Nonpersonnel expenses were $493 million in the first
six months of 1999  compared to $490  million for the  comparable  1998  period,
reflecting the Company's continued emphasis on maintaining strict cost controls.
Nonpersonnel expenses as a percentage of net revenues decreased in the period to
19.2 % from 19.5% a year ago.

Income Taxes.  The  Company's  income tax provision was $222 million for the six
months  of 1999  compared  to $240  million  for the six  months  of  1998.  The
effective  tax rate was  28.6%  for the six  months  of 1999 and 32% for the six
months of 1998.  The lower  effective tax rate is the result of a more favorable
mix of  earnings  (foreign  vs.  domestic),  which  reduced  the state and local
provision,   and  an  increase  in  tax  benefits  attributable  to  income  and
transactions subject to preferential tax treatment.


<PAGE>

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


Funding, Capital Resources and Liquidity

Funding and Capital Policies. The Company's Finance Committee is responsible for
establishing  and  managing the funding and  liquidity  policies of the Company.
These  policies  include  recommendations  for capital and balance sheet size as
well as the allocation of capital and balance sheet to product areas. Members of
the Company's  treasury  department and business unit financing groups work with
the Finance  Committee  to ensure  coordination  of global  funding  efforts and
implementation  of the  funding  and  liquidity  policies.  Regional  asset  and
liability  committees in the Company's principal funding centers are responsible
for implementing funding strategies for their respective regions.

The primary  goal of the  Company's  funding  policies is to provide  sufficient
liquidity and availability of funding sources to meet the needs of the Company's
businesses. The key elements of these policies are to:

(1)   Maintain a total capital structure that supports the business activities
      in which the Company is engaged.

(2)   Finance the Company's assets,  primarily on a secured basis. Together with
      Total Capital,  secured funding provides a stable funding base and enables
      the Company to minimize its reliance on short-term unsecured debt.

(3)   Maintain  funding   availability  in  excess  of  actual  utilization  and
      diversify funding through a global investor base which increases liquidity
      and reduces concentration risk.

(4)   Maintain sufficient  financial resources to enable the Company to meet its
      obligations  in periods  of  financial  stress,  defined as any event that
      severely constrains the Company's access to unsecured funding sources.

Total Capital. Total Capital was $34.9 billion at May 31, 1999 compared to $32.8
billion at November  30,  1998.  The  increase in Total  Capital  resulted  from
increases in  long-term  debt of $1.1  billion,  the issuance of $710 million of
Trust  Preferred  Securities  and  the  retention  of  earnings  offset  by  the
repurchase of 2.56 million shares of convertible Series B Preferred Stock.


<PAGE>

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

                                    May 31                  November 30
(in millions)                        1999                      1998
- --------------------------------------------------------------------------------
Long-term Debt

     Senior Notes                   $25,185                     $23,873
     Subordinated Indebtedness        3,277                       3,468
                                   --------                     -------
                                     28,462                      27,341

Trust Preferred Securities              710

Stockholders' Equity

     Preferred Equity                   808                         908
     Common Equity                    4,935                       4,505
                                      -----                     -------
                                      5,743                       5,413
- --------------------------------------------------------------------------------
Total Capital                       $34,915                     $32,754
- --------------------------------------------------------------------------------

During  the first  six  months of 1999,  the  Company  issued  $5.3  billion  in
long-term debt, which was $1.4 billion in excess of its maturing debt. Long-term
debt  increased to $28.5  billion at May 31, 1999 from $27.3 billion at November
30, 1998, with a weighted-average  maturity of 3.7 years at May 31, 1999 and 3.5
years at November 30, 1998.

In the first and second  quarter of 1999,  trusts  wholly  owned by the  Company
issued $710  million of  preferred  securities  which are  subject to  mandatory
redemption.  Additional information about the first and second quarter issuances
can be  found  in the  Company's  February  28,  1999  Form  10-Q and in Note 7,
respectively.

In January 1999, the Company announced it was extending its previously announced
7.5 million  share  buyback  program by an additional  2.0 million  shares.  The
Company  expects to  complete  its  repurchase  program  and buyback 3.7 million
shares during the second half of the year.

On April 26, 1999, the Company entered into an Agreement and Plan of Merger with
Delaware Savings Bank, FSB (the "Bank"), pursuant to which the Bank would become
a wholly owned subsidiary of the Company.  The purchase price was  approximately
$2 million.  The  acquisition  was  consummated  on June 30, 1999. In connection
therewith,  the Company  injected an additional  $50 million of capital into the
Bank and changed the Bank's name to Lehman Brothers Bank, FSB.

Secured  Funding.  The Company  strives to maximize the portion of the Company's
balance  sheet  that is funded  on a secured  basis.  Secured  Funding  includes
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


<PAGE>

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

secured  nature,  OECD  government  repos and other  investment  grade  types of
collateralized borrowings are less credit-sensitive and have historically been a
stable financing source  irrespective of market conditions.  At May 31, 1999 and
November 30, 1998, $130 billion and $92 billion,  respectively, of the Company's
total  balance  sheet of $192  billion  and  $154  billion  at May 31,  1999 and
November 30, 1998, respectively, were financed on a secured basis.

By maximizing its use of secured funding,  the Company minimizes its reliance on
unsecured  funding.  As of May 31, 1999 and November 30, 1998,  commercial paper
and   short-term   debt   outstanding   were  $7.2  billion  and  $6.7  billion,
respectively.  Of these amounts, commercial paper outstanding as of May 31, 1999
and November 30, 1998, was $4.4 billion and $3.6 billion, respectively.

Back-Up Credit Facilities.  Holdings maintains a Revolving Credit Agreement (the
"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 be extended
for up to an  additional  year 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.

The Company also maintains a $1 billion Committed Securities Repurchase Facility
(the "Facility") for LBIE, the Company's major operating entity in Europe, which
matures on July 27, 1999.  Management expects that the facility will be renewed.
The Facility  provides secured  multi-currency  financing for a broader range of
collateral types than LBIE's previous  committed secured credit facility.  Under
the terms of the Facility,  the bank group will agree to provide  funding for up
to one  year  on a  secured  basis.  Any  loans  outstanding  on the  commitment
termination  date may be extended for up to an additional  year at the option of
LBIE. The Facility contains  covenants which require,  among other things,  that
LBIE maintain specified levels of tangible net worth.

There are no  borrowings  outstanding  under either the Credit  Agreement or the
Facility.  The Company may use the Credit Agreement and the Facility for general
corporate purposes from time to time. The Company has maintained compliance with
the applicable  covenants for both the Credit  Agreement and the Facility at all
times.



<PAGE>

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


Balance Sheet. The Company's total assets increased to $191.5 billion at May 31,
1999 from $179.3 billion at February 28, 1999 and $153.9 billion at November 30,
1998.  The Company's  adjusted  total  assets,  defined as total assets less the
lower of securities  purchased  under  agreements  to resell or securities  sold
under  agreements to repurchase  were $128.8 billion at May 31, 1999 compared to
$121.9 billion at February 28, 1999 and $111.5 billion at November 30, 1998. The
Company  believes  adjusted total assets is a more effective  measure of balance
sheet usage when comparing companies in the securities  industry.  The increases
in adjusted  total  assets  reflect  increases in liquid  government  and agency
inventory  levels  associated  with  increased  customer  flow  activities.  The
remaining increase in total assets was driven by an increase in secured customer
financing activities.

The Company's  balance sheet  consists  primarily of cash and cash  equivalents,
securities and other financial instruments owned, and collateralized  short-term
financing  agreements.  The liquid  nature of these assets  provides the Company
with  flexibility in financing and managing its business.  The majority of these
assets are funded on a secured basis through collateralized short-term financing
agreements with the remaining assets being funded through  short-term  unsecured
financing  and  Total  Capital,  defined  as  long-term  debt,  trust  preferred
securities and stockholders' equity.

Financial  Leverage.  Balance  sheet  leverage  ratios are one  measure  used to
evaluate  the  capital  adequacy  of a company.  Leverage  ratios  are  commonly
calculated  using either total assets or adjusted  total assets divided by total
stockholders' equity and trust preferred  securities.  The Company believes that
the adjusted  leverage ratio is a more effective  measure of financial risk when
comparing companies in the securities industry.  The Company's adjusted leverage
ratios  based on adjusted  total assets were 20.0x and 20.6x at May 31, 1999 and
November 30, 1998,  respectively.  The Company's average adjusted leverage ratio
was 20.6x and 25.6x for the  quarters  ended May 31, 1999 and November 30, 1998,
respectively.  Due to the nature of the Company's sales and trading  activities,
the overall size of the Company's assets and liabilities fluctuates from time to
time and at specific  points in time may be higher than the fiscal  quarter ends
or the quarterly average. [GRAPHIC OMITTED]






<PAGE>

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


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 to and cost of funding is generally  dependent upon its short-
and long- term debt  ratings.  On July 7,  1999,  Moody's  placed the  long-term
ratings of Holdings and LBI on review for possible  upgrade.  As of May 31, 1999
the  short- and  long-term  senior  debt  ratings  of  Holdings  and LBI were as
follows:

<TABLE>
<CAPTION>


                                                        Holdings                               LBI
                                              Short-term        Long-term           Short-term       Long-term**
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                                               <C>              <C>                <C>                 <C>
Duff & Phelps Credit Rating Co.                    D-1               A                 D-1                A/A-
Fitch IBCA, Inc.                                   F-1               A                 F-1                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
</TABLE>

 *   Provisional ratings on shelf registration
 ** Senior/subordinated



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

Other

High Yield Securities and Lending Activities.  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  instruments  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  instruments  are carried at market value,  and  unrealized  gains or
losses  for  these  securities  are  reflected  in  the  Company's  Consolidated
Statement of Income.  The  Company's  portfolio of such  instruments  at May 31,
1999,  February 28, 1999 and November 30, 1998 included long  positions  with an
aggregate  market value of  approximately  $2.9  billion,  $2.7 billion and $2.3
billion,  respectively,  and short  positions with an aggregate  market value of
approximately  $189 million,  $119 million and $217 million,  respectively.  The
Company may,  from time to time,  mitigate its net exposure to any single issuer
through the use of derivatives and other financial instruments.

Additional  information  about the Company's  High Yield  Securities and Lending
Activities,  including  related  commitments,  can  be  found  in  Note 5 to the
Consolidated Financial Statements (Other Commitments and Contingencies).

Merchant Banking. At May 31, 1999, the Company's  investment in merchant banking
and venture  capital  partnerships  totaled  $201  million  and direct  merchant
banking and venture  capital  investments  totaled $209  million.  The Company's
merchant banking and venture capital  activities  include  investments in eleven
partnerships,  for which the Company acts as general partner,  as well as direct
investments.  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.  Additional  information  about the Company's  merchant
banking activities, including related commitments, can be found in Note 5 to the
Consolidated Financial Statements (Other Commitments and Contingencies).

Excess of Cost over Fair Value of Net Assets acquired  ("Goodwill").  During the
quarter,  the  Company  reduced  Goodwill  as a result  of  recognizing  the tax
benefits   associated   with  net  operating   losses  acquired  in  prior  year
acquisitions.



<PAGE>

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


Risk Management

As a leading global investment banking company,  risk is an inherent part of the
Company's businesses.  Global markets, by their nature, are prone to uncertainty
and  subject  participants  to a variety of risks.  The  Company  has  developed
policies  and  procedures  to  identify,  measure and monitor  each of the risks
involved in its trading, brokerage and investment banking activities on a global
basis.  The principal  risks of Lehman Brothers are market,  credit,  liquidity,
legal and  operational  risks.  Risk Management is considered to be of paramount
importance.  The  Company  devotes  significant  resources  across  all  of  its
worldwide  trading  operations to the  measurement,  management  and analysis of
risk, including investments in personnel and technology.

The Company seeks to reduce risk through the  diversification of its businesses,
counterparties and activities in geographic  regions.  The Company  accomplishes
this  objective by  allocating  the usage of capital to each of its  businesses,
establishing  trading  limits for  individual  products  and traders and setting
credit limits for individual counterparties,  including regional concentrations.
The  Company  seeks to  achieve  adequate  returns  from each of its  businesses
commensurate with the risks that they assume.

Overall risk  management  policy is established by a Risk  Management  Committee
(the  "Committee")  comprised of the Chief  Executive  Officer,  the Global Risk
Manager,  the Chief Financial and Administrative  Officer, the Head of Equities,
the Head of Fixed Income, the Head of Global Sales and Research and the Co-Heads
of Investment Banking.  The Committee brings together senior management with the
sole intent of discussing  risk related  issues and provides an effective  forum
for managing risk at the highest levels within the Company.  The Committee meets
on a monthly  basis,  or more  frequently if required,  to discuss,  among other
matters,  significant  market  exposures,  concentrations  of  positions  (e.g.,
counterparty,  market risk),  potential new  transactions  or positions and risk
limit exceptions.

The Global Risk  Management  Group (the  "Group")  supports  the  Committee,  is
independent  of the trading  areas and reports  directly to the Chief  Executive
Officer.  The Group combines two departments,  credit risk management and market
risk  management,  into one unit. This  facilitates the analysis of counterparty
credit and  market  risk  exposures  and  leverages  personnel  and  information
technology  resources in a cost-efficient  manner.  The Group maintains staff in
each of the  Company's  regional  trading  centers  and has daily  contact  with
trading  staff at all levels  within the Company.  These  discussions  include a
review of trading positions and risk exposures.

Credit Risk.  Credit risk represents the possibility that a counterparty will be
unable  to  honor  its  contractual  obligations  to the  Company.  Credit  risk
management  is therefore an integral  component  of the  Company's  overall risk
management  framework.  The Credit Risk Management Department ("CRM Department")
has global  responsibility  for implementing  the Company's  overall credit risk
management framework.



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

The CRM Department  manages the credit exposure related to trading activities by
giving initial credit approval for counterparties, establishing credit limits by
counterparty,  country  and  industry  group  and  by  requiring  collateral  in
appropriate  circumstances.  In addition,  the CRM Department  strives to ensure
that  master  netting  agreements  are  obtained  whenever  possible.   The  CRM
Department  also  considers  the duration of  transactions  in making its credit
decisions,  along with the  potential  credit  exposure  for complex  derivative
transactions.  The CRM Department is responsible  for the continuous  monitoring
and  review  of   counterparty   credit   exposure  and   creditworthiness   and
recommending,  where appropriate,  credit  risk-related  valuation  adjustments.
Credit risk and related  valuation  adjustments  are  reviewed  periodically  to
ensure  that  they  remain   appropriate  in  light  of  market  events  or  the
counterparty's financial condition.

Valuation   adjustments  for  credit  risk  incorporate  business  and  economic
conditions, historical experience, concentrations,  estimates of expected losses
and the  character,  quality  and  performance  of  credit  sensitive  financial
instruments.

Market Risk. Market risk represents the potential change in value of a portfolio
of  financial   instruments  due  to  changes  in  market  rates,   prices,  and
volatilities.  Market risk  management  also is an  essential  component  of the
Company's  overall  risk  management  framework.   The  Market  Risk  Management
Department  ("MRM  Department") has global  responsibility  for implementing the
Company's  overall market risk management  framework.  It is responsible for the
preparation and  dissemination of risk reports,  developing and implementing the
firmwide  Risk   Management   Guidelines  and  evaluating   adherence  to  these
guidelines.   These   guidelines   provide  a  framework  for  risk   management
decision-making.  To that end, the MRM Department identifies and quantifies risk
exposures, develops limits, and reports and monitors these risks with respect to
the approved  limits.  The  identification  of material market risks inherent in
positions  includes,  but is not limited to, interest rate,  equity, and foreign
exchange risk  exposures.  In addition to these risks,  the MRM Department  also
evaluates liquidity risks, credit and sovereign concentrations.

The MRM Department utilizes  qualitative as well as quantitative  information in
managing  trading  risk,  believing  that a  combination  of the two  approaches
results in a more  robust and  complete  approach to the  management  of trading
risk. Quantitative information is developed from a variety of risk methodologies
based upon  established  statistical  principles.  To ensure high  standards  of
qualitative  analysis,  the MRM Department  has retained  seasoned risk managers
with the requisite experience and academic and professional credentials.

Market  risk is present in cash  products,  derivatives,  and  contingent  claim
structures   that  exhibit  linear  as  well  as  non-linear   profit  and  loss
sensitivity. The Company's exposure to market risk varies in accordance with the
volume of client driven  market-making  transactions,  the size of the Company's
proprietary and arbitrage positions, and the volatility of financial instruments
traded.  The Company seeks to mitigate,  whenever  possible,  excess market risk
exposures  through the use of futures and option  contracts and offsetting  cash
market instruments.



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

The Company participates globally in interest rate, equity, and foreign exchange
markets.  The Company's Fixed Income division has a broadly  diversified  market
presence  in  U.S.  and  foreign   government  bond  trading,   emerging  market
securities,  corporate debt (investment and non-investment  grade), money market
instruments, mortgages and mortgage-backed securities,  asset-backed securities,
municipal bonds, and interest rate derivatives.  The Company's Equities division
facilitates  domestic and foreign trading in equity  instruments,  indices,  and
related  derivatives.  The Company's foreign exchange businesses are involved in
trading  currencies  on a spot and forward  basis as well as through  derivative
products and contracts.

The Company incurs  short-term  interest rate risk when facilitating the orderly
flow  of  customer  transactions  through  the  maintenance  of  government  and
high-grade  corporate bond inventories.  Market-making in high yield instruments
exposes the Company to  additional  risk due to potential  variations  in credit
spreads.  Trading in  international  markets  exposes the Company to spread risk
between  the  term   structure  of  interest   rates  in  differing   countries.
Mortgage-related  securities  are subject to prepayment  risk and changes in the
level of interest rates.  Trading in derivatives and structured products exposes
the  Company to changes  in the level and  volatility  of  interest  rates.  The
Company  actively  manages  interest  rate risk through the use of interest rate
futures,  options,  swaps,  forwards,  and offsetting  cash market  instruments.
Inventory holdings, concentrations, and agings are monitored closely and used by
management to selectively hedge or liquidate undesirable exposures.

The Company is a significant  intermediary in the global equity markets,  making
markets  in  U.S.  and  non-U.S.  equity  securities,  including  common  stock,
convertible  debt,  exchange-traded  and OTC equity  options,  equity  swaps and
warrants.  These  activities  expose the  Company to market  risk as a result of
price and volatility  changes in its equity  inventory.  Inventory  holdings are
also subject to market risk resulting from  concentrations,  aging and liquidity
that may  adversely  impact  market  valuation.  Equity  market risk is actively
managed through the use of index futures, exchange-traded and OTC options, swaps
and cash  instruments.  Equity risk  exposures  are  aggregated  and reported to
management on a regular basis.

The Company enters into foreign exchange transactions in order to facilitate the
purchase and sale of non-dollar instruments,  including equity and interest rate
securities.  The Company is exposed to foreign  exchange risk on its holdings of
non-dollar  assets  and  liabilities.  The  Company  is active  in many  foreign
exchange  markets and has exposure to the euro,  Japanese  yen,  British  pound,
Swiss franc,  and Canadian dollar as well as a variety of developed and emerging
market currencies.  The Company hedges its risk exposures  primarily through the
use of currency forwards, swaps, futures, and options.

Value at Risk. For purposes of Securities and Exchange  Commission  ("SEC") risk
disclosure requirements,  the Company has performed an entity-wide value at risk
calculation of virtually all of the Company's trading  activities.  The value at
risk  calculation  measures the potential  loss in expected  revenues with a 95%
confidence  level. The methodology  incorporates  actual trading revenues over a
standardized 250-day historical period. A confidence level of 95% implies, on

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

average,  that daily  trading  revenues  or losses will  exceed  daily  expected
trading  revenues  by an amount  greater  than value at risk one out of every 20
trading days.

Average  value at risk  computed  in this  manner  was $28.3  million  and $18.6
million for the periods ended May 31, 1999 and November 30, 1998,  respectively.
Average value at risk  increased in 1999 compared to 1998 because of the extreme
market volatility during the August-October  1998 period.  Excluding the effects
of this  volatility,  average value at risk for the second quarter ended May 31,
1999 was $17 million.

Value at risk is one measurement of potential losses in revenues that may result
from adverse market  movements  over a specified  period of time with a selected
likelihood of occurrence.  Value at risk has substantial limitations,  including
its  reliance on  historical  performance  and data as valid  predictors  of the
future. Consequently, value at risk is only one of a number of tools the Company
utilizes in its daily risk management activities.

As discussed throughout  Management's Discussion and Analysis, the Company seeks
to reduce risk  through the  diversification  of its  businesses  and a focus on
customer flow  activities.  This  diversification  and focus,  combined with the
Company's risk management controls and processes, helps mitigate the net revenue
volatility  inherent in the Company's trading  activities.  Although  historical
performance is not  necessarily  indicative of future  performance,  the Company
believes  its focus on business  diversification  and customer  flow  activities
should continue to help mitigate the volatility of future net trading revenues.



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

Year 2000 Readiness Disclosure

The year 2000 issue  originates from computer  programs and imbedded chips using
two digits rather than four to define the calendar year.  Computer programs that
have  date-sensitive  software  may  recognize a date using "00"as the year 1900
rather than the year 2000.

If not  addressed  and  completed on a timely  basis,  failure of the  Company's
computer  systems to  process  year 2000  related  data  correctly  could have a
material  adverse effect on the Company's  operations  and financial  condition.
Failures of this kind could,  for  example,  lead to  incomplete  or  inaccurate
accounting,  settlement  failures,  trade  processing  or  recording  errors  in
securities,  currencies,  commodities  or other  assets.  It could  also lead to
uncertainty  regarding  risk,  exposures and liquidity.  If not  addressed,  the
potential  risks  to  the  Company  include  financial  loss,  legal  liability,
interruption of business and regulatory actions.

The  Company  established  a team in 1996 to modify or replace and then test the
appropriate  software  and  equipment  to  ensure  that year  2000  issues  were
addressed.  The Company presently  believes that, with modifications to existing
software and  conversions to new software,  the year 2000 issue will be resolved
for all the Company's own systems worldwide.

In its approach to the year 2000 problem,  Lehman  Brothers has been guided by a
three-step methodology. The steps are:

o         Inventory and Assessment
o         Remediation
o         Testing

Inventory and assessment  consisted of initial technical and functional analysis
across the  Company's  applications.  Initial  analysis  identified  systems and
applications.  Each  application  was then  reviewed  and  classified  as highly
critical, critical or non-critical. This process is complete.

Remediation  is divided into three phases.  Applications  specified as year 2000
non-compliant  have been  analyzed to determine  business  impact and those that
have been  deemed  critical  were  targeted  for  remediation.  Selected  Lehman
Brothers mainframe  applications were sent to an outside vendor for remediation,
while the remaining  applications have been repaired internally.  Remediation of
critical applications was completed by the end of the second quarter of 1999.

All  remediated  applications  are tested for  non-year  2000  functionality  to
confirm  they still run  correctly  prior to year 2000  testing.  At the time of
remediation,  applications are logged into a change management system to further
ensure  any  additional  changes  are  monitored  and  re-tested  for year  2000
compliance.



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

Testing for year 2000  compliance  has also been  organized  into three  phases.
Phase one involves testing individual  applications or groups of applications on
mainframe or on distributed  platforms.  Consultants were engaged to assist with
the testing of distributed applications classified as highly critical. Phase two
involves real-time testing across platforms (integration  testing).  Phase three
involves testing applications between firms (external testing).

Each of these phases has been pursued in a worldwide  effort  coordinated in New
York,  London and Tokyo where project teams and segregated lab environments have
been established.

External  testing  itself is being  performed in three  steps.  "Point-to-point"
testing confirms that application  interfaces between the Company and individual
services and  utilities  function  correctly.  Point-to-point  testing  began in
February 1998. "Beta" testing for a product follows  Point-to-point  testing and
is a dress rehearsal for industrywide testing. Beta testing is only performed in
the U.S. Many of the markets are not providing  Industrywide  testing,  but they
are providing  some amount of end-to-end  testing,  where data is passed to more
than one exchange or utility.  Industrywide  testing follows beta testing as the
final external testing step.

In 1998, the Company participated in two Beta tests in the U.S., for the SIA and
for the Futures Industry Association (FIA). The Company has also participated in
the  SIA  Money  Market  Beta  Test,  the  Mortgage-Backed  Securities  Clearing
Corporation Test, the Participant Trust Company Mortgage Test and the Government
Securities  Clearing  Corporation Test, the SIA Market Data Beta Test.  Overseas
tests in which the Company has  participated  include the Central  Gilts  Office
(CGO) and CREST in the United Kingdom and the Singapore  International  Monetary
Exchange (SIMEX) test in Singapore.

In March and April of 1999,  the Company  participated  in the SIA  Industrywide
Test,  as well as the Stock  Loan  Test and SIA  Market  Data  Test in May.  The
Company has participated in a variety of  point-to-point  oversees tests in Hong
Kong and Tokyo. We are currently  participating in Industrywide testing in Japan
with a June 27 completion.  The Company has  participated in testing in Germany,
Italy,  U.K.,  Sweden,  and  France.  The  Company  is also  participating  in a
cooperative  test with Euroclear.  The Company is also  participating in Custody
2000 testing of cash and securities  settlement  systems with banks in Italy and
Poland.  Additional European tests are scheduled to October,  1999. All tests to
date have been successful.

The Company has taken a leading role in the industry's  efforts to deal with the
year  2000  issue  by  actively   participating  and  in  some  cases,  leading,
industrywide   testing  efforts.   Lehman  Brothers  chaired  the  Participants'
Industrywide  Testing  Subcommittee of the Securities Industry Association (SIA)
which,  with partners such as exchanges,  depositories,  market data vendors and
buy-side  firms,  set up, refined and  coordinated  industrywide  testing in the
United  States.  Industrywide  testing  is the forum in which  firms  within the
financial  industry test the applications that transfer data between them. These
tests started in March 1999 and are expected to be completed in July, 1999.

<PAGE>

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

In addition to its leadership in U.S. testing efforts, through membership in the
Executive  Committee of Global 2000, a group of  international  financial firms,
the Company is  participating  in the coordination of global year 2000 readiness
in the  financial  community.  The Company is also pursuing  separate  point-to-
point  testing with firms not  participating  in  industrywide  testing.  Lehman
Brothers also serves as a member of the Custody 2000 Working Group whose goal is
to assist the financial  community in the  assessment of year 2000  readiness of
custodians in a variety of global  markets.  The Custody 2000 Working Group will
also conduct  proxy  testing of selected  sub-custodians  in a number of markets
globally.

Year 2000 also  affects  building  and  infrastructure  systems.  The Company is
engaged in a global effort to address facilities issues.  Critical areas include
facilities  components such as building management systems,  elevators,  heating
systems,  security  and  fire  alarm  systems,  electrical  and  other  building
services.  Facilities  staff has surveyed and  continues to test  equipment  and
components  and,  with the Third Party  Vendor  team,  is working to ensure that
vendors and suppliers are year 2000 ready.

However, even if these changes are successful,  the Company remains at risk from
year 2000 failures caused by third parties. Externally, the Company is an active
participant in the SIA Third Party Vendor Committee.  Internally, the Company is
evaluating efforts of key counterparties,  banks, exchanges, agencies, utilities
and suppliers,  among others, to assess and remediate their year 2000 issues. As
part of this effort,  the Third Party Vendor team has  inventoried  and has sent
surveys to vendors  whose  software and  hardware  products the Company uses and
whose services the Company employs to determine  their year 2000 readiness.  The
team is also testing critical software and hardware products to ensure year 2000
readiness. To date the Company has received information from 99% of its vendors,
including  overseas  vendors whose year 2000 awareness seems to be less advanced
than in the United States.

Examples of problems  that could  result from the failure by third  parties with
whom the Company interacts to remediate year 2000 bugs include:  (i) in the case
of  exchanges  and clearing  agents,  funding  disruptions,  failure to trade in
certain markets and settlement failures;  (ii) in the case of counterparties and
clients,  accounting and financial difficulties to those parties that may expose
the Company to  increased  credit risk and lost  business;  (iii) in the case of
vendors, service failures such as power, telecommunications, elevator operations
and  loss of  security  access  control;  (iv) in the case of  banks  and  other
lenders, the potential for liquidity stress due to disruptions to funding flows;
and, (v) in the case of data  providers,  inaccurate or out of date  information
that would impair the Company's  ability to perform  critical  functions such as
pricing securities and currencies.

Additionally, general uncertainty regarding the success of remediation may cause
many market  participants to reduce their market activities  temporarily as they
address  and assess  their year 2000  efforts  in 1999.  This could  result in a
general  reduction in market  activities and revenue  opportunities in late 1999
and early 2000. Management cannot predict the magnitude of any such reduction or
its impact on the Company 's financial  results.  However,  the  Company's  Risk
Management  Department  continues to evaluate third party and credit risks posed
by year 2000.


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

Recognizing  the  uncertainty  of  external  dependencies,  the  Company is also
preparing a contingency  plan that  identifies  potential  problems,  actions to
minimize the  likelihood of them occurring and action plans to be invoked should
they occur.  The plan  includes  backup  processes  that do not rely on computer
systems,  where appropriate.  The base contingency plan was finalized at the end
of April 1999. The Company's business units continue to review and fine tune the
contingency plan and to respond to new information about year 2000 risks as such
information becomes available.

However,  as stated  above,  there can be no  guarantee  or  assurance  that the
systems  of  other  companies  on  which  the  Company's  systems  rely  will be
remediated in a timely manner. This or a failure to remediate by another company
or a remediation  that is incompatible  with the Company's  systems could have a
material adverse effect on the Company.

The  Company  has  established  an  internal  auditing  plan to  ensure  ongoing
compliance of tested applications.

The  Company's  total year 2000  project  cost is based on  presently  available
information.  The total  remaining cost of the year 2000 project is estimated at
approximately $22 million,  which will be funded through operating cash flow and
expensed  as incurred  over the next one year.  The  Company  has  incurred  and
expensed approximately $16 million in 1997, $31 million in 1998, and $19 million
through May 31, 1999, related to the year 2000 project.

The costs of year 2000 testing,  modifications  and/or replacements and the date
on which the  Company  plans to complete  the project are based on  management's
best  estimates.  These  estimates  were derived using  numerous  assumptions of
future events including the continued  availability of certain resources,  third
party modification plans and other factors.

New Accounting Standards

In June 1997,  the  Financial  Accounting  Standards  Board (the "FASB")  issued
Statement of Financial  Accounting Standards ("SFAS") No. 131 "Disclosures about
Segments of an Enterprise  and Related  Information."  SFAS No. 131 is effective
for the Company in Fiscal 1999 and establishes standards for related disclosures
about products and services,  geographic areas and major customers.  The Company
will adopt SFAS No. 131 in its 1999 Annual Report.

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments  and Hedging  Activities",  which  requires  all  derivatives  to be
recorded on the balance sheet at fair value. In June 1999, the FASB extended the
implementation  date of SFAS No. 133 by one year. As a result, SFAS No. 133 will
now be effective  for the Company on December 1, 2000  (Fiscal  Year 2001).  The
expected  impact of adoption on the Company's  results of operations has not yet
been  determined,  however  it is not  likely to be  material  since most of the
Company's derivatives are carried at fair value.


<PAGE>



                 LEHMAN BROTHERS HOLDINGS INC. and SUSBSIDIARIES

                           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.

County of Orange et al. v. Bear Stearns & Co. et al.  (Reported in Holdings'
Annual Report on Form 10-K)

         On June 29, 1999, the district court entered final orders approving the
settlement   reached   between  the  County  and  the  remaining   broker-dealer
defendants.  This settlement finally resolves all of the County's claims against
the Company.


Bamaodah v. E.F. Hutton & Company Inc.  (Reported in Holdings' Annual Report on
Form 10-K)

         The hearing scheduled  for April,  1999 has been  adjourned to October,
1999.

Actions Relating to National Association of Securities Dealers Automated
Quotations System ("NASDAQ") Market Maker Antitrust and Securities Litigation
(Reported in Holdings' Annual Report on Form 10-K)

         Two appeals from the Final  Judgment and Order of Dismissal were filed.
One was  withdrawn.  The other was  dismissed  by the  Second  Circuit  Court of
Appeals on July 8, 1999.



<PAGE>


Easton & Co. v. Mutual Benefit Life Insurance Co., et al., Easton & Co. v.
Lehman Brothers Inc.  (Reported In Holdings' Annual Report on Form 10-K)

         On May 25, 1999, the Court signed an Order and Final Judgment approving
the settlements reached in these two consolidated class actions.


Corporacion Nacional del Cobre de Chile v. Lehman Brothers Inc., Lehman Brothers
Commercial Corp., Lehman Brothers Commodities Ltd. and Lehman Brothers Holdings
Inc.

         On April 29, 1999,  Corporacion Nacional del Cobre de Chile ("Codelco")
filed an  Amended  Statement  of  Claim  against  Holdings  and  certain  of its
subsidiaries in a proceeding  before the American  Arbitration  Association.  In
connection  with the metals trading  conducted by Codelco's chief metals trader,
Juan Pablo Davila,  the Amended  Statement of Claim asserts the following claims
against Lehman Brothers:  common law fraud, aiding and abetting fraud, breach of
fiduciary  duty,  aiding and  abetting  a breach of  fiduciary  duty,  breach of
contract,  and  breach  of duty of good  faith  and fair  dealing.  The  Amended
Statement  of Claim seeks  damages in the amount of $48  million  for  Codelco's
alleged trading losses with Lehman Brothers, additional amounts to be determined
by the arbitrators for Codelco's  losses with other brokers  allegedly caused by
Lehman's  misconduct,  plus punitive  damages and  attorneys'  fees.




<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:

         12.1     Computation in Support of Ratio of Earnings to Fixed Charges

         12.2     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 April 20, 1999,  Item 7.
         2. Form 8-K dated June 22, 1999, Items 5 and 7.
         3. Form 8-K dated July 7, 1999, Item 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, 1999                       By:    /s/ John Cecil
                                                       -------------------------
                                                    Chief Financial and
                                                    Administrative Officer
                                                   (Principal Financial Officer)



<PAGE>


                                  EXHIBIT INDEX



Exhibit No.       Exhibit

Exhibit 12.1      Computation in Support of Ratio of Earnings to Fixed Charges

Exhibit 12.2      Computation in Support of Ratio of Earnings to Combined Fixed
                  Charges and Preferred Dividends

Exhibit 27        Financial Data Schedule



<PAGE>




                                                                   Exhibit 12.1



                 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          For the
                                         Eleven         Twelve          Twelve        Twelve           Twelve            Six
                                         Months      Months Ended    Months Ended  Months Ended     Months Ended    Months Ended
                                         Ended       November 30     November 30    November 30     November 30        May 31
                                      November 30        1995            1996          1997             1998            1999
                                          1994
                                      -------------  -------------   ------------- --------------   -------------   --------------
Fixed Charges:
  Interest expense:
<S>                                    <C>           <C>             <C>           <C>              <C>              <C>
     Subordinated indebtedness         $   158       $     206       $    220      $     240        $     245        $   148
     Bank loans and other
borrowings*                              6,294          10,199         10,596         12,770           15,536          6,803
     Interest component of rentals
of     office and equipment                 42              44             34             32               32             16
  Other adjustments**                        4              28             16              9               15             34
                                      =============  =============   ============= ==============   =============   ==============
   TOTAL (A)                            $6,498         $10,477        $10,866        $13,051          $15,828         $7,001
                                      =============  =============   ============= ==============   =============   ==============

Earnings:
   Pretax income (loss) from
continuing operations                  $   193       $     369       $     637     $     937        $   1,052        $   775
   Fixed charges                         6,498          10,477         10,866         13,051           15,828          7,001
   Other adjustments***                     (4)            (28)           (14)            (8)             (15)           (34)
                                      =============  =============   ============= ==============   =============   ==============
   TOTAL (B)                            $6,687         $10,818        $11,489        $13,980          $16,865         $7,742
                                      =============  =============   ============= ==============   =============   ==============
(B/A)                                     1.03            1.03           1.06           1.07             1.07           1.11

</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.


<PAGE>


                                                                   Exhibit 12.2



                 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        For the
                                        Eleven          Twelve           Twelve          Twelve         Twelve          Six
                                        Months       Months Ended     Months Ended    Months Ended   Months Ended     Months
                                        Ended         November 30     November 30      November 30   November 30       Ended
                                     November 30         1995             1996            1997           1998         May 31
                                         1994                                                                          1999
                                     -------------   --------------   -------------   -------------  -------------  ------------
Combined Fixed Charges and
Preferred Dividends:
    Interest expense:
<S>                                    <C>            <C>              <C>            <C>            <C>             <C>
     Subordinated indebtedness         $  158         $    206         $    220       $      240     $     245       $   148
     Bank loans and other
borrowings*                             6,294           10,199           10,596         12,770         15,536          6,803
     Interest component of rentals
of       office and equipment              42               44               34             32             32             16
    Other adjustments**                     4               28               16              9             15             34
                                     -------------   --------------   -------------   -------------  -------------  ------------
    Total fixed charges                 6,498           10,477           10,866         13,051         15,828          7,001
    Preferred dividends (tax
equivalent basis)                          58               64               58            109            124            104
                                     =============   ==============   =============   =============  =============  ============
    TOTAL (A)                          $6,556          $10,541          $10,924        $13,160        $15,952         $7,105
                                     =============   ==============   =============   =============  =============  ============

Earnings:
    Pretax income (loss) from
continuing operations                 $   193         $    369        $     637       $     937      $  1,052        $   775
    Fixed charges                       6,498           10,477           10,866         13,051         15,828          7,001
    Other adjustments***                   (4)             (28)             (14)            (8)           (15)           (34)
                                     =============   ==============   =============   =============  =============  ============
    TOTAL (B)                          $6,687          $10,818          $11,489        $13,980        $16,865         $7,742
                                     =============   ==============   =============   =============  =============  ============
(B/A)                                    1.02             1.03             1.05           1.06           1.06           1.09


</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.







<TABLE> <S> <C>


<ARTICLE>                                           BD
<LEGEND>
     This schedule contains summary  financial information  extracted  from  the
Company's  Consolidated  Statement  of  Financial  Condition  at  May  31,  1999
(Unaudited)  and the  Consolidated  Statement of Income for the six months ended
May 31, 1999  (Unaudited)  and is qualified in its entirety by reference to such
financial statements.  Amounts are in millions, except for e.p.s. amounts.
</LEGEND>


<S>                                            <C>
<PERIOD-TYPE>                                  6-MOS
<FISCAL-YEAR-END>                              NOV-30-1999
<PERIOD-START>                                 DEC-01-1998
<PERIOD-END>                                   MAY-31-1999
<CASH>                                         4,920
<RECEIVABLES>                                  12,873
<SECURITIES-RESALE>                            62,721
<SECURITIES-BORROWED>                          22,315
<INSTRUMENTS-OWNED>                            86,874
<PP&E>                                         493
<TOTAL-ASSETS>                                 191,543
<SHORT-TERM>                                   7,166
<PAYABLES>                                     12,185
<REPOS-SOLD>                                   90,699
<SECURITIES-LOANED>                            5,384
<INSTRUMENTS-SOLD>                             41,194
<LONG-TERM>                                    28,462
                          710
                                    808
<COMMON>                                       12
<OTHER-SE>                                     4,923
<TOTAL-LIABILITY-AND-EQUITY>                   191,543
<TRADING-REVENUE>                              1,189
<INTEREST-DIVIDENDS>                           7,208
<COMMISSIONS>                                  314
<INVESTMENT-BANKING-REVENUES>                  788
<FEE-REVENUE>                                  0
<INTEREST-EXPENSE>                             6,950
<COMPENSATION>                                 1,305
<INCOME-PRETAX>                                775
<INCOME-PRE-EXTRAORDINARY>                     540
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   540
<EPS-BASIC>                                  3.82
<EPS-DILUTED>                                  3.66



</TABLE>


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