SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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

                For the quarterly period ended February 28, 1997

                                       OR

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

                          Commission file number 1-9466

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

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

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

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


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

As of March 31, 1997,  101,317,254 shares of the Registrant's  Common Stock, par
value $.10 per share, were outstanding.







                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                                    FORM 10-Q

                     FOR THE QUARTER ENDED FEBRUARY 28, 1997

                                      INDEX

Part I.   FINANCIAL INFORMATION                                   Page Number

 Item 1.   Financial Statements - (unaudited)

            Consolidated Statement of Operations -
             Three Months Ended February 28, 1997
             and February 29, 1996 ..................................     4


            Consolidated Statement of Financial Condition -
             February 28, 1997 and November 30, 1996 ................     5

            Consolidated Statement of Cash Flows -
             Three Months Ended February 28, 1997
             and February 29, 1996...................................     7


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

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

Part II.    OTHER INFORMATION

  Item 1.    Legal Proceedings     ..................................     26

  Item 4.    Submission of Matters to a Vote of Security-Holders.....     26

  Item 6.    Exhibits and Reports on Form 8-K     ...................     27

Signatures...........................................................     28

EXHIBIT INDEX         ...............................................     29

Exhibits






                      [THIS PAGE INTENTIONALLY LEFT BLANK]




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



                                                      Three months ended
                                               February 28         February 29
                                                 1997                  1996
                                               ----------          ----------
                                                                                                                  
Revenues

    Principal transactions                        $  346               $  413
    Investment banking                               240                  211
    Commissions                                       97                   96
    Interest and dividends                         3,278                2,656
    Other                                             38                   10
                                                 -------              -------
         Total revenues                            3,999                3,386
    Interest expense                               3,074                2,565
                                                  ------                -----
         Net revenues                                925                  821
                                                 -------               ------
Non-interest expenses
    Compensation and benefits                        469                  416
    Brokerage, commissions and clearance fees         57                   57
    Professional services                             41                   34
    Occupancy and equipment                           35                   40
    Communications                                    34                   40
    Business development                              25                   27
    Depreciation and amortization                     22                   24
    Other                                             23                   24
                                                   -----                -----
          Total non-interest expenses                706                  662
                                                   -----                -----
Income before taxes                                  219                  159
    Provision for income taxes                        75                   55
                                                   -----                -----
Net income                                         $ 144                $ 104
                                                   =====                =====
Net income applicable to common stock              $ 138               $   93
                                                   =====                =====

Average common and common equivalent shares
      outstanding                                  118.5                116.9
                                                   =====                =====
Earnings per common share                          $1.16                $0.79
                                                   =====                =====





                 See notes to consolidated financial statements.





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


 
                                                                              February 28      November 30
ASSETS                                                                             1997              1996
                                                                                ------------     -----------
                                                                                                    
Cash and cash equivalents                                                       $    2,492        $     2,149

Cash and securities segregated and on deposit
  for regulatory and other purposes                                                  1,055                688

Securities and other financial instruments owned:
   Governments and agencies                                                         36,936             26,638
   Corporate stocks                                                                  5,560              6,937
   Corporate debt and other                                                          8,678              8,821
   Mortgages and mortgage-backed                                                     7,857              8,314
   Derivatives and other contractual agreements                                      7,306              6,909
   Certificates of deposit and other money market instruments                        3,585              3,834
                                                                                 ---------          ---------
                                                                                    69,922             61,453
                                                                                  -----------        --------
Collateralized short-term agreements:
   Securities purchased under agreements to resell                                  35,019             32,340
   Securities borrowed                                                              27,695             20,651

Receivables:
   Brokers, dealers and clearing organizations                                       3,766              2,878
   Customers                                                                         6,489              5,813
   Others                                                                            1,624              1,253

Property, equipment and leasehold improvements
  (net of accumulated depreciation and amortization
  of $679 in 1997 and $668 in 1996)                                                    468                477

Deferred expenses and other assets                                                     793                722

Excess of cost over fair value of net assets
  acquired (net of accumulated amortization
  of $105 in 1997 and $103 in 1996)                                                    170                172
                                                                                ----------       ------------
       Total assets                                                               $149,493           $128,596
                                                                                  ========           ========




                       See notes to consolidated financial statements.





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




                                                                                February 28          November 30
                                                                                   1997                  1996

LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                                    
Commercial paper and short-term debt                                            $   8,177          $    8,202
Securities and other financial instruments sold but not yet purchased:
   Governments and agencies                                                        16,742              13,202
   Corporate stocks                                                                 6,268               4,971
   Corporate debt and other                                                         1,551               1,375
   Derivatives and other contractual agreements                                     6,590               6,816
                                                                                  -------             -------
                                                                                   31,151              26,364
                                                                                   -------             ------
Collateralized short-term financings:
   Securities sold under agreements to repurchase                                  67,221              56,119
   Securities loaned                                                                9,279               6,296
Payables:
   Brokers, dealers and clearing organizations                                      1,062               1,004
   Customers                                                                        8,347               7,582
Accrued liabilities and other payables                                              2,948               3,233
Long-term debt:
   Senior notes                                                                    13,615              12,571
   Subordinated indebtedness                                                        3,681               3,351
                                                                                ---------           ---------
           Total liabilities                                                      145,481             124,722
                                                                                  -------             -------
Commitments and contingencies

STOCKHOLDERS' EQUITY
   Preferred Stock, $1 par value; 38,000,000 shares authorized:
       5% Cumulative Convertible Voting, Series A, 13,000,000 shares
          authorized, issued and outstanding; $39.10 liquidation preference
          per share                                                                   508                 508
       Redeemable Voting, 1,000 shares issued and outstanding;
          $1.00 liquidation preference per share
   Common Stock, $.10 par value; 300,000,000 shares authorized;
       shares issued: 107,609,131 in 1997 and 106,793,538 in 1996;
       shares outstanding: 101,263,173 in 1997 and 100,449,144 in 1996                 11                  11
   Common Stock issuable                                                              335                 326
   Additional paid-in capital                                                       3,212               3,198
   Foreign currency translation adjustment                                              5                  20
   Retained earnings (deficit)                                                         87                 (43)
   Common Stock in treasury at cost: 6,345,958 shares in 1997
       and 6,344,394 shares in 1996                                                  (146)               (146)
                                                                                 ---------         -----------
            Total stockholders' equity                                              4,012               3,874
                                                                                 ---------         -----------
            Total liabilities and stockholders' equity                           $149,493            $128,596
                                                                                 ========            ========



                 See notes to consolidated financial statements.





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



                                                                                            Three months ended
                                                                                  February 28                February 29
                                                                                     1997                       1996
                                                                                  ----------               ---------
                                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                          $   144                   $    104
Adjustments to reconcile net income to net cash used in
     operating activities:
  Depreciation and amortization                                                          22                         24
  Provisions for losses and other reserves                                               10                         10
  Other adjustments                                                                      18                          9
Net change in:
  Cash and securities segregated                                                       (367)                      (312)
  Securities and other financial instruments owned                                   (8,469)                    (7,365)
  Securities purchased under agreements to resell                                    (2,679)                    (7,860)
  Securities borrowed                                                                (7,044)                     4,131
  Receivables from brokers, dealers and clearing organizations                         (888)                    (1,250)
  Receivables from customers                                                           (676)                      (772)
  Securities and other financial instruments sold but
     not yet purchased                                                                4,787                      3,631
  Securities sold under agreements to repurchase                                     11,102                      6,592
  Securities loaned                                                                   2,983                      1,906
  Payables to brokers, dealers and clearing organizations                                58                     (1,596)
  Payables to customers                                                                 765                      2,214
  Accrued liabilities and other payables                                               (294)                      (650)
  Other operating assets and liabilities, net                                          (679)                        75
                                                                                      ------                     -------

          Net cash used in operating activities                                     $(1,207)                   $(1,109)
                                                                                      ------                     -------


                 See notes to consolidated financial statements.





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


                                                                                           Three months ended
                                                                                  February 28               February 29
                                                                                     1997                      1996
                                                                                  -----------               ---------
                                                                                                              
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of senior notes                                                  $1,913                  $  693
Principal payments of senior notes                                                        (640)                   (385)
Proceeds from issuance of subordinated indebtedness                                        341                     400
Principal payments of subordinated indebtedness                                             (9)
Net proceeds from (payments for) commercial paper and
    short-term debt                                                                        (25)                    765
Payment for repurchase of preferred stock                                                                         (200)
Payments for treasury stock purchases                                                                              (57)
Dividends paid                                                                             (12)                    (21)
                                                                                       -------                --------
            Net cash provided by financing activities                                    1,568                   1,195
                                                                                         -----                   -----

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, equipment and leasehold improvements                                 (18)                     (4)
                                                                                       -------                --------
           Net cash used in investing activities                                           (18)                     (4)
                                                                                       -------                --------
           Net change in cash and cash equivalents                                         343                      82
                                                                                       -------                 -------
Cash and cash equivalents, beginning of period                                           2,149                     874
                                                                                        ------                  ------
           Cash and cash equivalents, end of period                                     $2,492                  $  956
                                                                                        ======                  ======



SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (in millions)

         Interest  paid  totaled  $3,018 and $2,627 for the three  months  ended
February 28, 1997 and February 29, 1996, respectively. Income taxes paid totaled
$33 and $22 for the three months ended  February 28, 1997 and February 29, 1996,
respectively.


                 See notes to consolidated financial statements.




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

1.  Basis of Presentation:

         The consolidated  financial  statements  include the accounts of Lehman
Brothers  Holdings  Inc.  ("Holdings")  and  subsidiaries   (collectively,   the
"Company" or "Lehman  Brothers").  Lehman  Brothers is one of the leading global
investment  banks serving  institutional,  corporate,  government  and high-net-
worth individual clients and customers.  The Company's worldwide headquarters in
New York and  regional  headquarters  in London  and Tokyo are  complemented  by
offices in additional locations in North America, Europe, the Middle East, Latin
and South America and the Asia Pacific Region.  The Company is engaged primarily
in providing  financial  services.  The principal U.S. subsidiary of Holdings is
Lehman  Brothers  Inc.  ("LBI"),  a  registered   broker-dealer.   All  material
intercompany  accounts and transactions  have been eliminated in  consolidation.
The Company's  financial  statements  have been prepared in accordance  with the
rules and regulations of the Securities and Exchange Commission (the "SEC") with
respect to the Form 10-Q and reflect all normal recurring adjustments which are,
in the opinion of management,  necessary for a fair  presentation of the results
for the  interim  periods  presented.  Pursuant  to such rules and  regulations,
certain  footnote  disclosures  which  are  normally  required  under  generally
accepted accounting principles have been omitted. The Consolidated  Statement of
Financial  Condition at November 30, 1996 was derived from the audited financial
statements.  It is recommended that these consolidated  financial  statements be
read in conjunction with the audited consolidated  financial statements included
in the Company's Annual Report on Form 10-K for the twelve months ended November
30, 1996 (the "Form 10-K").

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

2.  Long-Term Debt:

         During the three months ended  February  28, 1997,  the Company  issued
$2,254  million of long-term  debt  (comprised of $1,913 million of senior notes
and $341 million of  subordinated  debt).  Of the total  issuances for the first
three months of 1997,  $961 million  were U.S.  dollar fixed rate,  $367 million
were U.S. dollar floating rate, $307 million were foreign  currency  denominated
fixed rate, and $619 million were foreign  currency  denominated  floating rate.
The  issuances  were  primarily  utilized to  refinance  current and prefund the
remaining  maturities  of long-term  debt in 1997 and to increase  total capital
(stockholders' equity plus long-term debt).

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

         The Company had  approximately  $649 million of long-term  debt mature
during the three months ended  February 28, 1997.


 

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

3.  Capital Requirements:

         The Company operates  globally  through a network of subsidiaries  with
several being subject to regulatory requirements.  In the United States, LBI, as
a registered broker-dealer, is subject to SEC Rule 15c3-1, the Net Capital Rule,
which requires LBI to maintain net capital of not less than the greater of 2% of
aggregate debit items arising from customer  transactions,  as defined, or 4% of
funds required to be segregated for customers' regulated commodity accounts,  as
defined.  At February 28, 1997,  LBI's  regulatory net capital,  as defined,  of
$1,466 million exceeded the minimum requirement by $1,352 million.

         Lehman  Brothers  International  (Europe)  ("LBIE"),  a United  Kingdom
registered  broker-dealer and subsidiary of Holdings,  is subject to the capital
requirements  of the  Securities  and  Futures  Authority  ("SFA") of the United
Kingdom.  Financial  resources,  as  defined,  must  exceed the total  financial
resources  requirement  of the SFA.  At  February  28,  1997,  LBIE's  financial
resources  were  $299  million  in  excess of  regulatory  requirements.  Lehman
Brothers Japan Inc.'s Tokyo branch, a regulated broker-dealer, is subject to the
capital  requirements  of the Japanese  Ministry of Finance and, at February 28,
1997,  had net  capital  of $189  million  in  excess  of the  specified  levels
required. Certain other non-U.S. subsidiaries are subject to various securities,
commodities   and  banking   regulations  and  capital   adequacy   requirements
promulgated by the regulatory and exchange authorities of the countries in which
they operate.  At February 28, 1997, these other subsidiaries were in compliance
with  their  applicable  local  capital  adequacy  requirements.  The  Company's
triple-A rated derivatives subsidiary,  Lehman Brothers Financial Products Inc.,
has established certain capital and operating restrictions which are reviewed by
various rating agencies.

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

4.  Derivative Financial Instruments:

         In the normal course of business,  the Company  enters into  derivative
transactions  both in a trading capacity and as an end user. Acting in a trading
capacity,  the Company enters into derivative  transactions to satisfy the needs
of its clients  and to manage the  Company's  own  exposure to market and credit
risks resulting from its trading  activities in cash instruments  (collectively,
"Trading-Related  Derivative  Activities").  For a  further  discussion  of  the
Company's derivative related activities,  refer to "Management's  Discussion and
Analysis of Financial  Condition and Results of  Operations - Off-Balance  Sheet
Financial Instruments and Derivatives" and Note 12 to the Consolidated Financial
Statements, included in the Form 10-K.




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

Trading-Related  Derivative Activities

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



                                                                                                     Average Fair Value*
                                                                      Fair Value*               Three Months Ended
                                                                 February 28, 1997                   February 28, 1997
                                                                 -----------------                   -----------------
                                                                  Assets      Liabilities          Assets       Liabilities
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Interest rate and currency swaps and options
     (including caps, collars and floors)                         $4,276        $2,813            $4,209         $2,820
Foreign exchange forward contracts and options                     1,247         1,596             1,060          1,357
Options on other fixed income securities,
     mortgage-backed securities forward contracts
     and options                                                     276           271               277            295
Equity contracts (including equity swaps, warrants
     and options)                                                  1,237         1,337             1,009            766
Commodity contracts (including swaps, forwards,
     and options)                                                    270           573               394            517
                                                                 ------------------------------------------------------

Total                                                             $7,306        $6,590            $6,949         $5,755
                                                                -------------------------------------------------------






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

Total                                                             $6,909        $6,816             $6,157        $5,046
                                                                  -----------------------------------------------------



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



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

         Assets included in the table above  represent the Company's  unrealized
gains, net of unrealized losses for situations in which the Company has a master
netting  agreement.  Similarly,   liabilities  represent  net  amounts  owed  to
counterparties.  Therefore,  the fair  value of  assets  related  to  derivative
contracts at February 28, 1997  represents  the  Company's  net  receivable  for
derivative financial  instruments before  consideration of collateral.  Included
within this amount was $6,849 million and $457 million, respectively, related to
OTC and exchange-traded contracts.

         With  respect  to OTC  contracts,  the  Company  views  its net  credit
exposure to be $4,590 million at February 28, 1997,  representing the fair value
of  the  Company's  OTC  contracts  in  an  unrealized   gain  position,   after
consideration of collateral of $2,259 million. Presented below is an analysis of
the  Company's  net  credit  exposure  for OTC  contracts  based  upon  internal
designations of counterparty credit quality.

Counterparty                S&P/Moody's                February 28, 1997
 Risk Rating                Equivalent                 Net Credit Exposure
- ------------          -------------------------        -------------------
       1              AAA/Aaa                                  24%
       2              AA-/Aa3 or higher                        19%
       3              A-/A3 or higher                          38%
       4              BBB-/Baa3 or higher                      12%
       5              BB-/Ba3 or higher                         4%
       6              B+/B1 or lower                            3%
- --------------------------------------------------------------------------------

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

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

5.  Other Commitments and Contingencies:

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

         As a leading global investment bank, risk is an inherent part of all of
the  Company's  businesses  and  activities.  The  extent to which  the  Company
properly and effectively identifies,  assesses, monitors and manages each of the
various  types  of  risks  involved  in  its  trading  (including  derivatives),
brokerage,  and  investment  banking  activities  is critical to the success and



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

profitability  of the  Company.  The  principal  types of risks  involved in the
Company's   activities  are  market  risk,   credit  or  counterparty  risk  and
transaction risk.  Management has developed a control  infrastructure to monitor
and manage  each type of risk on a global  basis  throughout  the  Company.  For
further  discussion  of  these  matters,  refer  to Note 14 to the  Consolidated
Financial Statements, in the Form 10-K.

6.  Incentive Plans:

         In the first quarter of 1997,  the Company  granted  approximately  2.2
million options (the "1997 Options") under the 1996 Management Ownership Plan to
members of the Corporate  Management  Committee and to certain senior  officers.
The 1997 Options  become  exercisable in four and one-half years and expire five
years after grant  date;  exercisability  is  accelerated  ratably in  one-third
increments  at such time as the  closing  price of the  Company's  common  stock
meets,  or exceeds,  $39,  $42,  and $45 for  fifteen out of twenty  consecutive
trading days. If a minimum  target price is not reached and  maintained  for the
specified  period in the four and one-half year period following  issuance,  the
award  recipients  may  then  exercise  all  of  their  options  thereafter.  No
compensation  expense has been  recognized  for these stock options as they were
issued with an exercise  price above the market price of the common stock on the
date of the grant.






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


Business Environment

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

         The  favorable  market and economic  conditions  experienced  in fiscal
1996,  continued  into the first  quarter  of 1997.  Market  conditions  in 1997
reflected strong investor demand in worldwide debt and equity markets, continued
strength in  corporate  finance  advisory  activities,  and a sustained  pace of
underwriting  in  fixed  income  products.  While  worldwide  market  conditions
continued to be favorable in the first quarter of 1997,  certain  market factors
weakened from the fourth quarter of 1996.

         Global fixed income  markets were robust  throughout  most of the first
quarter of 1997, with heavy trading volumes in both the U.S. and Europe. Trading
activity in the U.S. continued to be strong,  reflecting  investor optimism that
the  environment of sustained  growth and low inflation  levels would  continue.
Additionally,  U.S.  trading  activity was bolstered by active purchases of U.S.
securities  by  foreign  investors  due  to the  uncertainty  about  the  market
implications of European Monetary Union and the strong dollar.

         Worldwide equity markets saw continued strength in the level of trading
activity with U.S.  trading  volumes in the first  quarter  exceeding the record
levels experienced in the fourth quarter of 1996.  Valuation levels on worldwide
exchanges  continued to improve,  particularly  in the U.S.  and Europe.  In the
U.S.,  valuation levels were positively impacted by better than expected growth,
favorable  earnings  prospects and low  inflation  levels.  In Europe,  positive
industry  fundamentals in terms of market liquidity and earnings prospects along
with the strong U.S. dollar continued to drive the equity markets.

         Underwriting  volumes in worldwide fixed income products were robust in
the first  quarter  of 1997.  In the U.S.,  underwriting  volumes  continued  to
benefit  from the  strength in the spread  sectors,  particularly  in high yield
securities,  and from  increased  financings  timed in  anticipation  of  higher
interest rates. Equity and related  underwriting volumes were relatively strong,
but considerably below fourth quarter 1996 levels.

         In mid-February, investors became concerned about a possible tightening
in U.S.  interest rates based upon remarks by the Federal Reserve Board Chairman
and evidence that the U.S. economy was growing more rapidly than expected.  This
led to a rise in U.S. interest rates and a general decline in U.S. equity market
valuations,  which negatively affected customer flow and origination  activities
throughout  the latter part of February and into March.  On March 25, 1997,  the
Federal Reserve raised the Federal Funds rate 25 basis points to 5 1/2%.





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


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

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















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





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


Results of Operations
For the Three Months Ended February 28, 1997 and February 29, 1996

         The Company  reported net income of $144 million for the first  quarter
ended February 28, 1997, representing an increase of 38% from net income of $104
million for the first quarter ended February 29, 1996. Earnings per common share
increased  to $1.16  for the  first  quarter  of 1997  from  $0.79 for the first
quarter of 1996.

         Net revenues  increased  to $925 million for the first  quarter of 1997
from $821  million for the first  quarter of 1996.  The increase in net revenues
from the first quarter of 1996 resulted from broad-based improvement in both the
Company's  equity,   fixed  income  and  investment  banking  businesses.   This
improvement  was due to  increased  levels  of  customer  flow  and  origination
activities in many of the Company's fixed income and equity businesses.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7%  for both the  first  quarter  of 1997 and  1996,  reflecting  the  eighth
successive quarter of consistent  compensation  levels relative to net revenues.
Nonpersonnel  expenses declined as a percentage of net revenues to 25.6% for the
first quarter of 1997 from 30% for the first  quarter of 1996.  The reduction in
nonpersonnel  expenses  from $246  million in the first  quarter of 1996 to $237
million in the first quarter of 1997 along with the increase in net revenues led
to an improvement in the Company's pretax operating margin to 23.7% in the first
quarter of 1997 from 19.2% for the first quarter of 1996.

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

         Net revenues from the Company's market-making and trading activities in
fixed income and equity products are recognized as either principal transactions
or net interest  revenues  depending upon the method of financing and/or hedging
related to  specific  inventory  positions.  The Company  evaluates  its trading
strategies  on an overall  profitability  basis which  includes  both  principal
transactions  revenues  and net  interest.  Therefore,  changes in net  interest
should  not be viewed in  isolation  but  should be viewed in  conjunction  with
revenues from principal  transactions.  Principal  transactions and net interest
revenues  increased  to $550  million  for the first  quarter  of 1997 from $504
million for the first  quarter of 1996.  The increase in the  combined  revenues
from  principal  transactions  and net interest in the first quarter of 1997 was
the result of a mix change in the  composition  of the  Company's  fixed  income
portfolio,  improved  spreads  across  many  products,  and an  increase  in net
dividend   revenue  related  to  certain   structured   transactions  in  equity
derivatives,  partially  offset by higher interest  expenses  resulting from the
Company's  increased  level of long  term debt  outstanding.  During  1997,  the
Company's  mix  change in its fixed  income  portfolio  led to the $113  million
increase in net interest  revenue which was  partially  offset by a reduction of
$67 million in principal transactions revenues.

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




Three Months Ended February 28, 1997

                                      Principal
                                  Transactions and                         Investment
                                     Net Interest        Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                              
Fixed Income                               $468              $  9             $102           $  3           $582
Equity                                       82                84               68              1            235
Corporate Finance Advisory                                     66                              66
Merchant Banking                             (3)                                 3
Other                                         3                 4                1             34             42
- ---------------------------------------------------------------------------------------------------------------------------
                                           $550               $97             $240            $38           $925
- ---------------------------------------------------------------------------------------------------------------------------






Three Months Ended February 29, 1996

                                      Principal
                                  Transactions and                         Investment
                                      Net Interest       Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                             
Fixed Income                               $439               $19              $73                          $531
Equity                                       64                71               54                           189
Corporate Finance Advisory                                     50                              50
Merchant Banking                             (3)                                34                            31
Other                                         4                 6                              10             20
- ---------------------------------------------------------------------------------------------------------------------------
                                           $504               $96             $211            $10           $821
- ---------------------------------------------------------------------------------------------------------------------------


         Fixed Income.  The Company's fixed income net revenues reflect customer
flow  activities  (both  institutional  and  high-net-worth  retail),  secondary
trading, debt underwriting,  syndicate and financing activities related to fixed
income products. Fixed income products include dollar- and non-dollar government
securities,  mortgage-  and  asset-backed  securities,  money  market  products,
dollar- and non-dollar  corporate debt securities,  emerging market  securities,
municipal  securities,  financing  (global  access  to  debt  financing  sources
including  repurchase  and reverse  repurchase  agreements),  foreign  exchange,
commodities  and fixed  income  derivative  products.  Fixed income net revenues
increased  10% to $582  million for the first  quarter of 1997 from $531 million
for the first quarter of 1996. The improvement in the first quarter results over
the prior year reflected  improved  customer flow,  origination  and net trading
results (principal  transactions and net interest) from a number of fixed income




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


products   including   derivatives,   high-grade   corporate  bonds,   preferred
securities, and high yield. Investment banking revenues, as a component of fixed
income  revenues,  increased to $102 million for the first  quarter of 1997 from
$73 million for the first quarter of 1996 due to increased  underwriting volumes
and an improved mix of underwriting revenues.

         Equity.  Equity net revenues  reflect  customer flow  activities  (both
institutional   and   high-net-worth   retail),    secondary   trading,   equity
underwriting,  equity finance, equity derivatives and arbitrage activities.  The
Company's  equity  net  revenues  increased  24% to $235  million  for the first
quarter of 1997 from $189  million for the first  quarter of 1996.  The increase
versus the first  quarter of 1996  resulted from  increased  contributions  from
international  equities  (primarily Europe),  convertible  securities and equity
finance.  Equity  finance  revenues  improved  due to  increased  net spreads in
certain of the conduit matched books. The improvement in international  equities
and convertible  securities was primarily due to increased origination revenues.
Investment banking revenues, as a component of equity revenues, increased to $68
million for the first  quarter of 1997 from $54 million for the first quarter of
1996 due to increased underwriting volumes.

         Corporate  Finance  Advisory.  Corporate finance advisory net revenues,
classified  in the  Consolidated  Statement  of  Operations  as a  component  of
investment banking revenues, result primarily from fees earned by the Company in
its role as strategic  advisor to its clients.  This role primarily  consists of
advising clients on mergers and acquisitions,  divestitures,  leveraged buyouts,
financial  restructurings,  and a  variety  of  cross-border  transactions.  Net
revenues from corporate finance advisory  increased to $66 million for the first
quarter of 1997 reflecting a 32% increase from the $50 million recognized in the
first quarter of 1996. This increase reflected continued strength in the overall
merger and acquisition market environment.

         Merchant  Banking.  The Company is the general partner for six merchant
banking   partnerships.   Current  merchant  banking  investments  held  by  the
partnerships   include  both  publicly   traded  and  privately  held  companies
diversified on a geographic and industry  basis.  Merchant  banking net revenues
primarily  represent the Company's  proportionate  share of net realized and net
unrealized gains and losses from the sale and revaluation of investments held by
the partnerships.  Such amounts are classified in the Consolidated  Statement of
Operations as a component of investment  banking revenues.  Merchant banking net
revenues also reflect the net interest  expense relating to the financing of the
Company's  investment in the  partnerships.  Merchant  banking net revenues were
less than $1 million for the first  quarter of 1997 and $31 million in the first
quarter of 1996.  This  decrease was  principally  due to a reduction in the net
gains recognized on the publicly traded investments held by the partnerships.

         Other.  Other net  revenues  for the first  quarter of 1997  includes
approximately  $25 million  relating to the realization of certain non-core
assets.





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


         Non-Interest Expenses.  Non-interest expenses were $706 million for the
first  quarter  of  1997  and  $662  million  for the  first  quarter  of  1996.
Compensation  and  benefits  expense as a percentage  of net  revenues  remained
unchanged from the prior year quarter at 50.7%.  Nonpersonnel  expenses declined
from $246  million  in the first  quarter  of 1996 to $237  million in the first
quarter of 1997.  The  decline  in  nonpersonnel  expenses  is the result of the
Company's continued focus on improving productivity and reducing costs.

         Income Taxes.  The  Company's  income tax provision was $75 million for
the first quarter of 1997 compared to $55 million for the first quarter of 1996.
The effective tax rate was 34% for both the first quarter of 1997 and 1996.  The
1997  effective  tax rate,  although  the same as 1996,  reflects an increase in
benefits derived from income subject to preferential tax treatment,  offset by a
decrease in benefits from foreign operations.






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


Liquidity and Capital Resources

Overview

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

The Company's total assets increased to $149.5 billion at February 28, 1997 from
$128.6  billion at November 30, 1996.  The increase in total assets is primarily
attributable  to an increase in matched book fixed  income and equity  financing
activities  as well as an increased  level of government  and agency  securities
owned.

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

Funding and Capital Policies

The Company's Finance  Committee,  which includes senior officers from key areas
of the Company,  is responsible  for  establishing  and managing the funding and
liquidity policies of the Company. The Finance Committee's funding and liquidity
policies include  recommendations  for capital and balance sheet size as well as
the allocation of capital and balance sheet to product areas.  In addition,  the
Finance  Committee  works with the Regional  Asset and  Liability  Committees to
ensure coordination of global funding efforts.  The Regional Asset and Liability
Committees  are aligned with the Company's  geographic  funding  centers and are
responsible for implementing  funding  strategies  consistent with the direction
set by the Finance  Committee and for monitoring and managing  liquidity for the
region.

The primary  goal of the  Company's  funding  policies is to provide  sufficient
liquidity and  availability  of funding  sources at all times and throughout all
market  environments.  There  are five key  elements  to the  Company's  funding
strategy which are:

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

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




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

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

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

o    To maintain funding availability well in excess of actual utilization.

Short-Term Funding

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

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

The  amount  of the  Company's  collateralized  borrowing  activities  will vary
reflecting  changes  in the mix and  overall  levels  of  securities  and  other
financial instruments owned and global market conditions. However, at all times,
the vast  majority  of the  Company's  assets  are  funded  with  collateralized
borrowing sources.  At February 28, 1997 and November 30, 1996, $108 billion and
$89 billion,  respectively,  of the  Company's  total balance sheet was financed
using collateralized borrowing sources.

As of February 28, 1997 and November 30, 1996,  respectively,  commercial  paper
and short-term debt outstanding was $8.2 billion.  Of these amounts,  commercial
paper  outstanding  as of  February  28, 1997 was $3.6  billion  with an average
maturity of 66 days,  compared to $3.1  billion  with an average  maturity of 64
days as of November 30, 1996.

At February 28, 1997,  Holdings  maintained a Revolving  Credit Agreement with a
syndicate  of banks.  Under the terms of the  credit  agreement,  the banks have
committed to provide up to $2 billion for up to 364 days.  The credit  agreement
contains covenants which require,  among other things, that the Company maintain
specified levels of liquidity,  consolidated  capital and tangible net worth, as
defined.

In  addition,  the  Company  maintains  a $1 billion  Secured  Revolving  Credit
Facility (the "Facility") for Lehman Brothers  International  (Europe) ("LBIE"),
the  Company's  major  operating  entity  in  Europe.  Under  the  terms of this
committed Facility, the bank group has committed to provide up to $1 billion for
up to 364 days on a secured  basis.  Any  loans  outstanding  on the  commitment
termination  date  may  mature  on  the  first  anniversary  of  the  commitment




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


termination date at the option of LBIE. The loans provided by the bank group are
available in several currencies,  including U.S. dollar, British pound sterling,
Deutsche  mark,  ECU,  French  franc,  and Italian  lira.  The credit  agreement
contains  covenants  which  require,  among  other  things,  that LBIE  maintain
specified  levels of tangible net worth,  and regulatory  capital,  and that the
Company  maintain  specified  levels of  consolidated  stockholders'  equity and
tangible net worth, as defined.

There were no borrowings  outstanding under the Facility or the Revolving Credit
Agreement  as of February  28,  1997.  The Company uses the Facility for general
corporate purposes from time to time. The Company maintained compliance with the
applicable covenants for both the Revolving Credit Agreement and the Facility at
all times.

Total Capital

In accordance with the Company's liquidity  policies,  the Company increased its
Total  Capital  base in 1997 to $21.3  billion at  February  28, 1997 from $19.8
billion at November  30,  1996.  Total  Capital  increased  primarily  due to an
increase in long-term debt and the retention of earnings.

Total Capital
                                      February 28         November 30
(in millions)                            1997                1996
- -------------------------------------------------------------------------------
Long-Term Debt

     Senior Notes                       $13,615             $12,571
     Subordinated Indebtedness            3,681               3,351
                                        -------             -------
                                         17,296              15,922
Stockholder's Equity

     Preferred Equity                       508                 508
     Common Equity                        3,504               3,366
                                        -------             -------
                                          4,012               3,874
- -------------------------------------------------------------------------------
Total Capital                           $21,308             $19,796
- -------------------------------------------------------------------------------

During the first quarter of 1997,  the Company  issued $2.3 billion in long-term
debt,  which was $1.6 billion in excess of its  maturing  debt.  Long-term  debt
increased to $17.3  billion at February 28, 1997 from $15.9  billion at November
30, 1996 with a weighted average maturity of 4.1 years at both February 28, 1997
and November 30, 1996.

The increase in Total Capital also reflects an increase in stockholders'  equity
to $4.0 billion at February 28, 1997 from $3.9 billion at November 30, 1996. The
net  increase in  stockholders'  equity was  primarily  due to the  retention of
earnings partially offset by the payment of dividends.

At February 28, 1997, the Company had  approximately  $6.7 billion available for
the issuance of debt  securities  under  various  shelf  registrations  and debt
programs. 





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


Balance sheet leverage ratios are one methodology utilized to evaluate
the capital  adequacy of a company  relative to financial  risk  inherent in the
balance  sheet.  The  Company's   leverage  ratios  computed  as  the  ratio  of
quarter-end assets to quarter-end  stockholders'  equity were 37.3x and 33.2x at
February 28, 1997 and November 30, 1996,  respectively.  However,  the Company's
adjusted  leverage  ratios,  a better  measure of market risk,  defined as total
assets less the lower of  securities  purchased  under  agreements  to resell or
securities sold under agreements to repurchase  divided by stockholders'  equity
were 28.5x and 24.8x at February 28, 1997 and  November 30, 1996,  respectively.
As mentioned earlier,  the increase in gross leverage is primarily  attributable
to an increase in matched book fixed income and equity  financing  activities as
well as the increased level of government and agency securities. The increase in
net leverage is principally  attributable  to the increased  level of government
and agency securities.

Credit Ratings

The Company like other companies in the securities industry,  relies on external
sources  to finance a  significant  portion of its  day-to-day  operations.  The
Company's access and cost of funding is generally  dependent upon its short- and
long-term  debt  ratings.  As of  February  28,  1997,  the  current  short- and
long-term  senior debt ratings of Holdings and Lehman Brothers Inc. ("LBI") were
as follows:





                                                       Holdings                                    LBI
                                        Short-term                 Long-term            Short-term   Long-term**
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                           
Duff & Phelps Credit Rating Co.            D-1                       A                  D-1            A/A-
Fitch Investors Service Inc.               F-1                       A                  F-1            A/A-
IBCA                                       A1                        A-                 A1             A/A-
Moody's                                    P2                        Baa1               P2             A3*/Baa1
S&P+                                       A-1                       A                  A-1            A+*/A
Thomson BankWatch                          TBW-1                     A-                 TBW-1          A/A-
- ----------------------------------------------------------------------------------------------------------------------------

 
 * Provisional ratings on shelf registration
** Senior/subordinated
+  Long term ratings outlook revised to negative on September 21, 1994

         High Yield Securities.  The Company  underwrites,  trades,  invests and
makes  markets  in high  yield  corporate  debt  securities.  The  Company  also
syndicates,  trades  and  invests  in  loans  to below  investment  grade  rated
companies.  For  purposes of this  discussion,  high yield debt  securities  are
defined as  securities or loans to companies  rated BB+ or lower,  or equivalent
ratings by recognized credit rating agencies, as well as non-rated securities or
loans  which,  in  the  opinion  of  management,   are   non-investment   grade.
Non-investment  grade securities generally involve greater risks than investment
grade securities due to the issuer's  creditworthiness  and the liquidity of the
market for such  securities.  In addition,  these  issuers have higher levels of
indebtedness,   resulting  in  an  increased  sensitivity  to  adverse  economic
conditions.  The Company  recognizes  these risks and aims to reduce  market and
credit risk through the diversification of its products and counterparties. High
yield debt securities are carried at market value and unrealized gains or losses
for these  securities are reflected in the Company's  Consolidated  Statement of
Operations.  The Company's portfolio of such securities at February 28, 1997 and
November 30, 1996  included  long  positions  with an aggregate  market value of




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

approximately $2.0 billion and $1.7 billion,  respectively,  and short positions
with an aggregate market value of  approximately  $235 million and $127 million,
respectively.  The portfolio may from time to time contain concentrated holdings
of selected  issues.  The Company's  largest high yield position was $75 million
and $80 million at February 28, 1997 and November 30, 1996, respectively.

         Merchant Banking Activities.  The Company's merchant banking activities
include  investments in six partnerships,  for which the Company acts as general
partner, as well as direct investments.  At February 28, 1997, the investment in
merchant banking partnerships was $329 million. The Company's policy is to carry
its investments,  including its partnership interests,  at fair value based upon
the Company's assessment of the underlying investments.

         The Company has a commitment to invest up to $199 million in one of its
merchant  banking  employee  investment  vehicles.  The Company has no remaining
commitments  to the other five  merchant  banking  partnerships  or other direct
investments.  During 1996,  the Company began the process of  establishing a new
institutional  fund for which it will act as general  partner.  This prospective
fund is expected to total $1.5 billion, a portion of which may be contributed by
the Company either directly or through an employee investment vehicle.

         Non-Core  Activities  and  Investments.  In  March  1990,  the  Company
discontinued the origination of partnerships  (the assets of which are primarily
real estate) and  investments in real estate.  Currently,  the Company acts as a
general partner for approximately $3.9 billion of partnership investment capital
and manages the  remaining  real estate  investment  portfolio.  At February 28,
1997,  the  Company  had  $20  million  of  investments  in  these  real  estate
activities,  as well as $53 million of commitments  and  contingent  liabilities
under guarantees and credit enhancements,  both net of applicable reserves.  The
Company believes any exposure under these commitments and contingent liabilities
has been adequately reserved. In certain circumstances,  the Company has elected
to provide  financial and other support and  assistance to such  investments  to
maintain investment values. There is no contractual requirement that the Company
continue to provide this support.

         The Company also has equity,  partnership and debt  investments made in
previous  years that are  unrelated to its ongoing  businesses.  The Company has
other  investments that are also awaiting their disposition or the occurrence of
certain  events which will  ultimately  lead to their  liquidation.  The Company
carries  these equity,  partnership  and debt  investments  at their fair value,
which approximates $80 million at February 28, 1997.

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





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


Recent Developments

         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
issued SFAS No.  128,  Earnings  Per Share,  which is  effective  for annual and
interim financial  statements issued for periods ending after December 15, 1997.
SFAS No. 128 was issued to simplify the standards for  calculating  earnings per
share  ("EPS")  previously  found in APB No. 15,  Earnings  Per Share.  SFAS 128
replaces the  presentation  of primary EPS with a presentation of basic EPS. The
new rules also require dual presentation of basic and diluted EPS on the face of
the statement of operations for companies with a complex capital structure.  For
the Company,  basic EPS will exclude the dilutive  effects of stock  options and
certain  non-vested RSUs. Diluted EPS for the Company will reflect all potential
dilutive  securities  (similar to fully diluted EPS under APB No. 15). Under the
provisions of FAS 128, basic EPS would have been $0.10 and $0.07 higher than the
amounts  reported in the first quarter of 1997 and 1996,  respectively.  Diluted
EPS would have been the same as the reported amounts.






                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION


ITEM 1   Legal Proceedings

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

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

Action Relating to Mutual Fund Redemptions

On March 5, 1997,  the NASD  Regulation  Inc.  accepted a letter of  Acceptance,
Waiver and Consent  from LBI.  Without  admitting  or denying  the  allegations,
Lehman  Brothers  consented  to the entry of  findings  that,  during the period
between  October 1, 1990 and February 16, 1996,  the Company  charged  excessive
fees/commissions  aggregating $1,963,485.70 for executing non-proprietary mutual
fund  redemption  transactions  in violation of NASD Conduct  Rules  2830(j) and
2110. Lehman Brothers  consented to a censure, a fine in the amount of $250,000,
and agreed to disgorge to the relevant retail customers $2,923,482.61, including
pre-judgment interest.

ITEM 4   Submission of Matters to a Vote of Security-Holders

         At the annual meeting of  shareholders of the Company held on March 26,
1997, the following matters were submitted to a vote of security-holders:

A) A proposal  was  submitted  for the  election of all Class III  Directors.  
The results  were  94,271,133  votes for all nominees, and 729,579 votes
withheld from all nominees.

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 1997  fiscal
year.  The results  were  94,770,100  votes for,  113,301  against,  and 117,516
abstained.








ITEM 6   EXHIBITS AND REPORTS ON FORM 8-K

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

(a)      Exhibits:

         3        By-Laws of the Registrant, as amended as of March 26, 1997

         11       Computation of Per Share Earnings

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

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

         27       Financial Data Schedule


(b)      Reports on Form 8-K:

         1.       Form 8-K dated March 26, 1997, Items 5 and 7.





                                   SIGNATURES



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



                                           LEHMAN BROTHERS HOLDINGS INC.
                                                   (Registrant)





Date:    April 14, 1997           By                /s/ Richard S. Fuld Jr.
                                           --------------------------------
                                                    Richard S. Fuld, Jr.
                                                    Chairman of the Board and
                                                    Chief Executive Officer
                                                   (Principal Executive Officer)




Date:    April 14, 1997           By                /s/ Charles B. Hintz
                                           -----------------------------
                                                    Charles B. Hintz
                                                    Chief Financial Officer
                                                   (Principal Financial Officer)








                                  EXHIBIT INDEX


Exhibit No.                        Exhibit


Exhibit 3       By-Laws of the Registrant, as amended as of March 26, 1997

Exhibit 11      Computation of Per Share Earnings

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

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

Exhibit 27      Financial Data Schedule




                                                                     Exhibit 3


                                             

                                                      Amended and Restated
                                                               By-Laws
                                                      Effective: March 26, 1997

                          LEHMAN BROTHERS HOLDINGS INC.

                       Incorporated Under the Laws of the
                                State of Delaware

                                     BY-LAWS

                                    ARTICLE I
                                     OFFICES

         Lehman  Brothers  Holdings Inc. (the  "Corporation")  shall  maintain a
registered office in the State of Delaware.  The Corporation may also have other
offices at such places,  either within or without the State of Delaware,  as the
Board of  Directors  may from  time to time  designate  or the  business  of the
Corporation may require.

                                   ARTICLE II
                                  STOCKHOLDERS

                  Section 1. Place of Meetings. Meetings of the stockholders for
the election of directors or for any other  purpose  shall be held on such date,
at such time and at such place,  either within or without the State of Delaware,
as shall be designated from time to time by the Board of Directors and stated in
the notice of the meeting or in a duly executed waiver of notice thereof.

                  Section 2. Annual Meeting.  The Annual Meeting of Stockholders
shall be held on such date and at such time as shall be designated  from time to
time by the Board of Directors and stated in the notice of the meeting, at which
meeting the  stockholders  shall elect by a plurality  vote a Board of Directors
and transact only such other business as is properly  brought before the meeting
in accordance  with these By-Laws.  Written notice of the Annual Meeting stating
the place,  date and hour of the meeting  shall be given as  permitted by law to
each  stockholder  entitled  to vote at such  meeting not less than ten (10) nor
more than sixty (60) days before the date of the meeting.

                  Section 3. Special  Meetings.  Unless otherwise  prescribed by
law or the Restated  Certificate of Incorporation (such Certificate,  as amended
from time to time, including  resolutions adopted from time to time by the Board
of Directors establishing the designation,  rights,  preferences and other terms
of any class or series of capital stock,  the  "Certificate of  Incorporation"),
special  meetings of the  stockholders may be called only by the Chairman of the
Board, the Chief Executive  Officer,  the President in the absence or disability
of the Chairman of the Board and the Chief Executive  Officer,  or the Secretary
at the request of the Board of Directors.  Written  notice of a Special  Meeting
stating the place,  date and hour of the meeting and the  purposes for which the
meeting is called shall be given not less than ten (10) nor more than sixty (60)
days before the date of the meeting to each stockholder entitled to vote at such
meeting.  Only such  business as is specified  in the notice of special  meeting
shall come before such meeting.

         Section  4.  Quorum.  Except  as  otherwise  provided  by law or by the
Certificate of Incorporation, the holders of a majority of the shares of capital
stock issued and  outstanding  and entitled to vote  thereat  ("Voting  Stock"),
present in person or  represented  by proxy,  shall  constitute  a quorum at all
meetings of the stockholders for the transaction of business.  If, however, such
quorum shall not be present or represented at a meeting of the stockholders, the
stockholders  entitled to vote thereat,  present or represented by proxy,  shall
have the power to adjourn the meeting  from time to time,  without  notice other
than  announcement  at  the  meeting,   until  a  quorum  shall  be  present  or
represented.  At such  adjourned  meeting at which a quorum  shall be present or
represented,  any business may be transacted which might have been transacted at
the meeting as originally  noticed.  If the  adjournment is for more than thirty
(30)  days,  or if after  the  adjournment  a new  record  date is fixed for the
adjourned  meeting,  a notice of the  adjourned  meeting  shall be given to each
stockholder  entitled to vote at the meeting.  When a quorum is once present, it
is not broken by the subsequent withdrawal of any stockholder.

                  Section 5. Appointment of Inspectors of Election. The Board of
Directors  shall,  in advance of  sending  to the  stockholders  any notice of a
meeting of the holders of any class of shares, appoint one or more inspectors of
election   ("inspectors")   to  act  at  such  meeting  or  any  adjournment  or
postponement  thereof and make a written report thereof.  The Board of Directors
may  designate  one or more  persons as  alternate  inspectors  to  replace  any
inspector  who fails to act. If no  inspector or alternate is so appointed or if
no  inspector  or  alternate  is able to act,  the  Chairman  of the Board shall
appoint one or more inspectors to act at such meeting.  Each  inspector,  before
entering upon the discharge of such inspector's  duties,  shall take and sign an
oath faithfully to execute the duties of inspector with strict  impartiality and
according to the best of such inspector's  ability.  The inspectors shall not be
directors, officers or employees of the Corporation.

                  Section 6. Voting.  Except as otherwise  provided by law or by
the  Certificate of  Incorporation,  each  stockholder of record of any class or
series of stock having a preference  over the Common Stock of the Corporation as
to dividends or upon liquidation shall be entitled on each matter submitted to a
vote at each meeting of  stockholders  to such number of votes for each share of
such  stock  as may be  fixed  in the  Certificate  of  Incorporation,  and each
stockholder  of record of Common  Stock  shall be  entitled  at each  meeting of
stockholders to one vote for each share of such stock, in each case,  registered
in such  stockholder's  name on the books of the  Corporation  on the date fixed
pursuant to Section 5 of Article VI of these  By-Laws as the record date for the
determination of stockholders entitled to notice of and to vote at such meeting,
or if no such  record  date  shall  have  been so  fixed,  then at the  close of
business on the day next  preceding  the day on which  notice of such meeting is
given,  or if  notice  is  waived,  at the  close  of  business  on the day next
preceding the day on which the meeting is held.

                  Each  stockholder  entitled  to vote at any  meeting  may vote
either in person  or by  proxy,  duly  appointed  by an  instrument  in  writing
executed by such  stockholder and bearing a date not more than three years prior
to said meeting,  unless said proxy provides for a longer period. Any such proxy
shall be  delivered  to the  Secretary  of such  meeting at or prior to the time
designated  for holding such  meeting,  but in any event not later than the time
designated in the order of business for so delivering such proxies.

                  At  all  meetings  of  stockholders  all  matters,  except  as
otherwise  provided by law, the Certificate of  Incorporation,  or these By-Laws
shall be determined by a majority vote of the stockholders  present in person or
by proxy and  entitled to vote  thereat,  and where a separate  vote by class is
required, a majority of the votes cast by the stockholders of such class present
in person or by proxy, shall be the act of such class.

                  The vote on any matter,  including  the election of directors,
shall be by  written  ballot.  Each  ballot  shall be signed by the  stockholder
voting,  or by such  stockholder's  proxy,  and shall state the number of shares
voted.

                  Proxy cards shall be returned in  envelopes  addressed  to the
inspectors,  who shall  receive,  inspect and  tabulate  the  proxies.  Comments
written on proxies, consents or ballots shall be transcribed and provided to the
Secretary with the name and address of the stockholder.

                  Nothing in this Section 6 shall  prohibit the  inspector  from
making  available to the  Corporation,  during the period prior to any annual or
special  meeting,  information  as to  which  stockholders  have not  voted  and
periodic status reports on the aggregate vote.

                  Section 7. List of Stockholders  Entitled to Vote. The officer
of the Corporation  who has charge of the stock ledger of the Corporation  shall
prepare and make, at least ten (10) days before every meeting of stockholders, a
complete list of the stockholders  entitled to vote at the meeting,  arranged in
alphabetical order and showing the address of each stockholder and the number of
shares  registered in the name of each  stockholder.  Such list shall be open to
the  examination  of any  stockholder,  for any purpose  germane to the meeting,
during ordinary  business hours, for a period of at least ten (10) days prior to
the meeting,  either at a place within the city where the meeting is to be held,
which  place  shall be  specified  in the notice of the  meeting,  or, if not so
specified,  at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof  and may be  inspected  by any  stockholder  of the  Corporation  who is
present.

                  Section 8. Stock Ledger.  The stock ledger of the  Corporation
shall be the only  evidence as to who are the  stockholders  entitled to examine
the stock ledger, the list required by Section 6 of this Article II or the books
of the  Corporation,  or to  vote  in  person  or by  proxy  at any  meeting  of
stockholders.

                  Section 9. Advance Notice of Stockholder-Proposed  Business at
Annual Meeting. To be properly brought before the Annual Meeting,  business must
be either (a)  specified  in the notice of meeting (or any  supplement  thereto)
given by or at the direction of the Board of Directors,  (b) otherwise  properly
brought  before the meeting by or at the  direction of the Board of Directors or
(c) otherwise properly brought before the meeting by a stockholder. For business
to  be  properly  brought  before  an  Annual  Meeting  by  a  stockholder,  the
stockholder must have given timely notice thereof in writing to the Secretary of
the Corporation.  To be timely,  a stockholder's  notice must be delivered to or
mailed and received at the principal  executive  offices of the  Corporation not
less than ninety (90) nor more than one hundred  twenty  (120) days prior to the
one year  anniversary  of the date of the Annual  Meeting of the previous  year;
provided,  however,  that in the event that the  Annual  Meeting is called for a
date that is not within thirty (30) days before or after such anniversary  date,
notice by the  stockholder in order to be timely must be so received not earlier
than one hundred  twenty  (120) days prior to such Annual  Meeting and not later
than the close of business on the tenth  (10th) day  following  the day on which
notice of the date of the Annual Meeting was mailed or public  disclosure of the
date of the annual meeting was made,  whichever  first occurs.  A  stockholder's
notice  to the  Secretary  shall  set forth as to each  matter  the  stockholder
proposes  to bring  before the Annual  Meeting  (i) a brief  description  of the
business  desired to be brought  before the Annual  Meeting  and the reasons for
conducting  such business at the Annual Meeting,  (ii) the name and address,  as
they  appear on the  Corporation's  books,  of the  stockholder  proposing  such
business,  (iii)  the class and  number  of shares of the  Corporation  that are
beneficially  owned  by the  stockholder,  (iv)  any  material  interest  of the
stockholder  in such  business  and (v) any other  information  relating  to the
person or the proposal  that is required to be disclosed  pursuant to Regulation
14A under the  Securities  Exchange  Act of 1934,  as amended (or any  successor
provision or law) or applicable law.

                  Notwithstanding  anything in these By-Laws to the contrary, no
business shall be conducted at an Annual  Meeting except in accordance  with the
procedures set forth in this Section 9; provided,  however, that nothing in this
Section 9 shall be deemed  to  preclude  discussion  by any  stockholder  of any
business  properly brought before the Annual Meeting.  The Chairman of an Annual
Meeting shall,  if the facts warrant,  determine and declare to the meeting that
business  was not properly  brought  before the meeting in  accordance  with the
provisions of this Section 9 and if he should so determine,  he shall so declare
to the meeting and any such  business  not properly  brought  before the meeting
shall not be transacted.

                  Section  10.  Nomination  of  Directors;   Advance  Notice  of
Stockholder  Nominations.  Only persons who are nominated in accordance with the
procedures  set forth in this  Section  10 shall be  eligible  for  election  as
directors.  Nominations of persons for election to the Board of Directors of the
Corporation  at the Annual  Meeting or at any  special  meeting of  stockholders
called in the manner set forth in Article  II,  Section 3 hereof for the purpose
of  electing  directors  may be made at a meeting of  stockholders  by or at the
direction  of the Board of  Directors,  by any  nominating  committee  or person
appointed for such purpose by the Board of Directors,  or by any  stockholder of
the  Corporation  entitled to vote for the  election of directors at the meeting
who  complies  with the notice  procedures  set forth in this  Section  10. Such
nominations,  other  than those  made by, or at the  direction  of, or under the
authority of the Board of Directors,  shall be made pursuant to timely notice in
writing to the  Secretary  of the  Corporation.  To be timely,  a  stockholder's
notice shall be delivered to or mailed and received at the  principal  executive
offices of the Corporation  (a) in the case of an Annual Meeting,  not less than
ninety  (90) nor more than one hundred  twenty  (120) days prior to the one year
anniversary of the date of the Annual  Meeting of the previous  year;  provided,
however,  that in the event that the Annual Meeting is called for a date that is
not within thirty (30) days before or after such anniversary date, notice by the
stockholder  in order to be timely  must be so  received  not  earlier  than one
hundred  twenty  (120) days prior to such Annual  Meeting and not later than the
close of business on the tenth (10th) day  following  the day on which notice of
the date of the annual  meeting was mailed or public  disclosure  of the date of
the Annual Meeting was made,  whichever  first occurs;  and (b) in the case of a
special  meeting of  stockholders  called in the manner set forth in Article II,
Section 3 hereof for the purpose of  electing  directors,  not earlier  than one
hundred  twenty (120) days prior to such special  meeting and not later than the
close of business on the tenth (10th) day  following  the day on which notice of
the date of the special  meeting was mailed or public  disclosure of the date of
the special meeting was made,  whichever first occurs. Such stockholder's notice
to the  Secretary  shall set forth (a) as to each  person  whom the  stockholder
proposes to nominate for election or  re-election  as a director,  (i) the name,
age,  business address and residence  address of the person,  (ii) the principal
occupation or employment of the person,  (iii) the class and number of shares of
capital stock of the Corporation,  if any, which are  beneficially  owned by the
person and (iv) any other information relating to the person that is required to
be disclosed in solicitations for proxies for election of directors  pursuant to
Regulation  14A under the  Securities  Exchange Act of 1934,  as amended (or any
successor  provision or law) or  applicable  law; and (b) as to the  stockholder
giving the notice (i) the name and record  address of the  stockholder  and (ii)
the class and number of shares of  capital  stock of the  Corporation  which are
beneficially owned by the stockholder.

                  The  Chairman  of the  meeting  shall,  if the facts  warrant,
determine  and  declare  to the  meeting  that a  nomination  was  not  made  in
accordance  with the foregoing  procedures  and, if he should so  determine,  he
shall  so  declare  to  the  meeting  and  the  defective  nomination  shall  be
disregarded.






                                   ARTICLE III
                                    DIRECTORS

                  Section 1. Number;  Resignation;  Removal. Except as otherwise
required by the  Certificate  of  Incorporation,  the number of directors  which
shall  constitute the whole Board of Directors  shall be fixed from time to time
by resolution of the Board of Directors,  but shall not be less than six (6) nor
more than twenty-four  (24). Except as provided in Section 2 of this Article III
and in the  Certificate  of  Incorporation,  directors  shall  be  elected  by a
plurality of the votes cast at the Annual Meeting of Stockholders. The directors
shall be divided into three classes, designated Class I, Class II and Class III,
as provided in the  Certificate of  Incorporation.  A director may resign at any
time upon notice to the Corporation. A director may be removed only for cause.

                  Section   2.   Vacancies.    Vacancies   and   newly   created
directorships  resulting from any increase in the authorized number of directors
may be filled by a majority of the remaining  directors  then in office,  though
less  than a quorum,  or by a sole  remaining  director,  and the  directors  so
elected shall hold office until the next election for such class and until their
successors are duly elected and qualified, or until their earlier resignation or
removal.  If there are no directors in office, then an election of directors may
be held in the manner  provided by the General  Corporation  Law of the State of
Delaware.  No  decrease  in the number of  directors  constituting  the Board of
Directors shall shorten the term of any incumbent director.

                  Section 3. Duties and Powers.  The business of the Corporation
shall be managed by or under the  direction of the Board of Directors  which may
exercise  all such  powers of the  Corporation  and do all such  lawful acts and
things as are not by statute or by the Certificate of  Incorporation or by these
By-Laws directed or required to be exercised or done solely by the stockholders.

                  Section 4. Meetings. The Board of Directors of the Corporation
may hold meetings,  both regular and special, either within or without the State
of  Delaware.  Regular  meetings of the Board of  Directors  may be held without
notice at such time and at such place as may from time to time be  determined by
the Board of Directors. Special meetings of the Board of Directors may be called
by the Chairman of the Board, the Chief Executive Officer,  the President or any
director.  Notice thereof stating the place,  date and hour of the meeting shall
be  given  to each  director  either  (i) by  mail  or  courier  not  less  than
forty-eight  (48)  hours  before the date of the  meeting or (ii) by  telephone,
telegram or facsimile transmission,  not less than twenty-four (24) hours before
the time of the  meeting  or on such  shorter  notice as the  person or  persons
calling such  meeting may deem  necessary or  appropriate  in the  circumstances
(provided that notice of any meeting need not be given to any director who shall
either,  before  or after  such  meeting,  submit a signed  waiver  of notice or
attends the meeting without protesting,  prior to its commencement,  the lack of
notice).



                  Section 5. Quorum. Except as may be otherwise provided by law,
the  Certificate of  Incorporation  or these  By-Laws,  a majority of the entire
Board of Directors shall be necessary to constitute a quorum for the transaction
of business, and the vote of a majority of the directors present at a meeting at
which a quorum  is  present  shall be the act of the  Board of  Directors.  If a
quorum is not present at a meeting of the Board of Directors,  a majority of the
directors  present  may  adjourn  the meeting to such time and place as they may
determine  without notice other than an announcement at the meeting until enough
directors to constitute a quorum shall attend.

                  Section 6. Action Without A Meeting. Unless otherwise provided
by the  Certificate of  Incorporation  or these By-Laws,  any action required or
permitted to be taken by the Board of Directors or any committee  thereof may be
taken  without  a  meeting  if all  members  of the  Board of  Directors  or the
committee  consent in writing to the  adoption of a resolution  authorizing  the
action.  The resolution and the written  consents  thereto by the members of the
Board  of  Directors  or  committee  shall  be filed  with  the  minutes  of the
proceedings of the Board of Directors or such committee.

                  Section  7.  Participation  By  Telephone.   Unless  otherwise
provided by the Certificate of Incorporation  or these By-Laws,  any one or more
members of the Board of Directors or any committee  thereof may participate in a
meeting of the Board of  Directors  or such  committee  by means of a conference
telephone or similar communications equipment allowing all persons participating
in the meeting to hear each other.  Participation by such means shall constitute
presence in person at the meeting.

                  Section  8.  Compensation.  The  directors  may be paid  their
expenses,  if any, for  attendance  at each meeting of the Board of Directors or
any  committee  thereof and may be paid  compensation  as a director,  committee
member or chairman of any  committee  and for  attendance at each meeting of the
Board of Directors  or committee  thereof.  No such payment  shall  preclude any
director  from  serving the  Corporation  in any other  capacity  and  receiving
compensation  therefore or entering into transactions otherwise permitted by the
Certificate of Incorporation, these By-Laws or applicable law.

                  Section 9.  Resignation.  Any director may resign at any time.
Such  resignation  shall be made in writing  and shall  take  effect at the time
specified  therein,  or, if no time be specified,  at the time of its receipt by
the Chairman of the Board, or if none, by the Chief Executive Officer, President
or the Secretary. The acceptance of a resignation shall not be necessary to make
it effective unless so specified therein.

                                   ARTICLE IV
                                   COMMITTEES

                  Section 1.  Committees.  The Board of Directors  may designate
one or  more  committees,  each  committee  to  consist  of one or  more  of the
directors of the  Corporation.  The Board of Directors may designate one or more
directors as alternate  members of any committee,  who may replace any absent or
disqualified  member at any  meeting of any such  committee.  In the  absence or
disqualification of a member of a committee, and in the absence of a designation
by the Board of  Directors  of an  alternate  member to  replace  the  absent or
disqualified  member,  the member or members  thereof present at any meeting and
not disqualified from voting,  whether or not such member or member constitute a
quorum,  may by unanimous vote appoint  another member of the Board of Directors
to act at the  meeting in the place of any absent or  disqualified  member.  Any
committee,  to  the  extent  allowed  by law  and  provided  in  the  resolution
establishing  such committee or in the By-Laws,  shall have and may exercise all
the powers and  authority  of the Board of Directors  in the  management  of the
business  and  affairs  of the  Corporation,  including  the  power  to  adopt a
certificate  of  ownership  and merger  pursuant to Section 253 of the  Delaware
General  Corporation  Law, the authority to issue  shares,  and the authority to
declare a dividend,  except as limited by Delaware  General  Corporation  Law or
other applicable law, but no such committee shall have the power or authority in
reference to the following matters:  (i) approving or adopting,  or recommending
to the  stockholders,  any action or matter  expressly  required by the Delaware
General  Corporation  Law to be submitted to  stockholders  for approval or (ii)
adopting, amending or repealing any By-Law of the Corporation.  All acts done by
any  committee  within  the scope of its powers  and  duties  pursuant  to these
By-Laws and the resolutions adopted by the Board of Directors shall be deemed to
be, and may be certified  as being,  done or  conferred  under  authority of the
Board of Directors.  The  Secretary or any  Assistant  Secretary is empowered to
certify that any  resolution  duly adopted by any such committee is binding upon
the Corporation and to execute and deliver such certifications from time to time
as may be necessary or proper to the conduct of the business of the Corporation.

                  Section 2.  Resignation.  Any member of a committee may resign
at any time. Such resignation  shall be made in writing and shall take effect at
the time  specified  therein,  or, if no time be  specified,  at the time of its
receipt  by the  Chairman  of the  Board,  or if none,  by the  Chief  Executive
Officer,  President or the Secretary.  The acceptance of a resignation shall not
be necessary to make it effective unless so specified therein.

                  Section 3.  Quorum.  A majority of the members of a committee
shall constitute a quorum.  The vote of a majority of the members of a committee
present at any meeting at which a quorum is present shall be the act of such
committee.

                  Section 4. Record of Proceedings.  Each committee shall keep a
record of its acts and  proceedings,  and shall  report the same to the Board of
Directors when and as required by the Board of Directors.

                  Section 5.  Organization,  Meetings,  Notices. A committee may
hold its meetings at the principal  office of the  Corporation,  or at any other
place  upon  which a  majority  of the  committee  may at any time  agree.  Each
committee may make such rules as it may deem  expedient for the  regulation  and
carrying on of its meetings and proceedings.




                                    ARTICLE V
                                    OFFICERS

                  Section 1. General.  The officers of the Corporation  shall be
elected by the Board of Directors  and shall consist of a Chairman of the Board,
Chief Executive  Officer, a President,  a Chief Financial  Officer,  one or more
Senior Executive Vice Presidents,  one or more Executive Vice Presidents, one or
more Senior Vice Presidents, one or more First Vice Presidents, one or more Vice
Presidents,  a Secretary, a Treasurer and a Controller.  The Board of Directors,
in its discretion,  may also elect and specifically  identify as officers of the
Corporation  one or more Vice Chairmen of the Board,  one or more Assistant Vice
Presidents, one or more Assistant Secretaries,  one or more Assistant Treasurers
and one or more  Assistant  Controllers  as in its  judgment may be necessary or
desirable.  Any  number  of  offices  may be held  by the  same  person,  unless
otherwise  prohibited by law, the Certificate of Incorporation or these By-Laws.
The officers of the  Corporation  need not be  stockholders  or directors of the
Corporation.

                  Section  2.  Election;  Removal;  Remuneration.  The  Board of
Directors at its first  meeting held after each Annual  Meeting of  Stockholders
shall elect the  officers of the  Corporation  who shall hold their  offices for
such terms and shall  exercise  such powers and perform  such duties as shall be
determined from time to time by the Board of Directors and may elect  additional
officers and may fill  vacancies  among the officers  previously  elected at any
subsequent  meeting  of  the  Board  of  Directors;  and  all  officers  of  the
Corporation  shall hold office until their  successors are chosen and qualified,
or until their earlier resignation or removal.  Any officer elected by the Board
of Directors  may be removed at any time,  either for or without  cause,  by the
affirmative  vote of a majority of the Board of Directors.  The  compensation of
all  officers of the  Corporation  shall be fixed by the Board of Directors or a
committee thereof.

                  Section 3. Voting Securities Owned by the Corporation.  Powers
of  attorney,  proxies,  waivers  of  notice  of  meetings,  consents  and other
instruments  relating to securities  owned by the Corporation may be executed in
the name of and on behalf of the Corporation by the Chairman of the Board, Chief
Executive  Officer,  the  President,  Secretary  or any  Senior  Executive  Vice
President,   Executive  Vice  President,   Senior  Vice  President,  First  Vice
President,  Vice  President or Assistant  Secretary and any such officer may, in
the name and on  behalf  of the  Corporation,  take all such  action as any such
officer  may deem  advisable  to vote in  person or by proxy at any  meeting  of
security  holders of any corporation in which the Corporation may own securities
and at any such  meeting  shall  possess and may exercise any and all rights and
powers  incident to the  ownership of such  securities  and which,  as the owner
thereof,  the  Corporation  might have  exercised and possessed if present.  The
Board of Directors may, by resolution, from time to time confer like powers upon
any other person or persons.

                  Section 4.  Chairman of the Board.  The  Chairman of the Board
may be, but need not be, a person other than the Chief Executive  Officer of the
Corporation.  The  Chairman  of the Board may be, but need not be, an officer or
employee of the Corporation. The Chairman of the Board shall preside at meetings
of the Board of Directors  and shall  establish  agendas for such  meetings.  In
addition,  the Chairman of the Board shall  assure that  matters of  significant
interest  to  stockholders  and  the  investment   community  are  addressed  by
management.  The  Chairman  of the Board shall be an  ex-officio  member of each
standing  committee  of the  Board  to which  the  Board  of  Directors  has not
specifically designated him as a member.

                  Section  5.  Chief  Executive  Officer.  The  Chief  Executive
Officer shall, subject to the direction of the Board of Directors,  have general
and active  control of the affairs and business of the  Corporation  and general
supervision  of  its  officers,  officials,  employees  and  agents.  The  Chief
Executive  Officer shall preside at all meetings of the  stockholders  and shall
preside at all meetings of the Board of Directors and any  committee  thereof of
which he is a member, unless the Board of Directors or such committee shall have
chosen another  chairman.  The Chief Executive Officer shall see that all orders
and resolutions of the Board are carried into effect, and in addition, the Chief
Executive Officer shall have all the powers and perform all the duties generally
appertaining to the office of the chief executive officer of a corporation.  The
Chief Executive Officer shall designate the person or persons who shall exercise
his powers and perform his duties in his absence or  disability  and the absence
or disability of the President.

                  Section 6. President. The President shall have such powers and
perform  such duties as are  prescribed  by the Chief  Executive  Officer or the
Board of  Directors,  and in the absence or  disability  of the Chief  Executive
Officer, the President shall have the powers and perform the duties of the Chief
Executive  Officer,  except to the  extent  the Board of  Directors  shall  have
otherwise  provided.  In  addition,  the  President  shall have such  powers and
perform such duties  generally  appertaining to the office of the president of a
corporation,  except to the extent the Chief  Executive  Officer or the Board of
Directors shall have otherwise provided.

                  Section 7. Vice  Chairmen of the Board.  The Vice  Chairmen of
the Board  shall be members of the Board of  Directors  and shall  perform  such
duties and have such powers as may be prescribed by the Board of Directors,  the
Chairman of the Board or these By-Laws.

                  Section  8.  Senior  Executive  Vice  Presidents.  The  Senior
Executive Vice Presidents of the Corporation  shall perform such duties and have
such powers as may, from time to time, be assigned to them by these By-Laws, the
Board of Directors,  the Chairman of the Board,  the Chief Executive  Officer or
the President.

                  Section 9.  Executive  Vice  Presidents.  The  Executive  Vice
Presidents of the Corporation  shall perform such duties and have such powers as
may,  from time to time,  be  assigned  to them by these  By-Laws,  the Board of
Directors, the Chairman of the Board, the Chief Executive Officer, the President
or a Senior Executive Vice President.





                  Section 10. First Vice  Presidents.  The First Vice Presidents
of the  Corporation  shall perform such duties and have such powers as may, from
time to time, be assigned to them by these By-Laws, the Board of Directors,  the
Chairman of the Board,  the Chief  Executive  Officer,  the President,  a Senior
Executive Vice President or an Executive Vice President.

                  Section  11.  Vice  Presidents.  The  Vice  Presidents  of the
Corporation  shall perform such duties and have such powers as may, from time to
time, be assigned to them by these By-Laws, the Board of Directors, the Chairman
of the Board,  the Chief Executive  Officer,  the President,  a Senior Executive
Vice President, an Executive Vice President or a First Vice President.

                  Section 12. Secretary. The Secretary shall attend all meetings
of the Board of Directors and of the  stockholders  and record all votes and the
minutes  of all  proceedings  in a book to be kept for that  purpose,  and shall
perform like duties for any committee  appointed by the Board of Directors.  The
Secretary shall keep in safe custody the seal of the Corporation and affix it to
any instrument when so authorized by the Board of Directors. The Secretary shall
give or cause to be given,  notice of all meetings of  stockholders  and special
meetings of the Board of Directors  and shall  perform  generally all the duties
usually  appertaining  to the office of  secretary  of a  corporation  and shall
perform such other duties and have such other powers as may be prescribed by the
Board of Directors  or these  By-Laws.  The Board of Directors  may give general
authority  to any  other  officer  to affix the seal of the  Corporation  and to
attest the affixing by his signature.

                  Section 13. Assistant  Secretaries.  The Assistant Secretaries
shall be empowered and  authorized to perform all of the duties of the Secretary
in the absence or  disability  of the  Secretary  and shall  perform  such other
duties  and  have  such  other  powers  as may be  prescribed  by the  Board  of
Directors, the Secretary or these By-Laws.

                  Section  14.  Chief  Financial  Officer.  The Chief  Financial
Officer  shall  have  responsibility  for the  administration  of the  financial
affairs of the Corporation and shall exercise supervisory responsibility for the
performance  of the  duties  of the  Treasurer  and the  Controller.  The  Chief
Financial  Officer  shall  render  to the  Board of  Directors,  at its  regular
meetings,  or when the Board of Directors so requires,  an account of all of the
transactions  effected by the  Treasurer  and  Controller  and of the  financial
condition  of the  Corporation.  The Chief  Financial  Officer  shall  generally
perform all the duties usually  appertaining to the affairs of a chief financial
officer of a corporation and shall perform such other duties and have such other
powers as may be prescribed by the Board of Directors or these By-Laws.

                  Section 15. Treasurer. The Treasurer shall have the custody of
the corporate  funds and securities and shall cause to be kept full and accurate
accounts of receipts and disbursements in books belonging to the Corporation and
shall  deposit  all  monies  and other  valuable  effects in the name and to the
credit of the  Corporation in such  depositories as may be designated by persons
authorized by the Board of Directors.  The Treasurer shall disburse the funds of
the  Corporation  as may be ordered  by the Board of  Directors,  taking  proper
vouchers for such disbursements,  and shall render to the Chairman of the Board,
the  President  and the Board of  Directors  whenever  they may  require  it, an
account  of  all of  the  transactions  effected  by  the  Treasurer  and of the
financial condition of the Corporation.  The Treasurer may be required to give a
bond for the  faithful  discharge  of his or her  duties.  The  Treasurer  shall
generally  perform  all  duties  appertaining  to the office of  treasurer  of a
corporation  and shall  perform  such other duties and have such other powers as
may be prescribed by the Board of Directors or these By-Laws.

                  Section 16.  Assistant  Treasurers.  The Assistant  Treasurers
shall be empowered and  authorized to perform all the duties of the Treasurer in
the absence or  disability  of the Treasurer and shall perform such other duties
and have such other powers as may be prescribed  by the Board of Directors,  the
Treasurer or these By-Laws.

                  Section 17. Controller.  The Controller shall prepare and have
the care and custody of the books of account of the Corporation.  The Controller
shall keep a full and  accurate  account  of all  monies,  received  and paid on
account of the  Corporation,  and shall render a statement  of the  Controller's
accounts  whenever the Board of Directors  shall require.  The Controller  shall
generally  perform  all the duties  usually  appertaining  to the affairs of the
controller  of a  corporation  and shall perform such other duties and have such
other powers as may be prescribed by the Board of Directors, the Chief Financial
Officer or these By-Laws.  The Controller may be required to give a bond for the
faithful discharge of his or her duties.

                  Section 18. Assistant  Controllers.  The Assistant Controllers
shall in the  absence or  disability  of the  Controller  perform the duties and
exercise the powers of the  Controller  and shall  perform such other duties and
have such  other  powers as may be  prescribed  by the Board of  Directors,  the
Controller or these By-Laws.

                  Section 19.  Additional  Powers and Duties. In addition to the
foregoing  especially  enumerated duties and powers, the several officers of the
Corporation  shall perform such other duties and exercise such further powers as
the Board of Directors  may, from time to time,  determine or as may be assigned
to them by any superior officer.

                  Section 20.  Other Officers.  The Board of Directors may
designate such other officers having such duties and powers as it may specify 
from time to time.

                                   ARTICLE VI
                                  CAPITAL STOCK

                  Section 1. Form of  Certificate.  Every holder of stock in the
Corporation  shall be entitled to have a  certificate  signed in the name of the
Corporation (i) by the Chairman of the Board, the Chief Executive  Officer,  the
President  or any Vice  President  and  (ii) by the  Treasurer  or an  Assistant
Treasurer or the Secretary or an Assistant  Secretary,  certifying the number of
shares owned by such holder in the Corporation.

                  Section  2.  Signatures.  Any  signature  required  to be on a
certificate may be a facsimile. In case any officer, transfer agent or registrar
who has signed or whose  facsimile  signature has been placed upon a certificate
shall have ceased to be such officer,  transfer  agent or registrar  before such
certificate is issued,  it may be issued by the Corporation with the same effect
as if he were such officer, transfer agent or registrar at the date of issue.

                  Section 3. Lost, Stolen or Destroyed  Certificates.  The Board
of  Directors  may  direct  a new  certificate  to be  issued  in  place  of any
certificate  theretofore  issued by the  Corporation  alleged to have been lost,
stolen or destroyed,  upon the making of an affidavit of that fact by the person
claiming  the  certificate  of stock  to be  lost,  stolen  or  destroyed.  When
authorizing such issue of a new certificate,  the Board of Directors may, in its
discretion  and as a condition  precedent to the issuance  thereof,  require the
owner  of  such   lost,   stolen  or   destroyed   certificate,   or  his  legal
representative,  to advertise  the same in such manner as the Board of Directors
shall require and/or to give the Corporation a bond in such sum as it may direct
as  indemnity  against any claim that may be made against the  Corporation  with
respect to the certificate alleged to have been lost, stolen or destroyed.

                  Section  4.  Transfers.  Stock  of the  Corporation  shall  be
transferable in the manner prescribed by law and in these By-Laws.  Transfers of
stock shall be made on the books of the Corporation only by the holder of record
or by such person's  attorney duly authorized upon surrender and cancellation of
certificates  for a like number of shares  properly  endorsed and the payment of
all taxes due thereon.

                  Section 5.  Record  Date.  In order that the  Corporation  may
determine  the  stockholders  entitled to notice of or to vote at any meeting of
stockholders  or any  adjournment  thereof,  or entitled  to express  consent to
corporate  action,  or  entitled  to receive  payment of any  dividend  or other
distribution  or allotment of any rights,  or entitled to exercise any rights in
respect of any change, conversion or exchange of stock or for the purpose of any
other lawful action,  the Board of Directors may fix, in advance, a record date,
which  shall not be more than sixty (60) days nor less than ten (10) days before
the date of such  meeting,  nor more than  sixty  (60)  days  prior to any other
action.  A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

                  Section  6.  Beneficial   Owners.  The  Corporation  shall  be
entitled to recognize the exclusive right of the person  registered on its books
as the owner of a share to receive  dividends and to vote as such owner,  and to
hold liable for calls and  assessments  a person  registered on its books as the
owner of shares,  and shall not be bound to  recognize  any  equitable  or other
claim to or  interest  in such share or shares on the part of any other  person,
whether  or not it  shall  have  express  or other  notice  thereof,  except  as
otherwise provided by law.

                  Section  7.  Dividends.  Subject  to  the  provisions  of  the
Certificate of Incorporation or applicable law, dividends upon the capital stock
of the  Corporation,  if any,  may be declared by the Board of  Directors at any
regular or special meeting,  and may be paid in cash, in property,  or in shares
of capital stock. Before payment of any dividend,  there may be set aside out of
any funds of the  Corporation  available for  dividends  such sum or sums as the
Board of Directors from time to time, in its absolute  discretion,  deems proper
as a reserve or reserves to meet contingencies,  or for equalizing dividends, or
for repairing or maintaining  any property of the  Corporation or for any proper
purpose, and the Board of Directors may modify or abolish any such reserve.

                                   ARTICLE VII
                                 INDEMNIFICATION

                  Section 1. Indemnification  Respecting Third Party Claims. (a)
The Corporation, to the full extent and in a manner permitted by Delaware law as
in effect from time to time, shall indemnify,  in accordance with the provisions
of this Article, any person (including the heirs,  executors,  administrators or
estate of any such person) who was or is made a party to or is  threatened to be
made a party to any threatened,  pending or completed action, suit or proceeding
(including  any  appeal  thereof),  whether  civil,  criminal,   administrative,
regulatory or  investigative  in nature (other than an action by or in the right
of the Corporation), by reason of the fact that such person is or was a director
or officer of the  Corporation,  or, at a time when he was a director or officer
of the  Corporation,  is or was either serving at the request of the Corporation
as a  director,  officer,  partner,  trustee,  fiduciary,  employee  or agent (a
"Subsidiary Officer") of another corporation, partnership, joint venture, trust,
employee  benefit plan or other  enterprise (an  "Associated  Entity"),  against
expenses (including attorneys' fees and disbursements), costs, judgments, fines,
penalties and amounts paid in  settlement  actually and  reasonably  incurred by
such person in  connection  with such action,  suit or proceeding if such person
acted in good faith and in a manner such person reasonably  believed to be in or
not opposed to the best interests of the  Corporation,  and, with respect to any
criminal  action or proceeding,  had no reasonable  cause to believe his conduct
was unlawful; provided, however, that (i) the Corporation shall not be obligated
to  indemnify  a person who is or was a director  or officer of the  Corporation
against  expenses  incurred in connection  with an action,  suit,  proceeding or
investigation to which such person is threatened to be made a party but does not
become a party unless the incurring of such expenses was  authorized by or under
the  authority of the Board of Directors and (ii) the  Corporation  shall not be
obligated to indemnify against any amount paid in settlement unless the Board of
Directors has consented to such settlement.  The termination of any action, suit
or  proceeding  by judgment,  order,  settlement or conviction or upon a plea of
nolo  contendere or its  equivalent  shall not, of itself,  create a presumption
that the  person did not act in good  faith and in a manner  which  such  person
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Corporation,  and, with respect to any criminal action or proceeding,  that such
person  had  reasonable   cause  to  believe  that  his  conduct  was  unlawful.
Notwithstanding  anything to the contrary in the  foregoing  provisions  of this
Section  1(a),  a person  shall  not be  entitled,  as a  matter  of  right,  to
indemnification pursuant to this Section 1(a) against costs or expenses incurred
in  connection  with any action,  suit or  proceeding  commenced  by such person
against the  Corporation or any Associated  Entity or any person who is or was a
director,  officer,  fiduciary,  employee  or  agent  of  the  Corporation  or a
Subsidiary  Officer of any Associated Entity,  but such  indemnification  may be
provided by the  Corporation  in a specific case as permitted by Section 6 below
in this Article.

                  (b) The Corporation may indemnify any employee or agent of the
Corporation  in the manner and to the same extent as it is required to indemnify
any director or officer under Section 1(a) above in this Article.

                  Section 2. Indemnification  Respecting  Derivative Claims. (a)
The Corporation, to the full extent and in a manner permitted by Delaware law as
in effect from time to time, shall indemnify,  in accordance with the provisions
of this Article, any person (including the heirs,  executors,  administrators or
estate of any such person) who was or is made a party to or is  threatened to be
made a party to any threatened,  pending or completed  action or suit (including
any  appeal  thereof)  brought  in the  right of the  Corporation  to  procure a
judgment  in its  favor by  reason  of the fact  that  such  person  is or was a
director or officer of the Corporation,  or, at a time when he was a director or
officer of the Corporation,  is or was serving at the request of the Corporation
as a Subsidiary  Officer of an Associated  Entity  against  expenses  (including
attorneys' fees and disbursements) and costs actually and reasonably incurred by
such person in connection  with the defense or settlement of such action or suit
if such  person  acted in good  faith  and in a manner  such  person  reasonably
believed  to be in or not  opposed  to the best  interests  of the  Corporation,
except that no  indemnification  shall be made in respect of any claim, issue or
matter as to which  such  person  shall have been  adjudged  to be liable to the
Corporation  unless,  and only to the extent  that the Board of  Directors  or a
court  having  jurisdiction  with  respect  shall  determine  that,  despite the
adjudication of liability but in view of all the circumstances of the case, such
person is fairly and  reasonably  entitled to  indemnity  for such  expenses and
costs as the Board of  Directors  or such  court  shall deem  proper;  provided,
however,  that the Corporation shall not be obligated to indemnify a director or
officer of the  Corporation  against  expenses  incurred in  connection  with an
action or suit to which such  person is  threatened  to be made a party but does
not become a party unless the  incurrence of such expenses was  authorized by or
under the authority of the Board of Directors.  Notwithstanding  anything to the
contrary in the foregoing provisions of this Section 2(a), a person shall not be
entitled, as a matter of right, to indemnification pursuant to this Section 2(a)
against costs and expenses incurred in connection with any action or suit in the
right of the Corporation  commenced by such person, but such indemnification may
be provided by the  Corporation  in any specific  case as permitted by Section 6
below in this Article.

                  (b) The Corporation may indemnify any employee or agent of the
Corporation  in the manner and to the same extent as it is required to indemnify
any director or officer under Section 2(a) above in this Article.

                  Section 3.  Determination  of Entitlement to  Indemnification.
Any indemnification to be provided under any of Section 1(a), 1(b), 2(a) or 2(b)
above in this  Article  (unless  ordered by a court of  competent  jurisdiction)
shall be made by the Corporation  only as authorized in the specific case upon a
determination  that  indemnification  is proper under the circumstances  because
such person had met the applicable standard of conduct set forth in such section
of this Article.  Such determination shall be made (i) by the Board of Directors
by a majority  vote of a quorum  consisting of directors who were not parties to
the action, suit or proceeding in respect of which  indemnification is sought or
by  majority  vote of the  members  of a  committee  of the  Board of  Directors
composed  of at least two  members  each of whom is not a party to such  action,
suit or  proceeding,  or (ii) if such a quorum is not  obtainable  and/or such a
committee  is not  established  or  available,  or,  even  if such a  quorum  is
obtainable or committee  available,  if a quorum of  disinterested  directors so
directs,  by independent legal counsel in a written opinion,  or (iii) by action
of the  stockholders  taken as  permitted  by law.  In the event a  request  for
indemnification  is made by any person  referred  to in  paragraph  1(a) or 2(a)
above in this Article,  the Corporation shall use its reasonable best efforts to
cause  such  determination  to be made not later than sixty (60) days after such
request is made.

                  Section 4. Right to  Indemnification  upon Successful  Defense
and for Service as a Witness.  (a)  Notwithstanding the other provisions of this
Article,  to the  extent  that a  director,  officer,  employee  or agent of the
Corporation  has been  successful  on the merits or  otherwise in defense of any
action,  suit or proceeding  referred to in any of Section 1(a),  1(b),  2(a) or
2(b) above in this Article, or in defense of any claim, issue or matter therein,
such person shall be indemnified against expenses (including attorneys' fees and
disbursements)  and costs  actually  and  reasonably  incurred by such person in
connection therewith.

                  (b) To the  extent  any  person  who is or was a  director  or
officer of the  Corporation  in office on the effective  date of this Article or
thereafter  has served or  prepared to serve as a witness in, but is not a party
to, any action,  suit or proceeding  (whether civil,  criminal,  administrative,
regulatory  or  investigative  in nature),  including any  investigation  by any
legislative  body  or any  securities  or  commodities  exchange  of  which  the
Corporation or an Associated  Entity is a member or to the jurisdiction of which
it is subject,  by reason of his or her services as a director or officer of the
Corporation  or his or her  service as a  Subsidiary  Officer  of an  Associated
Entity at a time when he or she was a director  or  officer  of the  Corporation
(assuming  such  person is or was,  as  evidenced  by a writing to such  effect,
serving at the request of, or to represent the interests of, the  Corporation as
a Subsidiary Officer of such Associated  Entity),  the Corporation may indemnify
such person against expenses  (including  attorneys' fees and disbursements) and
out-of-pocket   costs  actually  and  reasonably  incurred  by  such  person  in
connection  therewith and shall use its reasonable  best efforts to provide such
indemnity  within  sixty (60) days after  receipt by the  Corporation  from such
person of a statement requesting such indemnification, averring such service and
reasonably  evidencing  such expenses and costs; it being  understood,  however,
that the Corporation  shall have no obligation  under this Article to compensate
such person for such person's time or efforts so expended. The Corporation shall
indemnify any employee or agent of the Corporation in the manner and to the same
extent as it is required to indemnify any director or officer of the Corporation
pursuant to the foregoing sentence of this Section 4(b).

                  Section  5.  Advance  of  Expenses.  (a)  Expenses  and  costs
incurred by any person referred to in Section 1(a) or 2(a) above in this Article
in defending a civil,  criminal,  administrative,  regulatory  or  investigative
action,  suit or proceeding  shall be paid by the  Corporation in advance of the
final  disposition  of  such  action,  suit or  proceeding  upon  receipt  of an
undertaking in writing by or on behalf of such person to repay such amount if it
shall  ultimately  be  determined  that  such  person  is  not  entitled  to  be
indemnified  in  respect  of such  costs  and  expenses  by the  Corporation  as
authorized by this Article.

                  (b) Expenses and costs  incurred by any person  referred to in
Section  1(b) or 2(b) above in this  Article  in  defending  a civil,  criminal,
administrative,  regulatory or investigative  action,  suit or proceeding may be
paid by the Corporation in advance of the final disposition of such action, suit
or  proceeding as authorized by or under the authority of the Board of Directors
upon  receipt of an  undertaking  in  writing by or on behalf of such  person to
repay such amount if it shall  ultimately be determined  that such person is not
entitled  to be  indemnified  by the  Corporation  in  respect of such costs and
expenses  as  authorized  by this  Article  and  subject to any  limitations  or
qualifications provided by or under the authority of the Board of Directors.

                  Section 6.  Indemnification  Not  Exclusive.  The provision of
indemnification  to or the advancement of expenses and costs to any person under
this Article, or the entitlement of any person to indemnification or advancement
of expenses and costs under this Article, shall not limit or restrict in any way
the power of the Corporation to indemnify or advance  expenses and costs to such
person  in any  other  way  permitted  by  law or be  deemed  exclusive  of,  or
invalidate, any right to which any person seeking indemnification or advancement
of  expenses  and  costs  may be  entitled  under  any law,  agreement,  vote of
stockholders or disinterested directors or otherwise,  both as to action in such
person's capacity as an officer, director,  employee or agent of the Corporation
and as to action in any other capacity.

                  Section 7. Corporate Obligations;  Reliance. The provisions of
Sections 1 through 6 above of this  Article  shall be deemed to create a binding
obligation on the part of the  Corporation  to the officers and directors of the
Corporation on the effective date of this Article and persons thereafter elected
as  officers  and  directors  (including  persons  who  served as  officers  and
directors on or after such date but who are no longer  officers and directors at
the time they present claims for advancement of expenses or indemnity), and such
persons  in  acting  in  their  capacities  as  officers  or  directors  of  the
Corporation or Subsidiary Officers of any Associated Entity shall be entitled to
rely on such  provisions of this Article,  without  giving notice thereof to the
Corporation.




                  Section 8. Successors. The right of any person who is or was a
director,  officer,  employee or agent of the Corporation to  indemnification or
advancement  of expenses  under Sections 1 through 7 above in this Article shall
continue after he shall have ceased to be a director, officer, employee or agent
and  shall  inure  to  the  benefit  of  the  heirs,  distributees,   executors,
administrators and other legal representatives of such person.

                  Section  9.  Insurance.   The  Corporation  may  purchase  and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee or agent of the Corporation, or is or was serving at the request of, or
to represent the interests of, the  Corporation  as a Subsidiary  Officer of any
Associated  Entity,  against  any  liability  asserted  against  such person and
incurred by such person in any capacity,  or arising out of such person's status
as such,  whether or not the Corporation  would have the power to indemnify such
person against such liability under the provisions of this Article or applicable
law.

                  Section 10.  Definitions of Certain Terms. (a) For purposes of
this Article,  references to the "Corporation" shall include, in addition to the
resulting corporation, any constituent corporation (including any constituent of
a constituent)  absorbed into the  Corporation  after the effective date of this
Article  in a  consolidation  or  merger  if such  corporation  would  have been
permitted (if its corporate  existence had  continued)  under  applicable law to
indemnify its directors,  officers,  employees or agents, so that any person who
is  or  was  a  director,   officer,  employee  or  agent  of  such  constituent
corporation,  or is or was serving at the request, or to represent the interests
of, such constituent  corporation as a director,  officer,  employee or agent of
any  Associated  Entity shall stand in the same position under the provisions of
Sections 1 through 9 above in this  Article  with  respect to the  resulting  or
surviving corporation as such person would have with respect to such constituent
corporation if its separate existence had continued; provided, however, that, no
such person shall be entitled to indemnity  from the  Corporation  in respect of
his service to such constituent  corporation,  or at the request or to represent
the interests of such constituent corporation,  pursuant to Section 1(a) or 2(a)
above but may be indemnified by the  Corporation in respect thereof as permitted
by Section 1(b) or 2(b) above.

                  (b) For purposes of this Article,  references to "fines" shall
include  any excise  taxes  assessed on a person  with  respect to any  employee
benefit plan;  references to "serving at the request of the  Corporation"  shall
include any  service as a director,  officer,  trustee,  fiduciary,  employee or
agent of the  Corporation or any Associated  Entity which service imposes duties
on, or  involves  services  by,  such  director,  officer,  trustee,  fiduciary,
employee or agent with respect to any employee  benefit plan, its  participants,
or  beneficiaries;  and a person  who acted in good  faith and in a manner  such
person  reasonably  believed  to be in  the  interest  of the  participants  and
beneficiaries  of an  employee  benefit  plan shall be deemed to have acted in a
manner "not opposed to the best interests of the  Corporation" as referred to in
this Article.






                                  ARTICLE VIII
                                     GENERAL

                  Section 1.  Fiscal Year.  The fiscal year of the Corporation 
shall be such date as shall be fixed by resolution of the Board of Directors
from time to time.

                  Section  2.  Corporate  Seal.  The  corporate  seal shall have
inscribed thereon the name of the Corporation,  the year of its organization and
the words  "Corporate  Seal,  Delaware"  The seal may be used by causing it or a
facsimile thereof to be impressed or affixed or reproduced or otherwise upon any
paper, certificate or document.

                  Section 3.  Disbursements.  All checks,  drafts or demands for
money out of the funds of the  Corporation  and all notes and other evidences of
indebtedness of the  Corporation  shall be signed by such officer or officers or
such other  person or persons  as the Board of  Directors  may from time to time
designate.

                  Section 4. Amendments.  These By-Laws may be altered,  amended
or  repealed,  in  whole  or in  part,  or new  By-Laws  may be  adopted  by the
stockholders  or by the Board of  Directors  at any meeting  thereof;  provided,
however,  that notice of such alteration,  amendment,  repeal or adoption of new
By-Laws shall be contained in the notice of such meeting of stockholders or in a
notice of such meeting of the Board of  Directors,  as the case may be. Unless a
higher  percentage is required by the  Certificate  of  Incorporation  as to any
matter  which is the  subject  of these  By-Laws,  all such  amendments  must be
approved by either the holders of at least a majority of the outstanding capital
stock entitled to vote thereon or by a majority of the entire Board of Directors
then in office.

                  Section 5.  Definitions.  As used in this Article and in these
By-Laws  generally,  the term "entire Board of Directors" means the total number
of directors which the Corporation would have if there were no vacancies.




                                                             Exhibit 11





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

                                        Three months             Three months
                                            ended                    ended
                                        February 28              February 29
                                            1997                     1996
                                       -------------             ------------
Primary:
Weighted average shares outstanding:
   Common stock                          100,677,195              104,087,157
   Common stock issuable                  16,316,956               11,794,792
   Common stock equivalents                1,466,064                1,050,748
                                       --------------             --------------
   Total common stock and common stock
     equivalents                         118,460,215              116,932,697
                                         ===========                ===========

Net income                                   $ 144.4                  $ 104.1
Preferred dividends (1)                         (6.4)                   (11.2)
                                             -------                    -------
Net income applicable to common stock        $ 138.0                  $  92.9
                                             =======                    =======

Earnings Per Common Share                    $  1.16                  $  0.79
                                             =======                    =======

Fully diluted:
Weighted average shares outstanding:
   Common stock                          100,677,195              104,087,157
   Common stock issuable                  16,316,956               11,794,792
   Common stock equivalents                1,607,273                1,344,782
                                       --------------             ------------
   Total common stock and common stock
     equivalents                         118,601,424              117,226,731
                                         ===========              ===========

Net income                                   $ 144.4                  $ 104.1
Preferred dividends (1)                         (6.4)                   (11.2)
                                             -------                   -------
Net income applicable to common stock        $ 138.0                  $  92.9
                                             =======                    =======

Earnings Per Common Share                    $  1.16                  $  0.79
                                             =======                    =======

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





                                                                 Exhibit 12.A







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




                                               For the             For the          For the         For the         For the
                                                year            eleven months    twelve months       year         three months
                                                ended               ended           ended           ended            ended
                                            December 31          November 30     November 30      November 30     February 28
                                        --------------------     -----------     -----------      -----------     -----------
                                        1992            1993        1994            1995             1996            1997
                                        ----            ----        ----            ----             ----            ----
                                                                                                  
Fixed Charges:
Interest expense:
     Subordinated indebtedness          $  150       $   144      $  158          $  206         $    220          $   62
                                                                      
    Bank loans and other
      borrowings*                       5,035         5,224       6,294          10,199           10,596           3,012
    Interest component of rentals
      of office and equipment              74            76          42              44               34               6
  Other adjustments**                       2             7           4              28               16               4
                                       ----------    ---------   ---------      ----------       ----------       ---------
    TOTAL (A)                          $5,261        $5,451      $6,498         $10,477          $10,866          $3,084
                                        =======       ======     ========       =======          =======          ======

Earnings:
  Pretax income (loss) from
    continuing operations              $ (247)     $     27     $   193          $  369         $    637        $   219
  Fixed charges                         5,261         5,451       6,498          10,477           10,866          3,084
  Other adjustments***                  _____            (6)         (4)            (28)             (14)            (4)
                                       -------       -------     ---------       ---------       --------
    TOTAL (B)                          $5,014        $5,472      $6,687         $10,818           $11,489        $3,299
                                        ======        ======      ======         =======           =======        ======
(B / A)                                  ****          1.00        1.03            1.03              1.06          1.07



*        Includes amortization of long-term debt discount.

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

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

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





                                                                   Exhibit 12.B






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


    
                                            For the              For the          For the         For the         For the
                                             year             eleven months    twelve months       year          three months
                                            ended                ended           ended            ended            ended
                                         December 31           November 30     November 30      November 30     February 28
                                        ------------------     -----------     -----------     -----------     -----------
                                        1992          1993          1994            1995             1996            1997
                                        ----          ----          ----            ----             ----            ----

                                                                                                              
 and Preferred Dividends:
   Interest expense:
    Subordinated indebtedness           $  150       $   144         $   158      $    206            $  220        $    62
    Bank loans and other
      borrowings*                        5,035         5,224           6,294        10,199            10,596          3,012
    Interest component of rentals
      of office and equipment               74            76              42            44                34              6
  Other adjustments**                        2             7               4            28                16              4
                                     ----------     ---------      ---------     ---------         ---------      ---------
  Total fixed charges                    5,261         5,451           6,498        10,477            10,866          3,084
  Preferred dividends (tax
    equivalent basis)                       48            48              58            64                58              9
                                      --------       --------       --------     ---------         ---------      ---------
     TOTAL (A)                          $5,309        $5,499          $6,556       $10,541           $10,924         $3,093
                                        ======        ======          ======       =======           =======         ======

Earnings:
  Pretax income (loss) from
    continuing operations               $ (247)     $     27         $  193     $     369         $     637         $  219
  Fixed charges                          5,261         5,451          6,498        10,477            10,866          3,084
  Other adjustments***                   _____            (6)            (4)          (28)              (14)            (4)
                                                      --------        -------      --------          --------       --------
                                                                         
    TOTAL (B)                           $5,014        $5,472          $6,687    $  10,818           $11,489         $3,299
                                        ======        ======          ======       =======           =======         ======
(B / A)                                   ****        ****              1.02         1.03              1.05           1.07



*        Includes amortization of long-term debt discount.

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

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

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


                                                                  Exhibit 27