================================================================================


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q
(Mark one)

     |X|         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended February 28, 2001

                                       OR

     |_|         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

          For the transition period from ____________ to ____________

                          Commission file number 1-9466

                          Lehman Brothers Holdings Inc.
             (Exact name of registrant as specified in its charter)

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

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

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


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 March 31, 2001,  246,491,672 shares of the Registrant's  Common Stock, par
value $0.10 per share, were outstanding.





                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                                    FORM 10-Q

                     FOR THE QUARTER ENDED FEBRUARY 28, 2001

                                      INDEX


Part I.                 FINANCIAL INFORMATION                          Page
                                                                       Number

Item 1. Financial Statements - (unaudited)

Consolidated Statement of Income -
Three Months Ended
February 28, 2001 and February 29, 2000..............................        3

Consolidated Statement of Financial Condition -
February 28, 2001 and November 30, 2000..............................        4

Consolidated Statement of Cash Flows -
Three Months Ended
February 28, 2001 and February 29, 2000..............................        6

Notes to Consolidated Financial Statements...........................        8

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations...............       15

Part II.                 OTHER INFORMATION

Item 1.   Legal Proceedings..........................................        27

Item 4.   Submission of Matters to a Vote of Security Holders.........       28

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

   Signature     .....................................................       31

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

   Exhibits
                                       2




                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                         PART I - FINANCIAL INFORMATION

ITEM 1.                    Financial Statements

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


                                                    Three months ended
                                           -------------------------------------
                                             February 28          February 29
                                                2001                 2000
                                           ----------------     ----------------

 Revenues
      Principal transactions                       $   998        $ 1,114
      Investment banking                               483            602
      Commissions                                      278            229
      Interest and dividends                         4,981          4,313
      Other                                             12             82
                                                  ----------   -------------
          Total revenues                             6,752          6,340
 Interest expense                                    4,869          4,138
                                                  ------------ ---------------
          Net revenues                               1,883          2,202
                                                  ------------ ---------------
 Non-interest expenses
      Compensation and benefits                        960          1,145
      Technology and communications                    112             84
      Brokerage and clearance                           77             58
      Business development                              50             35
      Professional fees                                 47             32
      Occupancy                                         41             30
      Other                                             23             24
                                                  ------------ ---------------
          Total non-interest expenses                1,310          1,408
                                                  ------------ ---------------
 Income from operations before taxes and
   dividends on trust preferred securities             573            794
      Provision for income taxes                       172            239
      Dividends on trust preferred securities           14             14
                                                  ------------ ---------------
 Net income                                         $  387        $   541
                                                  ============ ===============
 Net income applicable to common stock              $  375        $   482
                                                  ============ ===============



 Earnings per common share
      Basic                                         $  1.52       $  1.96
                                                  ============ ===============
      Diluted                                       $  1.39       $  1.84
                                                  ============ ===============





                    See notes to consolidated financial statements.

                                       3




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




                                                                                   February 28            November 30
                                                                                      2001                   2000
                                                                                ------------------     ------------------
                                                                                                     
ASSETS
Cash and cash equivalents                                                         $    2,535             $     5,160

Cash and securities segregated and on deposit for regulatory and
  other purposes                                                                       3,288                   2,434

Securities and other financial instruments owned:
     Governments and agencies                                                         29,320                  27,381
     Mortgages and mortgage-backed                                                    29,049                  24,670
     Corporate equities                                                               24,583                  24,042
     Corporate debt and other                                                         17,634                  16,098
     Derivatives and other contractual agreements                                     12,154                   9,583
     Certificates of deposit and other money market instruments                        1,676                   3,433
                                                                                ------------------     ------------------
                                                                                     114,416                 105,207
                                                                                ------------------     ------------------

Collateralized short-term agreements:
     Securities purchased under agreements to resell                                  80,521                  81,242
     Securities borrowed                                                              18,801                  17,618

Receivables:
     Brokers, dealers and clearing organizations                                       2,969                   1,662
     Customers                                                                         9,636                   7,585
     Others                                                                            1,145                   1,135

Property, equipment and leasehold improvements (net of
  accumulated depreciation and amortization of $865 in 2001and
  $855 in 2000)
                                                                                         755                     671

Other assets                                                                           2,044                    1,826

Excess of cost over fair value of net assets acquired (net of
  accumulated amortization of $141 in 2001 and $138 in 2000)                             177                      180
                                                                                ------------------     ------------------

     Total assets                                                                  $ 236,287               $ 224,720
                                                                                ==================     ==================


                See notes to consolidated financial statements.
                                       4





                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES
            CONSOLIDATED STATEMENT of FINANCIAL CONDITION - (Continued)
                                   (Unaudited)
                        (In millions, except share data)





                                                                                         February 28           November 30
                                                                                             2001                 2000
                                                                                       -----------------    ------------------
                                                                                                          
LIABILITIES AND STOCKHOLDERS' EQUITY
Commercial paper and short-term debt                                                     $   4,871            $    5,800
Securities and other financial instruments sold but not yet purchased:
     Governments and agencies                                                               14,801                14,998
     Corporate equities                                                                     13,441                 6,623
     Derivatives and other contractual agreements                                           10,765                 8,568
     Corporate debt and other                                                                5,749                 5,096
                                                                                       -----------------    ------------------
                                                                                            44,756                35,285
                                                                                       -----------------    ------------------
Collateralized short-term financing:
     Securities sold under agreements to repurchase                                        106,895               110,225
     Securities loaned                                                                      10,139                 7,242
Payables:
     Brokers, dealers and clearing organizations                                             2,126                 1,922
     Customers                                                                              14,237                11,637
Accrued liabilities and other payables                                                       8,494                 8,735
Long-term debt:
     Senior notes                                                                           33,374                32,106
     Subordinated indebtedness                                                               2,938                 3,127
                                                                                       -----------------    ------------------
         Total liabilities                                                                 227,830               216,079
                                                                                       -----------------    ------------------

Commitments and contingencies

Preferred securities subject to mandatory redemption                                           710                   860

STOCKHOLDERS' EQUITY
Preferred stock                                                                                 700                  700
Common stock, $0.10 par value; 300,000,000 shares authorized;
  Shares issued:  253,647,415 in 2001 and 251,629,126 in 2000;
  Shares outstanding:  247,321,056 in 2001 and 236,395,332 in 2000                              25                    25
Additional paid-in capital                                                                   3,059                 3,589
Accumulated other comprehensive income (net of tax)                                            (10)                   (8)
Retained earnings                                                                            4,069                 3,713
Other stockholders' equity, net                                                                312                   597
Common stock in treasury, at cost:  6,326,359 shares in 2001 and
  15,233,794 shares in 2000                                                                   (408)                 (835)
                                                                                      -----------------     ------------------

         Total stockholders' equity                                                           7,747                7,781
                                                                                       -----------------    ------------------

         Total liabilities and stockholders' equity                                        $236,287             $224,720
                                                                                       =================    ==================


             See notes to consolidated financial statements.
                                       5



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





                                                                                            Three months ended
                                                                                   --------------------------------------
                                                                                     February 28           February 29
                                                                                         2001                 2000
                                                                                   -----------------     ----------------
                                                                                                       
CASH FLOWS FROM OPERATING ACTIVITES
Net income                                                                               $ 387           $       541
Adjustments to reconcile net income to net cash provided by
 operating activities:
     Depreciation and amortization                                                          38                    24
     Compensation payable in common stock                                                  127                    77
     Other adjustments                                                                      17                    12
Net change in:
     Cash and securities segregated                                                       (854)               (1,188)
     Securities and other financial instruments owned                                   (8,377)               (3,509)
     Securities borrowed                                                                (1,183)               (4,542)
     Receivables from brokers, dealers and clearing organizations                       (1,307)                  181
     Receivables from customers                                                         (2,051)                 (520)
     Securities and other financial instruments sold but not yet
     purchased                                                                           9,471                12,268
     Securities loaned                                                                   2,897                   380
     Payables to brokers, dealers and clearing organizations                               204                   470
     Payables to customers                                                               2,600                 1,810
     Accrued liabilities and other payables                                               (249)                1,208
     Other operating assets and liabilities, net                                          (128)                 (213)
                                                                                   -----------------     ----------------


         Net cash provided by operating activities                                     $ 1,592               $ 6,999
                                                                                   -----------------     ----------------



             See notes to consolidated financial statements.
                                       6




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



                                                                                            Three months ended
                                                                                   -------------------------------------
                                                                                     February 28          February 29
                                                                                        2001                 2000
                                                                                   ----------------     ----------------
                                                                                                      
CASH FLOWS FROM FINANCING ACTIVITES
Proceeds from issuances of senior notes                                                $ 2,485              $ 3,776
Principal payments of senior notes                                                      (2,059)              (1,914)
Principal payments of sub debt                                                            (194)                   -
Net payments from commercial paper and short-term debt                                    (929)                 349
Resale agreements net of repurchase agreements                                          (2,609)             (11,317)
Payments for treasury stock purchases                                                     (679)                (112)
Dividends paid                                                                             (30)                 (73)
Issuances of common stock                                                                   26                    -
Redemption of preferred stock                                                             (100)                 (88)
Issuances of trust preferred securities, net of issuance costs
                                                                                   ----------------     ----------------
       Net cash used in financing activities                                            (4,089)              (9,379)
                                                                                   ----------------     ----------------

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property, equipment and leasehold improvements                               (128)                 (17)
                                                                                   ----------------     ----------------
       Net cash used in investing activities                                              (128)                 (17)
                                                                                   ----------------     ----------------
       Net change in cash and cash equivalents                                          (2,625)              (2,397)
                                                                                   ----------------     ----------------
Cash and cash equivalents, beginning of period                                           5,160                5,186
                                                                                   ----------------     ----------------

       Cash and cash equivalents, end of period                                        $ 2,535              $ 2,789
                                                                                   ================     ================


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (in millions)

Interest paid totaled $5,006 and $4,226 for the three months ended February 28,
2001 and February 29, 2000, respectively. Income taxes paid  totaled $137 and
$59 for the three months ended  February 28, 2001 and February 29, 2000,
respectively.


                See notes to consolidated financial statements.
                                       7



                 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 incorporated by reference in the Company's Annual Report on
Form 10-K for the twelve months ended  November 30, 2000 (the "Form 10-K").  The
Consolidated  Statement of Financial  Condition at November 30, 2000 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 three months  ended  February 28,  2001,  the Company  issued  $2,485
million  of  long-term  debt  (all of which  were  senior  notes).  Of the total
issuances  during the period,  $1,028 million were U.S.  dollar fixed rate, $714
million were U.S.  dollar  floating  rate,  $11 million  were  foreign  currency
denominated  fixed rate,  and $733  million were  foreign  currency  denominated
floating rate.  These  issuances were  primarily  utilized to refinance  current
maturities   of  long-term   debt  in  2001  and  to  increase   total   capital
(stockholders'  equity,  long-term  debt and  preferred  securities  subject  to
mandatory redemption).

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  denominated
new issuances  totaling $744 million,  $477 million were effectively  swapped to
U.S.  Dollars,  with the remainder  match funding foreign  currency  denominated
capital needs.

The Company had $2,253  million of long-term debt mature during the three months
ended February 28, 2001.

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 February 28, 2001,  LBI's  regulatory net capital,  as defined,  of
$2,038 million exceeded the minimum requirement by $1,895 million.

                                       8


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 February  28, 2001,  LBIE's  financial  resources  of  approximately
$2,361 million exceeded the minimum  requirement by approximately  $544 million.
Lehman Brothers Japan Inc.'s Tokyo branch, a regulated broker-dealer, is subject
to the capital requirements of the Financial Services Agency and at February 28,
2001, had net capital of approximately $348 million which was approximately $105
million in excess of the specified  levels  required.  Lehman Brothers Bank, FSB
(the  "Bank"),  the  Company's  thrift  subsidiary is regulated by the Office of
Thrift Supervision ("OTS"). The Bank exceeds all regulatory capital requirements
and  is  considered  well   capitalized  by  the  OTS.  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 February 28,
2001,  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 February 28, 2001,  LBFP and LBDP each had capital which  exceeded
the requirement of the most stringent rating agency by approximately $51 million
and $25 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:

Effective   December  1,  2000,  the  Company  adopted  Statement  of  Financial
Accounting Standard ("SFAS") No. 133, "Accounting for Derivative Instruments and
Hedging  Activities,"  as  amended  by SFAS No.  138,  "Accounting  for  Certain
Derivative  Instruments and Certain Hedging Activities," which requires that all
derivative  instruments be reported on the  consolidated  statement of financial
condition  at  fair  value  and   establishes   criteria  for   designation  and
effectiveness  of hedging  relationships.  The  adoption of SFAS No. 133 did not
have a material  effect on the  Company's  consolidated  statement  of financial
condition or the results of operations.

Most of the  Company's  derivative  transactions  are  entered  into for trading
related  activities  for which the  adoption  of SFAS No. 133 had no  accounting
impact. The Company's trading related derivative activities are marked-to-market
through earnings as a component of Principal  Transactions revenues. The Company
also utilizes  derivatives for non-trading purposes as an end user to modify the
market risk exposures of certain  assets and  liabilities.  In this regard,  the
Company primarily enters into fair value hedges utilizing interest rate swaps to
convert a substantial  portion of the Company's  fixed rate  long-term  debt and
certain  term fixed rate secured  financing  activities  to a floating  interest
rate.  The  ineffective  portion  of the fair  value  hedges  were  included  in
"Interest  Expense" on the consolidated  statement of income and were immaterial
for the three months ended February 28, 2001.

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).  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

                                       9




valuation  adjustments  represent estimates of expected losses which incorporate
business and economic conditions, historical experience, concentrations, 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 of the  Company's
trading-related  derivative  activities.  Assets and  liabilities  represent net
unrealized  gains (amounts  receivable from  counterparties)  and net unrealized
losses (amounts payable to counterparties), respectively.



                                                                   Fair Value*                        Fair Value*
                                                                February 28, 2001                  November 30, 2000
                                                         --------------------------------- ----------------------------------
(in millions)                                               Assets          Liabilities       Assets           Liabilities
- -------------------------------------------------------- -------------- -- --------------- -------------- --- ---------------
                                                                                                       
Interest rate and currency swaps and options
  (including caps, collars and floors)                     $   6,004            $ 4,711        $ 4,349           $   3,390
Foreign exchange forward contracts and
  options                                                      1,195              1,401            902               1,361
Other fixed income securities contracts
  (including options and TBAs)                                   387                350            496                 418
Equity contracts (including equity swaps,
   warrants and options)                                       4,568              4,303          3,836               3,399
                                                         -------------- -- --------------- -------------- --- ---------------

         Total                                              $ 12,154           $ 10,765        $ 9,583             $ 8,568
                                                         -------------- -- --------------- -------------- --- ---------------


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

Assets   included   in   the   table   above   represent   the   Company's   net
receivable/payable  for derivative financial instruments before consideration of
collateral. Included within the $12,154 million fair value of assets at February
28, 2001 was $10,348 million related to swaps and other OTC contracts and $1,806
million related to exchange-traded option and warrant contracts. Included within
the $9,583  million fair value of assets at November 30, 2000 was $8,643 million
related  to  swaps  and  other  OTC  contracts  and  $940  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 $7,566 million at February 28, 2001,  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 February 28, 2001 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.




   Counterparty              S&P/Moody's                 Net Credit
   Risk Rating               Equivalent                   Exposure
   -----------               ----------                   --------
        1                      AAA/Aaa                      18%
        2                 AA-/Aa3 or higher                 29%
        3                  A-/A3 or higher                  31%
        4                BBB-/Baa3 or higher                15%
        5                 BB-/Ba3 or higher                  6%
        6                  B+/B1 or lower                    1%



                                       10




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, exchange clearinghouses require
counterparties  to futures  contracts to post margin upon the origination of all
contracts  and for any changes in the market  value of the  contracts 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,  incorporated by reference 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 $3.2 billion at
February 28, 2001 and November 30, 2000. 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.

In addition,  the Company,  through its high grade and high yield sales, trading
and  underwriting  activities,  makes  commitments  to  extend  credit  in  loan
syndication  transactions  and then  participates  out a significant  portion of
these commitments.  The Company had lending  commitments to high grade borrowers
of $5.4  billion and $4.4  billion at February  28, 2001 and  November 30, 2000,
respectively.  In addition,  lending commitments to high yield borrowers totaled
$1.1  billion and $1.3  billion at  February  28, 2001 and  November  30,  2000,
respectively.  All of these  commitments  and any  related  draw  downs of these
facilities  are typically  secured  against the  borrowers'  assets,  have fixed
maturity  dates,  and are  generally  contingent  upon certain  representations,
warranties  and  contractual  conditions  applicable  to  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.

At February  28, 2001 and  November 30,  2000,  the Company had  commitments  to
invest up to $609 million and $357 million,  respectively,  directly and through
partnerships in private equity related  investments.  These  commitments will be
funded  as  required  through  the  end of the  respective  investment  periods,
principally expiring in 2004.

In the normal course of its business,  the Company has been named a defendant in
a number of  lawsuits  and other  legal  proceedings.  Although  there can be no
assurances as to the ultimate  outcome,  the Company has denied,  or believes it
has a  meritorious  defense and will deny,  liability in all  significant  cases
pending  against it, and intends to defend  vigorously each such case, and based
on  information  currently  available  and  established  reserves,  the  Company
believes  that the eventual  outcome of the actions  against it will not, in the
aggregate, have a material adverse effect on the consolidated financial position
or results of operations of the Company.

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

                                       11



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, incorporated by reference in the Form 10-K.

6.       Segments

The Company operates in three segments: Investment Banking, Capital Markets and
Client Services.

The Investment Banking Division provides advice to corporate,  institutional and
government  clients  throughout  the world on  mergers,  acquisitions  and other
financial matters.  The Division also raises capital for clients by underwriting
public and private offerings of debt and equity securities.

The  Capital  Markets  Division  includes  the  Company's  institutional  sales,
trading,  research and financing  activities in equity and fixed income cash and
derivatives products. Through the Division, the Company is a global market-maker
in numerous equity and fixed income products, including U.S., European and Asian
equities,  government and agency  securities,  money market products,  corporate
high  grade,   high  yield  and  emerging  market   securities,   mortgage-  and
asset-backed securities,  municipal securities, bank loans, foreign exchange and
derivatives  products.  The Division also includes the Company's  risk arbitrage
and secured financing businesses,  as well as, realized and unrealized gains and
losses related to the Company's direct private equity investments. The financing
business  manages the Company's equity and fixed income matched book activities,
supplies secured financing to institutional clients and customers,  and provides
secured funding for the Company's inventory of equity and fixed income products.

Client Services  revenues reflect earnings from the Company's private client and
private  equity  businesses.  Private  client  revenues  reflect  the  Company's
high-net-worth  retail customer flow activities as well as asset management fees
earned from these clients.  Private equity  revenues  include the management and
incentive fees earned in the Company's role as general  partner for  twenty-four
private equity partnerships.

Certain prior period segment information has been reclassified to conform to the
current period presentation.

The  Company's  segment  information  for the first  quarter of 2001 and 2000 is
presented below and was developed  consistent with the accounting  policies used
to prepare the Company's consolidated financial statements.



 (in millions)                         Investment             Capital             Client

                                         Banking              Markets            Services                Total
                                    ------------------     --------------    -----------------     ------------------
                                                                                                 
February 28, 2001

Net revenue                                     $ 471            $ 1,208             $ 204                   $ 1,883
                                    ==================     ==============    =================     ==================
Earnings before taxes (1)                        $ 75              $ 451            $   47                     $ 573
                                    ==================     ==============    =================     ==================
Segment assets (billions)                        $1.4            $ 226.8            $  8.1                   $ 236.3
                                    ==================     ==============    =================     ==================

February 29, 2000

Net revenue                                     $ 593            $ 1,339             $ 270                   $ 2,202
                                    ==================     ==============    =================     ==================
Earnings before taxes (1)                       $ 179              $ 506             $ 109                     $ 794
                                    ==================     ==============    =================     ==================

Segment assets (billions)                        $0.8            $ 204.9            $  8.2                   $ 213.9
                                    ==================     ==============    =================     ==================


(1)      And before dividends on preferred securities.

                                       12



The following are net revenues by geographic region:

                                  February 28           February 29
(in millions)                        2001                   2000
                               ------------------    -------------------

Americas                             $ 1,232               $ 1,245
Europe                                   519                   704
Asia Pacific and other                   132                   253
                               ------------------    -------------------

      Total                          $ 1,883               $ 2,202
                               ==================    ===================

The  following   information  describes  the  Company's  methods  of  allocating
consolidated  net revenues to geographic  regions.  Net revenues,  if syndicate,
trading or sales related,  have been  distributed  based upon the location where
the  primary  or  secondary   position  was  fundamentally   risk  managed;   if
fee-related, by the location of the senior coverage banker. In addition, certain
revenues  associated  with domestic  products and services  which  resulted from
relationships with international clients and customers have been reclassified as
international  revenues  using  an  allocation  consistent  with  the  Company's
internal reporting.

7.       Incentive Plans:

In February of 2001, the Company  transferred  16.0 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  offset by a
corresponding  decrease in additional  paid-in  capital and other  stockholders'
equity.  At February  28, 2001 and  November  30,  2000,  57.5  million and 42.4
million outstanding shares, respectively, were held in the RSU Trust.


                                       13




8.  Earnings Per Common Share:

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




                                                                                                Three Months Ended
                                                                                       --------------------------------------
                                                                                         February 28          February 29
                                                                                             2001                 2000
                                                                                                           
 Numerator:
   Net income                                                                               $387                 $541
   Preferred stock dividends                                                                 (12)                 (59)
                                                                                       -----------------    -----------------
   Numerator for basic earnings per share-income available to common
     stockholders                                                                            375                  482
   Convertible preferred stock dividends                                                       -                    2
                                                                                       -----------------    -----------------
   Numerator for diluted earnings per share-income available to common
     stock-holders (adjusted for assumed conversion of  preferred stock)                    $375                 $484
                                                                                       =================    =================
Denominator:
Denominator for basic earnings per share - weighted-average shares                         246.2                246.1
Effect of dilutive securities:
   Employee stock options                                                                   17.3                  9.8
   Employee restricted stock units                                                           7.2                  4.1
   Preferred shares assumed converted into common                                              -                  2.4
                                                                                       -----------------    -----------------
Dilutive potential common shares                                                            24.5                 16.3
                                                                                       -----------------    -----------------
   Denominator for diluted earnings per share - adjusted weighted-average
        shares                                                                              270.7                262.4
                                                                                       =================    =================

Basic earnings per share                                                                    $1.52                $1.96
                                                                                       =================    =================

Diluted earnings per share                                                                  $1.39                $1.84
                                                                                       =================    =================


For February 29, 2000, Convertible Voting Preferred shares were convertible into
common shares at a conversion price of approximately $61.50 per share.  However,
for purposes of calculating  diluted  earnings per share,  preferred shares were
assumed to be converted into common shares when basic earnings per share exceeds
preferred dividends per share obtainable upon conversion (approximately $0.77 on
a quarterly  basis).  During December 2000, the Company redeemed all outstanding
Convertible Voting Preferred shares.

                                       14




                 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.  As a result,  revenues and earnings  may vary  significantly  from
quarter to quarter and from year to year.

The marketplace  uncertainties  experienced in the second half of 2000 continued
into the first  quarter of 2001 as slower  consumer  spending  and  recessionary
fears  resulted  in  generally  weak  market  conditions.  In  response to these
conditions and to stimulate  growth,  the Federal Reserve lowered interest rates
during the first week of January by half of a percentage  point and by a further
half of a  percentage  point  during  the last week of  January.  Subsequent  to
quarter-end,  interest  rates  were  again  lowered  an  additional  half  of  a
percentage point on March 20, 2001.


In U.S.  equity  markets,  weak earnings  reported by  corporations  across most
market  sectors  led to  significantly  lower  returns  during the fiscal  first
quarter of 2001 when  compared  to the same  period a year ago.  The  Standard &
Poor's  500 Index was down 9% from the end of the fiscal  first  quarter of 2000
and 6% from the end of fiscal year 2000.  The NASDAQ  experienced  even  greater
volatility,  closing the fiscal first  quarter of 2001 at its lowest level in 26
months, down 54% from a year ago and 17% from November 30, 2000.


Internationally, world markets experienced the same slowing of growth as well as
intervention  by the major  regional  central  banks.  The Bank of  England  cut
interest rates during the period by a quarter of a percentage  point,  the first
reduction in almost two years.  In addition,  the Bank of Japan cut key interest
rates at the end of February  2001 in response  to  continued  slow growth and a
declining stock market, which closed the quarter at a 28-month low.

Global equity new issuances felt the impact of the market  downturns  during the
quarter.  Only nine initial  public  offerings  ("IPO")  were priced  during the
quarter, the lowest number in almost 10 years. IPO proceeds for the fiscal first
quarter of 2001 were $3.9 billion,  with two deals  accounting for more than 75%
of the amount,  according to Thomson Financial  Securities Data Corp.  ("TFSD").
This compares with 57 companies  that raised $7.5 billion during the same period
a year ago.

U.S.  fixed income  markets were strong during the fiscal first quarter of 2001,
as falling stock markets and lower interest rates led investors to interest rate
based and credit sensitive  products.  Yields on all U.S.  Treasury  maturities,
which move  inversely to price,  were at or near two-year  lows.  Credit spreads
generally  tightened  during the quarter.  Spreads at first  widened  during the
quarter,  then narrowed across most sectors as the quarter  progressed,  even as
higher defaults loomed.

European  fixed income market  activity  experienced  mixed  trading  conditions
during the first  fiscal  quarter of 2001.  Markets  began the  quarter  weak as
credit spreads  widened on continued  market weakness but rebounded later in the
quarter as the European  economy  experienced much steadier growth than the U.S.
and Japan.  Although  analysts  predicted the European  Central Bank (ECB) would
reduce rates during the first quarter, no action was actually taken, as Europe's
economy was steady and inflation  remained above the ECB's short-term  target of
2%.

Global debt new  issuances  were very strong  during the  quarter.  Activity was
bolstered by the Federal  Reserve's  aggressive rate cuts, as absolute  interest
rates for borrowing  companies were very  attractive.

                                       15



Reflecting this improving  market,  investment grade debt new issuances and high
yield new  issuances for the quarter were up 16% and 19%,  respectively,  versus
prior year first quarter activity.

The value of merger and acquisition advisory "deal completions" increased during
the fiscal  first  quarter of 2001 when  compared to the same period a year ago.
These results did not reflect the significant deterioration that occurred in the
marketplace for "deal announcements"  during the quarter. The value of worldwide
announced  mergers  and  acquisitions  fell 57% from  the  year-earlier  period,
according to TFSD, primarily as a result of the deteriorating equity markets.










- --------------------------------------------------------------------------------
Some of the statements contained in this Management's Discussion and Analysis of
Financial  Condition and Results of Operations,  including those relating to the
Company's  strategy and other  statements  that are  predictive in nature,  that
depend upon or refer to future  events or  conditions or that include words such
as "expects,"  "anticipates,"  "intends," "plans,"  "believes,"  "estimates" and
similar  expressions,  are  forward-looking  statements  within  the  meaning of
Section 21E of the  Securities  Exchange Act of 1934.  These  statements are not
historical  facts  but  instead  represent  only  the  Company's   expectations,
estimates and  projections  regarding  future events.  These  statements are not
guarantees of future  performance  and involve  certain risks and  uncertainties
that are difficult to predict, which may include market, credit or counterparty,
liquidity, legal and operational risks. Market risks include changes in interest
and foreign  exchange  rates and  securities  valuations,  global  economic  and
political  trends and industry  competition.  The Company's  actual  results and
financial condition may differ, perhaps materially, from the anticipated results
and  financial  condition in any such  forward-looking  statements.  The Company
undertakes no obligation to update any forward-looking statements,  whether as a
result of new information, future events or otherwise.


                                       16


Results of Operations
For the Three Months Ended February 28, 2001 and February 29, 2000

The Company  reported net income of $387 million for the quarter ended  February
28, 2001,  representing a decrease of 29% from record net income of $541 million
for the quarter ended February 29, 2000. Earnings per common share (diluted) was
$1.39 for the first  quarter of 2001  compared to $1.84 for the first quarter of
2000.  Net revenues of $1,883  million  represented  the  Company's  3rd highest
quarterly revenues ever reported.

The  Company  believes  these  results  are  relatively  strong,  given the very
difficult market environment  experienced  during the quarter,  and demonstrates
the growing  breadth of the  franchise.  During the first  quarter of 2001,  the
Company  continued to selectively  grow its high margin  investment  banking and
equities  businesses  through  increased  headcount  and product  offerings.  In
addition,  through  the  Company's  continued  emphasis  on expense  discipline,
non-personnel  expenses increased only 4% compared to the fourth quarter of 2000
versus an 11% in net revenues over the same period.

The Company is segregated  into the following  three business  segments (each of
which is  described  below):  Investment  Banking,  Capital  Markets  and Client
Services.  Each segment  represents  a group of  activities  and  products  with
similar characteristics.  These business activities result in revenues from both
institutional and high-net-worth  retail clients which are recognized across the
different revenue categories contained in the Company's  Consolidated  Statement
of Income.  (Net revenues by segment also contain certain internal  allocations,
including funding costs, which are centrally managed.)

Three Months Ended February 28, 2001 and February 29, 2000


(in millions)                             Net Revenues
                                             for the
                                       Three Months Ended
                                ----------------------------------
                                    Feb 28             Feb 29
                                      2001               2000
                                ---------------    ---------------
Investment Banking               $    471            $    593
Capital Markets                     1,208               1,339
Client Services                       204                 270
                                ---------------    ---------------
Total                             $ 1,883             $ 2,202
                                ===============    ===============


                                       17




The following  discussion provides an analysis of the Company's net revenues for
the periods above.

Investment  Banking This  segment's net revenues  result from fees earned by the
Company for underwriting public and private offerings of fixed income and equity
securities,  and advising clients on merger and acquisition activities and other
services.

Investment  Banking's net revenues  decreased 21% during the Investment  Banking
Net  Revenues  first  quarter  to $471  million  from $593  million in the first
quarter of 2000,  reflecting the weak market conditions for equity  origination,
partially offset by stronger fixed income underwriting activity.


Equity  origination  revenues were  significantly  down compared to the year-ago
period,  consistent with an overall decline in common stock  underwriting in the
global marketplace as a result of the deterioration in the equity markets.

            Investment Banking Net Revenues
 ----------------------- ------------------------------
 (in millions)                Three Months Ended
                          February 28     February 29
                              2001           2000
 ----------------------- --------------- --------------

 Equity Underwriting         $ 105           $ 261
 Debt Underwriting             183             153
 Merger and Acqui-
   sition Advisory             183             179

 ----------------------- --------------- --------------
                             $ 471           $ 593
 ----------------------- --------------- --------------


Much  of the  equity  capital  raised  during  the  quarter  was in the  form of
convertible  securities,  which  is a more  conservative  investment  class  and
generally  carries  smaller  underwriting  fees.  However,  the  benefits of the
Company's growth strategy in investment banking and equities were evidenced by a
higher  global  equity  origination  volume  share  which  increased  during the
quarter.

Debt underwriting revenues totaled $183 million for the first quarter of 2001, a
20% increase over the prior year's comparable period as fees from high grade and
high yield  originations  were both up compared to last  year's  first  quarter.
Fixed income origination  benefited this quarter from the actions of the Federal
Reserve,  tightening credit and swap spreads, a steepening of the yield curve to
a more normal shape and issuers' move to raise  lower-coupon  long-term  debt to
replace  some of their  short-term  debt.  In  addition,  contributing  to these
results was the  increase in the  Company's  global  market share for high yield
underwriting,  which grew significantly as compared to full year 2000, from 5.0%
for  calendar-year  2000 to 7.2% for the fiscal first quarter of 2001,  combined
with a 19% increase in market volume during the period, according to TFSD.

Merger and acquisition advisory revenues for the first quarter of 2001 were $183
million,  up slightly  versus the first quarter of 2000.  Contributing  to these
results were record  European merger and acquisition  advisory  revenues,  which
more than doubled from last year's first quarter,  reflecting the success of the
Company's growth initiative in this region.

Capital  Markets  This  segment's  net  revenues  reflect   institutional   flow
activities  and  secondary  trading and  financing  activities  related to fixed
income  and  equity  products.  These  products  include  a wide  range of cash,
derivative, secured financing and structured instruments.

Capital Markets' net revenues were $1,208 million for the first quarter of 2001,
down 10% from the first quarter of 2000.  Excluding a $150 million realized gain
from a single  private  equity  related  principal  investment  during the first
quarter  of 2000  net  revenues  increased  slightly,  during  a  quarter  which
experienced volatile markets and a broad devaluation of equity securities.

                 Capital Market Net Revenues
   ---------------------- ---------------------------------
   (in millions)                 Three Months Ended
                           February 28      February 29
                              2001             2000
   ---------------------- -------------- ------------------
   Equities                $    685       $    868
   Fixed Income                 523            471

   ---------------------- -------------- ------------------
                            $ 1,208        $ 1,339
   ---------------------- -------------- ------------------

                                       18


The overall  consistency of Capital  Markets'  revenues  during these  difficult
market  conditions  demonstrates  the  strength of the  Company's  institutional
"customer flow" business.  This customer flow business provides the Company with
a relatively  stable form of revenues as  customers  rebalance  their  portfolio
across  market  cycles with the full array of capital  market  products that are
provided by the Company.


Net revenues from the equity  component of Capital  Markets were $685 million in
the first quarter of 2001,  relatively unchanged from the first quarter of 2000,
after adjusting first quarter 2000 results for the private equity gain described
above.  Despite significant  declines in the major market indices, the Company's
institutional  market volumes were up versus the year-ago period.  This activity
led to strong returns from equity cash  businesses  both in the U.S. and Europe,
convertible securities and equity derivative activities.

Net revenues from the fixed income  component of Capital  Markets  increased 11%
from the  first  quarter  of 2000 as the yield  curve  began to return to a more
normal slope and credit  spreads  tightened.  Increases  were driven by improved
institutional  flow in credit products,  particularly  high grade and high yield
bonds, and municipals. Given the heightened level of global uncertainty, foreign
exchange revenues from customer flow activities also increased.

Client Services Client Services net revenues reflect earnings from the Company's
private  client and  private  equity  businesses.  Private  client net  revenues
reflect the Company's  high-net-worth retail customer flow activities as well as
asset  management  fees.  Private equity net revenues include the management and
incentive fees earned in the Company's role as general  partner for  twenty-four
private equity partnerships.

Client  Services'  net  revenues  were $204  million  in the
first  quarter of 2001 compared to $270 million in the first
quarter  of  2000.  Excluding  a  special  performance-based
asset  management  fee of $73  million,  from  the  year-ago
period,  Client Services'  results improved  slightly as the
Company's   high-net-worth   retail   sales  force  had  its
strongest production quarter ever.

                Client Service Net Revenues

     (in millions)                 Three Months Ended
                             February 28      February 29
                                2001             2000
     ---------------------- -------------- ------------------
     Private Client             $ 192          $ 260
     Private Equity                12             10

     ---------------------- -------------- ------------------
                                $ 204          $ 270
     ---------------------- -------------- ------------------

Non-Interest  Expenses  Non-interest  expenses were $1,310 million for the first
quarter  of 2001  compared  to $1,408  million  for the first  quarter  of 2000.
Compensation and benefits  expense as a percentage of net revenues  decreased to
51.0% for the  quarter  compared to the prior year first  quarter of 52.0%.  The
compensation  accrual  percentage is consistent  with the Company's  fiscal 2000
level and reflects the Company's  continued expansion of its investment banking,
equities and European  franchises.  Nonpersonnel  expenses were $350 million for
the first quarter of 2001,  $338 million for the fourth quarter of 2000 and $263
million for the first  quarter of 2000.  The increase in  nonpersonnel  expenses
from the first  quarter of 2000 is  consistent  with a 32% increase in headcount
and also reflects the Company's continued investment in technology.  Compared to
the fiscal  fourth  quarter of 2000,  nonpersonnel  expenses  grew by only 4% as
revenues increased by 11%.

Income Taxes The  Company's  income tax provision was $172 million for the first
quarter of 2001 versus $239 million for the first quarter of 2000. The effective
tax rate was 30% for the first quarter of 2001, unchanged from the first quarter
of 2000.

                                       19




Liquidity, Funding and Capital Resources

Liquidity Risk Management Liquidity risk management is of critical importance to
the  Company,  providing  a  framework  which  seeks to ensure  that the Company
maintains  sufficient liquid financial resources to continually fund its balance
sheet and meet all of its funding  obligations in all market  environments.  The
Company's  liquidity  framework  has been  structured  so that  even in a severe
liquidity  event  the  balance  sheet  does not have to be  reduced  purely  for
liquidity  reasons  (although  we may  choose to do so for risk  reasons).  This
allows the  Company to  continue to maintain  its  customer  franchise  and debt
ratings during a liquidity event.

The  Company's  liquidity  management  philosophy   incorporates  the  following
principles:

o    Liquidity  providers are credit and market sensitive.  Consequently,  firms
     must be in a state of constant liquidity readiness.

o    Firms should not rely on asset sales to generate  cash or believe that they
     can increase  unsecured  borrowings or funding  efficiencies in a liquidity
     crisis.

o    During a liquidity  event,  certain  secured  lenders  may  require  higher
     quality collateral. Firms must therefore not over-estimate the availability
     of secured financing,  and must fully integrate their secured and unsecured
     funding strategies.

o    A  firm's  legal  entity  structure  may  constrain  liquidity.  Regulatory
     requirements  can  restrict  the  flow  of  funds  between   regulated  and
     unregulated  group  entities  and this must be  accounted  for in liquidity
     planning.

The Company's  Funding  Framework  incorporates  these  principles and mitigates
liquidity  risk  whenever   possible.   This  Framework   comprises  four  major
components:

(1)   The  Cash  Capital  Model  -  which  evaluates  the  amount  of  long-term
      liabilities  - with  remaining  maturities  of over  one  year - that  are
      required to fund the Company.

(2)   The Reliable  Secured Funding Model - which forecasts the reliable sources
      of overnight secured funding available to the Company.

(3)   The Maximum  Cumulative  Outflow - which  estimates  the size of the added
      liquidity  requirement necessary to fund contingent cash outflows expected
      from a stress environment.

(4)   The Contingency  Funding Plan - which  represents a detailed  action plan
      to manage a stress liquidity event within the Company.

For further  discussion of these principles refer to the Liquidity,  Funding and
Capital Resources  section of Management's  Discussion and Analysis of Financial
Condition and Results of Operations incorporated by reference in the Form 10-K.

As a  consequence  of  implementing  its  Funding  Framework,  the  Company  has
generally  shifted to  longer-term  funding  over the past several  years.  As a
result, the Company has reduced its reliance on short-term unsecured debt, which
represents only 3% of adjusted total assets and less than 12% of total debt.

                                       20


Total Capital Total Capital  (defined as long-term  debt,  preferred  securities
subject to mandatory  redemption and stockholders'  equity) was $44.8 billion at
February  28, 2001  compared  to $43.9  billion at November  30,  2000.  The net
increase in Total Capital  resulted from a net increase in long-term  debt,  the
retention of earnings,  and amortization  associated with RSU awards. These were
partially  offset by repurchases of common stock (to fund restricted stock units
and option  awards) and the  redemption  of the  Cumulative  Convertible  Voting
Preferred Stock for $150 million.



                                                      February 28                            November 30
(in millions)                                            2001                                   2000
- ---------------------------------------- -------------------------------------- -------------------------------
Long-term Debt

                                                                                         
    Senior Notes                                      $ 33,374                                 $ 32,106
    Subordinated Indebtedness                            2,938                                    3,127
                                                      --------                                 --------

                                                        36,312                                   35,233

Preferred Securities                                       710                                      860

Stockholders' Equity

    Preferred Equity                                       700                                      700
    Common Equity                                        7,047                                    7,081
                                                      --------                                 --------

                                                         7,747                                    7,781
- ---------------------------------------- -------------------------------------- --------------------------------------

Total Capital                                         $ 44,769                                 $ 43,874
- ---------------------------------------- -------------------------------------- --------------------------------------


During the first quarter of 2001,  the Company  issued $2.5 billion in long-term
debt,  which was $200  million  in  excess  of  maturing  debt.  Long-term  debt
increased to $36.3  billion at February 28, 2001 from $35.2  billion at November
30, 2000, with a weighted-average maturity of 3.9 years at February 28, 2001 and
3.8 years at November 30, 2000.


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 (at quarter end)
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 that require,  among other things, that the Company
maintain a specified level of tangible net worth. Subsequent to quarter end, the
Company elected to reduce the committed  amount under the Credit Agreement to $1
billion. The reduction reflects the Company's belief that its liquidity position
is stronger as a result of the implementation of the Funding Framework,  and the
Company's  desire to utilize  its credit in forms that are more  suitable to its
needs.

In July  2000,  the  Company  entered  into a $1  billion  Committed  Securities
Repurchase  Facility (the  "Facility")  for LBIE, the Company's  major operating
entity in Europe. The Facility provides secured  multi-currency  financing for a
broad range of collateral types. 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

                                       21


Company has maintained compliance with the applicable covenants for both the
Credit Agreement and the Facility at all times.

Balance Sheet The Company's total assets increased to $236.3 billion at February
28, 2001 from $224.7 billion at November 30, 2000. 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
$155.8  billion at February 28, 2001 compared to $143.5  billion at November 30,
2000. The Company believes  adjusted total assets is a more effective measure of
evaluating  balance  sheet  usage when  comparing  companies  in the  securities
industry.  The  increase in adjusted  total  assets  reflects  higher  levels of
securities owned associated with increased  customer flow activities  across the
Capital Markets businesses.

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.

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 preferred  securities subject to mandatory  redemption.
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 ratio based on adjusted total assets was 18.4x
and  16.6x  as of  February  28,  2001  and  November  30,  2000,  respectively.
Consistent  with  maintaining a single A credit rating,  the Company  targets an
adjusted leverage ratio of approximately  20.0x. The Company operated below this
level at February 28, 2001 due to the sub-optimal  market environment during the
quarter.  Due to the nature of the Company's sales and trading  activities,  the
overall size of the Company's  balance sheet fluctuates from time to time and at
specific  points  in time may be  higher  than the  fiscal  quarter  ends or the
quarterly average.

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.  As of February 28, 2001 the short- and  long-term
debt ratings of Holdings and LBI were as follows:



                                                         Holdings                                  LBI
                                            -----------------------------------     -----------------------------------
                                              Short-term         Long-term            Short-term       Long-term**
- ------------------------------------------- ---------------- ------------------ --- --------------- -------------------
                                                                                             
Fitch IBCA, Inc.                                  F-1                A                   F-1               A/A-
Moody's                                           P-1               A2                   P-1              A1*/A2
Standard & Poor's Corp.                           A-1                A                   A-1              A+*/A

Thomson BankWatch                                TBW-1               A                  TBW-1              A+/A



*   Provisional ratings on shelf registration
** Senior/subordinated


                                       22




Other

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 fair value,  and unrealized  gains or losses for these securities
are  recognized  in  the  Company's   Consolidated  Statement  of  Income.  Such
instruments  at February 28, 2001 and November 30, 2000 included long  positions
with an aggregate market value of  approximately  $3.6 billion and $3.5 billion,
respectively,   and  short   positions   with  an  aggregate   market  value  of
approximately $840 million and $745 million, respectively. The Company mitigates
its aggregate and  single-issuer  net exposure  through the use of  derivatives,
sole-recourse securitization financing 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).

The Company has  investments in twenty-four  private  equity  partnerships,  for
which  the  Company  acts  as  general  partner,   as  well  as  related  direct
investments.  At  February  28,  2001,  the  Company's  private  equity  related
investments were $838 million. The Company's policy is to carry its investments,
including the appreciation of its general partnership  interests,  at fair value
based upon the Company's  assessment of the underlying  investments.  Additional
information  about the Company's  private equity  activities,  including related
commitments,  can be found in Note 5 to the  Consolidated  Financial  Statements
(Other Commitments and Contingencies).

For a discussion of the Company's  use of derivative  instruments  and the risks
related thereto, see Note 4 to the Consolidated Financial Statements (Derivative
Financial  Instruments)  and the  Off-Balance  Sheet  Financial  Instruments and
Derivatives  section  of  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations incorporated by reference in the Form 10-K.

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.  Consequently,  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

                                       23


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 Officer, the Chief Administrative  Officer, and the
Heads of Capital Markets and 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.

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
valuation adjustments where appropriate. Credit limits are reviewed periodically
to  ensure  that  they  remain  appropriate  in light of  market  events  or the
counterparty's financial condition.

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 clear  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.

                                       24


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.

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.  Mortgages
and  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 through
its  market-making  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 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.

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.

                                       25


Value at Risk For purposes of Securities  and Exchange  Commission  ("SEC") risk
disclosure requirements,  the Company discloses an entity-wide value-at-risk for
virtually all of its trading activities. In general,  value-at-risk measures the
potential  loss of revenues at a given  confidence  level over a specified  time
horizon.  Value-at-risk  over  a  one-day  holding  period  measured  at  a  95%
confidence level implies that potential loss of daily trading revenue will be at
least as large as the value-at-risk amount on one out of every 20 trading days.

The Company's  methodology  estimates a reporting day value-at-risk using actual
daily  trading  revenues  over the previous 250 trading  days.  This estimate is
measured as the loss, relative to the median daily trading revenue.  The Company
also estimates an average value-at-risk measure over 250 rolling reporting days,
thus looking back a total 500 trading days.

Average  value-at-risk  computed  in this  manner  was $22.2  million  and $20.8
million  for the  periods  ended  February  28,  2001  and  November  30,  2000,
respectively. Value-at-risk at February 28, 2001 and November 30, 2000 was $24.7
million and $23.7 million, respectively.

Value-at-risk  is one measurement of potential loss in trading revenues that may
result from  adverse  market  movements  over a specified  period of time with a
selected  likelihood of occurrence.  As with all measures of value-at-risk,  the
Company's estimate has substantial limitations due to its reliance on historical
performance,  which is not necessarily a predictor of the future.  Consequently,
this  value-at-risk  estimate  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.

New Accounting Developments


In September  2000, the FASB issued SFAS No. 140,  "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities--a  replacement
of FASB No. 125" ("SFAS  140").  SFAS 140 carries over the  fundamental  control
premise of SFAS No. 125,  which  requires an entity to recognize  only assets it
controls and to derecognize assets only when control has been surrendered.  SFAS
140 amends the control framework of SFAS 125 by revising the criteria to be used
for  evaluating  whether a  financial  asset is  controlled  and  providing  new
criteria necessary to meet the definition of a Qualifying Special Purpose Entity
("QSPE").   A  QSPE  is  a   limited-purpose   vehicle   often  used  for  asset
securitizations.


SFAS 140 will also change the accounting for collateral. SFAS 140 will no longer
require entities to recognize  controlled  collateral as an asset on the balance
sheet.  Rather,  SFAS 140 will require entities to separately classify financial
assets owned and pledged.  SFAS 140 also requires new disclosures for collateral
and retained interests in securitizations.


SFAS 140 has multiple  effective  dates.  The  accounting  for new  transfers of
financial assets will begin March 31, 2001 unless grandfathering provisions have
been met. The new collateral  accounting rules will be effective for the Company
as of November  30,  2001.  The  adoption of SFAS 140 is not  expected to have a
material impact to the Company's financial position or results of operations.


                                       26





                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION


ITEM 1   Legal Proceedings

The Company 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 the Company and
others with respect to transactions in which the Company acted as an underwriter
or financial  advisor,  actions  arising out of the  Company'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,
including the Company.

Although there can be no assurance as to the ultimate outcome,  the Company has
denied, or believes it has a meritorious defense and will deny, liability in
all significant  cases pending against it including the matters described below,
and  intends  to defend  vigorously  each such  case,  and 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 the
consolidated financial position or results of operations of the Company.

McNamara et al. v. Bre-X Minerals Ltd. et al. (Reported in Holdings' 2000 Annual
Report on Form 10-K)

     On March  30,  2001,  the  Court  filed a  Memorandum  Opinion  and  Order,
dismissing the claims against LBI with prejudice.

Harold Gillet,  et al. v. Goldman Sachs & Co., et al.;  Yakov Prager,  et al. v.
Goldman,  Sachs & Co., et al.; David Holzman, et al. v. Goldman, Sachs & Co., et
al. (Reported in Holdings' 2000 Annual Report on Form 10-K)

     On March 15,  2001,  another  related  class action was filed in the United
States  District  Court  for the  Southern  District  of New  York.  That  case,
captioned Equalnet Communications Corp. v. Goldman Sachs Group, Inc., et al., is
brought by a bankrupt issuer of securities. The complaint in Equalnet names over
25 underwriter defendants,  including LBI, and is substantially identical to the
Gillet complaint.

                                       27




                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION


ITEM 4   Submission of Matters to a Vote of Security Holders

At the annual meeting of  stockholders of the Company held on April 3, 2001, the
following matters were submitted to a vote of security holders:

     A)   A proposal was  submitted  for the election of all Class II Directors.
          The results for the  nominees  were:  Roger S.  Berlind -  223,925,117
          votes for,  3,529,591 votes  withheld;  and Dina Merrill - 223,809,774
          votes for, 3,644,934 votes withheld.  Mr. Berlind and Ms. Merrill were
          elected  to  serve  until  the  Annual  Meeting  in 2004  and  until a
          successor is elected and qualified.

     B)   A  proposal  was  submitted  for  the  ratification  of the  Company's
          selection of Ernst & Young LLP as the Company's  independent  auditors
          for the 2001 fiscal  year.  The results  were  226,094,088  votes for,
          237,395  against  and  1,123,225  abstaining,  and  the  proposal  was
          adopted.

     C)   A proposal  was  submitted  for the  adoption of an  amendment  to the
          Company's  Restated  Certificate  of  Incorporation  to  increase  the
          aggregate number of authorized shares of Common Stock, par value $0.10
          per  share,  from  300  million  to  600  million.  The  results  were
          211,106,018 votes for,  14,969,185  against and 1,379,505  abstaining,
          and the proposal was adopted.


                                       28




                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION


ITEM 6   Exhibits and Reports on Form 8-K

(a)      Exhibits:

         The following  exhibits are filed as part of this Quarterly  Report, or
         where indicated,  were heretofore filed and are hereby  incorporated by
         reference:

          3.1     Restated  Certificate of Incorporation of the Registrant dated
                  May 27, 1994  (Incorporated by reference to Exhibit 3.1 to the
                  Registrant's  Transition  Report on Form  10-K for the  eleven
                  months ended November 30, 1994)

          3.2     Certificate of Designations  with respect to the  Registrant's
                  5.94% Cumulative  Preferred  Stock,  Series C (Incorporated by
                  reference to Exhibit 4.1 to the Registrant's Current Report on
                  Form 8-K filed with the Commission on May 13, 1998)

          3.3     Certificate of Designations  with respect to the  Registrant's
                  5.67% Cumulative  Preferred  Stock,  Series D (Incorporated by
                  reference to Exhibit 4.2 to the Registrant's Current Report on
                  Form 8-K filed with the Commission on July 23, 1998)

          3.4     Certificate of Designations  with respect to the  Registrant's
                  Fixed/Adjustable  Rate Cumulative  Preferred  Stock,  Series E
                  (Incorporated  by reference to Exhibit 4.2 to the Registrant's
                  Current  Report on Form 8-K filed with the Commission on March
                  30, 2000)

          3.5     Certificate of Amendment of the Restated Certificate of
                  Incorporation of the Registrant, dated April 9, 2001 (Filed
                  herewith)

          3.6     By-Laws  of the  Registrant,  amended  as of  March  26,  1997
                  (incorporated  by reference  to Exhibit 3 to the  Registrant's
                  Quarterly  Report on Form 10-Q for the quarter ended  February
                  28, 1997)

         10.1     Amended and Restated Lehman Brothers  Holdings Inc.  1994
                  Management  Ownership Plan, as of April 3,2001 (including
                  amendment to Section 9.4) (Filed herewith)

         11.1     Computation of Per Share Earnings  (Omitted in accordance with
                  section (b)(11) of Item 601 of Regulation S-K. The calculation
                  of per share  earnings is set forth in Part I, Item 1, in Note
                  8 to  the  Consolidated  Financial  Statements  (Earnings  Per
                  Common Share).)

         12.1     Computation of Ratios of Earnings to Fixed Charges and to
                  Combined  Fixed Charges and Preferred  Stock Dividends (Filed
                  herewith)

                                       29




                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION


(b)      Reports on Form 8-K:

         The  following  reports on Form 8-K were filed  during the  quarter for
         which this Quarterly Report is filed:

          1.      Form 8-K dated February 26, 2001, Item 7.

          2.      Form 8-K dated January 5, 2001, Item 7.

          3.      Form 8-K dated January 4, 2001, Items 5 and 7.

                  Financial Statements:

                      Exhibit 99.2      Consolidated Statement of Income
                                        (Three Months Ended November 30, 2000)
                                        (Preliminary and Unaudited)

                      Exhibit 99.3      Consolidated Statement of Income
                                        (Twelve Months Ended November 30, 2000)
                                        (Preliminary and Unaudited)

                      Exhibit 99.4      Segment Net Revenue Information
                                        (Three and Twelve Months Ended November
                                         30, 2000)
                                        (Preliminary and Unaudited)

                      Exhibit 99.5      Selected Statistical Information
                                        (Preliminary and Unaudited)


                                       30






                                    SIGNATURE



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:    April 16, 2001          By:                   /s/ David Goldfarb
                               -------------------------------------------------
                                        Chief Financial Officer and Senior
                                        Vice President
                                        (principal financial and accounting
                                        officer)





                                       31




                                  EXHIBIT INDEX



Exhibit No.                Exhibit

Exhibit   3.5              Certificate of Amendment of the Restated  Certificate
                           of  Incorporation  of the Registrant, dated April 9,
                           2001

Exhibit 10.1               Amended and Restated Lehman Brothers Holdings Inc.
                           1994 Management Ownership Plan, as of April 3, 2001
                           (including amendment to Section 9.4)

Exhibit 12.1               Computation of Ratios of Earnings to Fixed Charges
                           and to Combined Fixed Charges and Preferred Stock
                           Dividends (filed herewith)


                                       32