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 August 31, 1997

                                       OR

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

                          Commission file number 1-9466

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

              Delaware                                   13-3216325
(State or other jurisdiction of            (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 September 30, 1997,  118,059,968 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 AUGUST 31, 1997

                                      INDEX

Part I.    FINANCIAL INFORMATION                                    Page Number

  Item 1.      Financial Statements - (unaudited)

                  Consolidated Statement of Operations -
                    Three and Nine Months Ended
                    August 31, 1997 and 1996 ...............................  3


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

                  Consolidated Statement of Cash Flows -
                    Nine Months Ended
                    August 31, 1997 and 1996................................  7


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

  Item 2.         Management's Discussion and Analysis of
                    Financial Condition and Results of Operations........... 18

Part II.   OTHER INFORMATION

  Item 1.      Legal Proceedings     ....................................... 33

  Item 6.      Exhibits and Reports on Form 8-K          ................... 34

Signatures.................................................................. 35

EXHIBIT INDEX         ...................................................... 36

Exhibits





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

                                                           Three months ended
                                                 August 31            August 31
                                                   1997                 1996
                                               --------------     ----------
Revenues
    Principal transactions                          $  389              $  303
    Investment banking                                 396                 237
    Commissions                                        111                  77
    Interest and dividends                           3,554               2,964
    Other                                               19                   4
                                                   -------            --------
         Total revenues                              4,469               3,585
    Interest expense                                 3,398               2,863
                                                     -----               -----
         Net revenues                                1,071                 722
                                                     -----              ------
Non-interest expenses
    Compensation and benefits                          543                 366
    Brokerage, commissions and clearance fees           54                  62
    Professional services                               43                  38
    Communications                                      35                  35
    Occupancy and equipment                             35                  37
    Business development                                25                  23
    Depreciation and amortization                       22                  22
    Other                                               33                  23
                                                   -------             -------
          Total non-interest expenses                  790                 606
                                                    ------              ------
Income before taxes                                    281                 116
    Provision for income taxes                          84                  39
                                                   -------             -------
Net income                                           $ 197              $   77
                                                     =====              ======
Net income applicable to common stock                $ 160              $   71
                                                     =====              ======

Average common and common equivalent shares
      outstanding                                    122.4               117.2
                                                     =====              ======
Earnings per common share                            $1.30               $0.60
                                                     =====              ======



                 See notes to consolidated financial statements.





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

                                                           Nine months ended
                                                   August 31         August 31
                                                     1997               1996
                                                  -------------      ----------
Revenues
    Principal transactions                            $1,061           $  1,114
    Investment banking                                   910                671
    Commissions                                          299                267
    Interest and dividends                             9,931              8,369
    Other                                                 73                 27
                                                   ---------          ---------
         Total revenues                               12,274             10,448
    Interest expense                                   9,424              8,072
                                                     -------            -------
         Net revenues                                  2,850              2,376
                                                     -------            -------
Non-interest expenses
    Compensation and benefits                          1,445              1,205
    Brokerage, commissions and clearance fees            172                176
    Professional services                                131                111
    Communications                                       105                114
    Occupancy and equipment                              104                114
    Business development                                  76                 75
    Depreciation and amortization                         65                 68
    Other                                                 80                 71
                                                     -------            -------
          Total non-interest expenses                  2,178              1,934
                                                       -----              -----
Income before taxes                                      672                442
    Provision for income taxes                           210                153
                                                      ------             ------
Net income                                             $ 462              $ 289
                                                       =====              =====
Net income applicable to common stock                  $ 412              $ 265
                                                       =====              =====

Average common and common equivalent shares
      outstanding                                      120.4              116.3
                                                       =====              =====
Earnings per common share                              $3.42              $2.28
                                                       =====              =====



                 See notes to consolidated financial statements.





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


                                                      August 31      November 30
ASSETS                                                   1997           1996
                                                      -----------    ----------
Cash and cash equivalents                               $ 1,300        $ 2,149

Cash and securities segregated and on deposit
  for regulatory and other purposes                         927            688

Securities and other financial instruments owned:
   Governments and agencies                              30,891         26,638
   Corporate stocks                                       9,507          6,937
   Corporate debt and other                              10,049          8,821
   Mortgages and mortgage-backed                         11,159          8,314
   Derivatives and other contractual agreements           7,780          6,909
   Certificates of deposit and other money market 
     instruments                                          2,297          3,834
                                                        -------      ---------
                                                         71,683         61,453
                                                         ------       --------
Collateralized short-term agreements:
   Securities purchased under agreements to resell       43,268         32,340
   Securities borrowed                                   16,282         20,651

Receivables:
   Brokers, dealers and clearing organizations            4,086          2,878
   Customers                                              7,469          5,813
   Others                                                 1,465          1,253

Property, equipment and leasehold improvements
  (net of accumulated depreciation and amortization
  of $715 in 1997 and $668 in 1996)                         468            477

Deferred expenses and other assets                          780            722

Excess of cost over fair value of net assets
  acquired (net of accumulated amortization
  of $109 in 1997 and $103 in 1996)                         166            172
                                                    -----------   ------------
       Total assets                                    $147,894       $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)


                                                                                              August 31         November 30
                                                                                                  1997               1996

                                                                                                                
Commercial paper and short-term debt                                                          $   8,606           $    8,202
Securities and other financial instruments sold 
but not yet purchased:
   Governments and agencies                                                                      17,545               13,202
   Corporate stocks                                                                               6,248                4,971
   Corporate debt and other                                                                       1,606                1,375
   Derivatives and other contractual agreements                                                   6,913                6,816
                                                                                                -------               ------
                                                                                                 32,312               26,364
                                                                                                -------               ------
Collateralized short-term financings:
   Securities sold under agreements to repurchase                                                57,802
                                                                                                                      56,119
   Securities loaned                                                                              8,734                6,296
Payables:
   Brokers, dealers and clearing organizations                                                    3,653                1,004
   Customers                                                                                      9,945                7,582
Accrued liabilities and other payables                                                            3,635                3,233
Long-term debt:
   Senior notes                                                                                  15,706               12,571
   Subordinated indebtedness                                                                      3,198                3,351
                                                                                                -------              -------
           Total liabilities                                                                    143,591              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 and issued in 1997 and 1996; shares outstanding:
         33,050 in 1997 and 13,000,000 in 1996; $39.10 liquidation
         preference per share                                                                         1                  508
       5%Cumulative  Convertible Voting, Series B, 13,000,000 shares authorized;
         12,966,950 shares issued and outstanding in 1997;
         $39.10 liquidation preference per share                                                    507
       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: 108,287,381 in 1997 and 106,793,538 in 1996;
       shares outstanding: 101,939,516 in 1997 and 100,449,144 in 1996                               11                   11
   Common Stock issuable                                                                            359                  326
   Additional paid-in capital                                                                     3,226                3,198
   Foreign currency translation adjustment                                                           (1)                  20
   Retained earnings (deficit)                                                                      346                  (43)
   Common Stock in treasury at cost: 6,347,865 shares in 1997
       and 6,344,394 shares in 1996                                                                (146)                (146)
                                                                                            -----------         ------------
            Total stockholders' equity                                                            4,303                3,874
                                                                                            -----------          -----------
            Total liabilities and stockholders' equity                                         $147,894             $128,596
                                                                                               ========             ========


                 See notes to consolidated financial statements.





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


                                                                                             Nine months ended
                                                                                   August 31                  August 31
                                                                                     1997                       1996

                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                          $   462                   $    289
Adjustments to reconcile net income to net cash used in
     operating activities:
  Depreciation and amortization                                                          65                         68
  Provisions for losses and other reserves                                               41                         32
  Deferred tax benefit                                                                  (33)
  Other adjustments                                                                      61                        151
Net change in:
  Cash and securities segregated                                                       (239)                       104
  Securities and other financial instruments owned                                  (10,230)                      (305)
  Securities purchased under agreements to resell                                   (10,928)                       784
  Securities borrowed                                                                 4,369                     (8,060)
  Receivables from brokers, dealers and clearing organizations                       (1,208)                      (861)
  Receivables from customers                                                         (1,656)                    (1,321)
  Securities and other financial instruments sold but
     not yet purchased                                                                5,948                      2,247
  Securities sold under agreements to repurchase                                      1,683                     (1,620)
  Securities loaned                                                                   2,438                      4,716
  Payables to brokers, dealers and clearing organizations                             2,649                       (787)
  Payables to customers                                                               2,363                      3,375
  Accrued liabilities and other payables                                                330                         32
  Other operating assets and liabilities, net                                          (547)                      (108)
                                                                                    -------                   --------

          Net cash used in operating activities                                     $(4,432)                   $(1,264)
                                                                                    -------                    -------



                 See notes to consolidated financial statements.





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

                                                              Nine months ended
                                                          August 31    August 31
                                                            1997          1996
                                                         -----------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of senior notes                     $5,503        $2,314
Principal payments of senior notes                         (2,071)       (1,831)
Proceeds from issuance of subordinated indebtedness           395         1,175
Principal payments of subordinated indebtedness              (550)         (246)
Net proceeds from commercial paper and
    short-term debt                                           404           909
Payment for repurchase of preferred stock                                  (200)
Payments for treasury stock purchases                                      (130)
Dividends paid                                                (45)          (43)
                                                          -------       -------
            Net cash provided by financing activities       3,636         1,948
                                                            -----         -----

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, equipment and leasehold 
     improvements                                             (53)          (49)
                                                          --------      -------
           Net cash used in investing activities              (53)          (49)
                                                          --------      -------
           Net change in cash and cash equivalents           (849)          635
                                                           ------        ------
Cash and cash equivalents, beginning of period              2,149           874
                                                            -----        ------
           Cash and cash equivalents, end of period        $1,300        $1,509
                                                           ======        ======


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (in millions)

       Interest  paid  totaled  $9,541 and $8,109  for the nine  months  ended
August 31, 1997 and 1996, respectively.  Income taxes paid totaled $127 and $52
for the nine months ended August 31, 1997 and 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.  Accounting Policies:

         Derivatives,  typically defined as instruments whose value is "derived"
from an underlying instrument,  index or rate, include futures,  forwards, swaps
and options and other  similar  instruments.  A  derivative  contract  generally
represents future  commitments to exchange interest payment streams based on the
contract or notional  amount or to purchase  or sell  financial  instruments  at
specified terms and future dates. 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").  The
Company's  accounting  methodology for derivatives  depends on both the type and
purpose of the derivative instrument.

         Derivative  transactions  entered into for  Trading-Related  Derivative
Activities  are recorded at market or fair value with realized  gains and losses
reflected currently in principal  transactions in the Consolidated  Statement of
Operations.  Market or fair value for trading  related  instruments is generally
determined  by either  quoted  market  prices (for  exchange-traded  futures and
options) or pricing models (for  over-the-counter  swaps, forwards and options).
Pricing  models utilize a series of market inputs to determine the present value
of future cash flows, with adjustments,  as required for credit risk,  liquidity



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

risk, and ongoing  costs.  Further  valuation  adjustments  may be recorded,  as
deemed  appropriate for new or complex  products or for  significant  positions.
These adjustments are integral components of the mark-to-market process.

         The market or fair  value  associated  with  derivatives  utilized  for
trading  purposes  is  recorded  in  the  Consolidated  Statement  of  Financial
Condition on a net by  counterparty  basis where a legal right of set-off exists
and is netted across  products and against cash  collateral when such provisions
are stated in the  master  netting  agreement.  The market or fair value of swap
agreements,  caps and  floors,  and  forward  contracts  in an  unrealized  gain
position,  as well as options  owned and  warrants  held,  are  reported  in the
Consolidated Statement of Financial Condition as assets in derivatives and other
contractual agreements. Similarly, swap agreements, caps and floors, and forward
contracts  in an  unrealized  loss  position,  as well as  options  written  and
warrants   issued,   are  reported  as  liabilities  in  derivatives  and  other
contractual  agreements.  Margin on futures contracts is included in receivables
and payables, as applicable.

         In  addition  to  Trading-Related  Derivative  Activities,  the Company
enters  into  various  derivative  instruments  for  non-trading  purposes as an
end-user to modify the interest rate exposure of certain assets and liabilities.
In this regard,  the Company  utilizes  interest rate and currency swaps,  caps,
collars and floors to manage the  interest  rate  exposure  associated  with its
long-term  debt  obligations  and  secured   financing   activities,   including
securities purchased under agreements to resell, securities borrowed, securities
sold under agreements to repurchase and securities loaned.

         In addition to modifying the interest rate exposure of existing  assets
and liabilities,  the Company utilizes derivative  instruments as an end user to
modify the interest rate  characteristics  of certain  anticipated  transactions
related to its  secured  financing  activities,  where there is a high degree of
certainty  that the Company  will enter into such  contracts.  These  derivative
instruments are designated against existing secured financing transactions based
upon their applicable maturity. The remaining term of the derivative instruments
is designated  against  anticipated  secured financing  transactions  which will
replace the existing secured financing  transactions upon maturity.  The Company
continuously monitors the level of secured financing transactions to ensure that
there is a high  degree of  certainty  that it will enter  into the  anticipated
secured financing transactions at a level in excess of the designated derivative
product transactions.

         Derivatives that have been designated as non-trading  related positions
and are  effective in modifying the interest  rate  characteristics  of existing
assets and  liabilities  or  anticipated  transactions  are  accounted for on an
accrual basis,  with the exception of written  swaptions which are accounted for
on a  mark-to-market  basis.  Under the accrual basis,  interest is accrued into
income or expense over the life of the  contract,  resulting in the net interest
impact of the  derivative  and the  underlying  hedged item being  recognized in
income throughout the hedge period.

         The  Company  monitors  the  effectiveness  of  its  end  user  hedging
activities  by  periodically  comparing  the  change  in the  value of the hedge
instrument to the underlying  item being hedged,  and reassessing the likelihood
of the  occurrence of  anticipated  transactions.  In the event that the Company
determines that a hedge is no longer effective,  such as upon  extinguishment of


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


the underlying asset or liability or a change in circumstances  whereby there is
not a high degree of certainty that the anticipated  transaction will occur, the
derivative  transaction  is no longer  accounted  for as a hedge.  Instead,  the
Company  immediately  records  the  market  or  fair  value  of  the  derivative
instrument on the Statement of Financial Condition. Changes in the fair value of
the  derivative  contract  would then be accounted for as a derivative  used for
trading purposes as discussed  above. In the event that a derivative  designated
as a hedge is terminated  early,  any unrealized gain or loss on the termination
would be deferred and amortized to interest income or interest  expense over the
original  period of the  hedge as long as the  underlying  hedged  item is still
outstanding.

3.  Long-Term Debt:

         During the nine months ended August 31, 1997, the Company issued $5,898
million of long-term debt  (comprised of $5,503 million of senior notes and $395
million of  subordinated  debt).  Of the total  issuances for the nine months of
1997,  $2,606  million  were U.S.  dollar fixed rate,  $1,872  million were U.S.
dollar floating rate, $634 million were foreign currency denominated fixed rate,
and $786 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 $2,621 million of long-term debt mature during the nine
months ended August 31, 1997.

4.  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 August 31, 1997, LBI's regulatory net capital, as defined, of $1,364
million exceeded the minimum requirement by $1,262 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 August 31, 1997, LBIE's financial resources
were $269 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 August 31, 1997,  had
net capital of $141 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



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

regulatory and exchange  authorities of the countries in which they operate.  At
August  31,  1997,  these  other  subsidiaries  were in  compliance  with  their
applicable local capital  adequacy  requirements.  The Company's  triple-A rated
derivatives  subsidiary,  Lehman Brothers Financial Products Inc. ("LBFP"),  has
established  certain  capital and operating  restrictions  which are reviewed by
various rating agencies. At August 31, 1997, LBFP had capital which exceeded the
requirement of the most stringent rating agency by $90 million.

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

5.  Derivative Financial Instruments:

         The Company  records its  Trading-Related  Derivative  Activities  on a
mark-to-market  basis with realized and unrealized gains (losses)  recognized in
principal transactions in the Consolidated  Statement of Operations.  Unrealized
gains and losses on derivative  contracts are currently  recorded on a net basis
in the Consolidated Statement of Financial Condition for those transactions with
counterparties executed under a legally enforceable master netting agreement and
are netted across  products and against cash collateral when such provisions are
stated in the master  netting  agreement.  Listed in the following  table is the
fair value and average fair value of the  Company's  Trading-Related  Derivative
Activities:


                                                                                                    Average Fair Value*
                                                                    Fair Value*                    Nine Months Ended
                                                                 August 31, 1997                   August 31, 1997
                                                                 ---------------                  ---------------

                                                                                                        
(in millions)                                                     Assets      Liabilities          Assets       Liabilities
- ---------------------------------------------------------------------------------------------------------------------------
Interest rate and currency swaps and options
     (including caps, collars and floors)                         $4,355        $2,843            $4,376         $3,260
Foreign exchange forward contracts and options                     1,421         1,496             1,132          1,474
Options on other fixed income securities,
     mortgage-backed securities forward contracts
     and options                                                     174           157               244            216
Equity contracts (including equity swaps, warrants
     and options)                                                  1,573         2,125             1,693          1,901
Commodity contracts (including swaps, forwards,
     and options)                                                    257           292               343            542
                                                                -------------------------------------------------------

Total                                                             $7,780        $6,913            $7,788         $7,393
                                                                -------------------------------------------------------


* 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





                                                                                                 Average Fair Value*
                                                                      Fair Value*               Twelve Months Ended
                                                                November 30, 1996                     November 30, 1996
                                                                -----------------                     -----------------
                                                                                                    
(in millions)                                                     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.

         Assets  included in the table above and on the previous page  represent
the Company's unrealized gains, net of unrealized losses for situations in which
the Company has a master netting agreement. Similarly, liabilities represent net
amounts owed to counterparties.  Therefore,  the fair value of assets related to
derivative  contracts at August 31, 1997 represents the Company's net receivable
for  derivative  financial   instruments  before  consideration  of  collateral.
Included  within the $7,780  million fair value of assets at August 31, 1997 was
$7,425  million  related to swaps and OTC contracts and $355 million  related to
exchange-traded option and warrant contracts.

         With respect to OTC contracts,  including  swaps, the Company views its
net credit  exposure to be $4,473 million at August 31, 1997,  representing  the
fair value of the Company's OTC contracts in an unrealized gain position,  after
consideration of collateral of $2,952 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                 August 31, 1997
Risk Rating              Equivalent                Net Credit Exposure
- ------------       -------------------------       -------------------
       1           AAA/Aaa                                   19%
       2           AA-/Aa3 or higher                         23%
       3           A-/A3 or higher                           34%
       4           BBB-/Baa3 or higher                       12%
       5           BB-/Ba3 or higher                          8%
       6           B+/B1 or lower                             4%
- -------------------------------------------------------------------------------
         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.



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

         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.

         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.

6.  Other Commitments and Contingencies:

         In connection with its secured  financing  activities,  the Company has
commitments  under certain secured lending  arrangements of  approximately  $4.6
billion at August 31,  1997.  These  commitments  require  borrowers  to provide
acceptable  collateral,  as defined in the  agreements,  when  amounts are drawn
under the lending facilities. Advances made under the above lending arrangements
are   typically  at  variable   interest   rates  and   generally   provide  for
over-collateralization based upon the borrowers' creditworthiness.

         In  addition,  the Company  has  commitments  to extend  credit in loan
syndication  transactions of $1.3 billion at August 31, 1997. These  commitments
are typically secured against the borrower's  assets,  have fixed maturity dates
and are contingent on certain contractual conditions that may require payment of
a fee by the  counterparty and are drawn down at the discretion of the borrower.
The total commitment above may not be indicative of actual funding  requirements
as the  commitments  may expire  without being drawn upon by the  borrower.  The
Company frequently syndicates or participates a portion of these commitments.

         In connection  with its merchant  banking  activities,  the Company has
commitments to invest up to $711 million in partnerships which in turn will make
direct merchant banking related investments. These commitments will be funded as
required  through the end of the respective  partnerships'  investment  periods,
principally  expiring in 2002. It is expected that approximately $250 million of
these  commitments  will be  made  by  employee  capital  contributions  through
employee investment  vehicles.  Any amount contributed by employees would reduce
the Company's commitment.

         The  Company is also a  co-sponsor  of an interim  acquisition  funding
facility.  In  connection  therewith,  the Company is committed to provide up to
$150 million to be used by the facility to provide  short-term bridge financing.
Any draw downs  under the facility  would be expected to be refinanced,  and the
outstanding amounts repaid, within a short-term period.

         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



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

all  relevant  facts,  available  insurance  coverage  and the advice of outside
counsel,  in the  opinion  of the  Company  such  litigation  will  not,  in the
aggregate,  have  a  material  adverse  effect  on  the  Company's  consolidated
financial position or results of operations.

         As a leading global investment bank, risk is an inherent part of all of
the  Company's  businesses  and  activities.  The  extent to which  the  Company
properly and effectively identifies,  assesses, monitors and manages each of the
various  types  of  risks  involved  in  its  trading  (including  derivatives),
brokerage,  and  investment  banking  activities  is critical to the success and
profitability  of the  Company.  The  principal  types of risks  involved in the
Company's   activities  are  market  risk,   credit  or  counterparty  risk  and
transaction risk.  Management has developed a control  infrastructure to monitor
and manage  each type of risk on a global  basis  throughout  the  Company.  For
further  discussion  of  these  matters,  refer  to Note 14 to the  Consolidated
Financial Statements, in the Form 10-K.

7.  Incentive Plans:

         In the first quarter of 1997,  the Company  granted  approximately  2.3
million options (the "1997 Options") under the 1996 Management Ownership Plan to
members of the Corporate Management Committee and to certain senior officers. At
the grant date, the 1997 Options were to become exercisable in four and one-half
years  and  expire  five  years  after  grant  date;  exercisability  was  to be
accelerated ratably in one-third increments at such time as the closing price of
the Company's  common stock met, or exceeded,  $39, $42, and $45 for fifteen out
of twenty  consecutive  trading  days.  As of August 31,  1997,  all of the 1997
Options were exercisable.  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.

8.  1996 Severance Charge:

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



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

         Cash outlays relating to the charge were  approximately  $19 million in
the fourth quarter of 1996 and  approximately $58 million during the nine months
of 1997.  The  remaining  residual  payments  will be paid as  deferred  payment
arrangements are completed.

9.  New Accounting Pronouncements:

         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 No. 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 SFAS No.  128,  basic EPS would have been $0.09 and $0.05  higher
than the amounts  reported in the third quarter of 1997 and 1996,  respectively.
Additionally,  basic EPS would have been $0.27 and $0.19 higher than the amounts
reported for the nine months of 1997 and 1996,  respectively.  Diluted EPS would
have been the same as the fully diluted amounts.

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income" and SFAS No. 131,  "Disclosures  about  Segments  of an  Enterprise  and
Related  Information." These statements are effective for fiscal years beginning
after December 15, 1997 and establish standards for the reporting and display of
comprehensive income and disclosure related to segments.

10.  Preferred Stock

Cumulative Convertible Voting, Series A and Series B

         The Cumulative  Convertible Voting Preferred Stock, Series A and Series
B (together the "Convertible Voting Preferred") have a liquidation preference of
$39.10  per share.  The Series A was issued in 1987.  The Series B was issued in
exchange  for the  Series A, on July 11,  1997.  As of August 31,  1997,  33,050
shares of Series A and 12,966,950 shares of Series B were outstanding.

         The holders of the Convertible Voting Preferred are entitled to receive
preferred  dividends  at an annual  rate of 5%, on the  liquidation  preference,
payable quarterly before any dividends are paid to the holders of Common Stock.

         The  Company  has the right to redeem  up to  10,400,000  shares of the
Convertible  Voting  Preferred up to and  including  June 15, 1998.  On June 16,
1998, the Company will have the right to redeem up to 13,000,000  shares subject
to adjustment and restrictions on redemption when dividends are in arrears. Such
redemption will be at a price per preferred share equal to $39.10.




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


         Each share of the Convertible  Voting Preferred is convertible,  at any
time prior to the date of redemption, into 0.3178313 of a share of Common Stock.
The  Series A is  convertible  provided  that at least  250,000  shares (or such
lesser number of such shares then  outstanding)  are converted  each time.  Each
share  of  Series  B is  convertible  without  limitations.  In each  case,  the
conversion rate at August 31, 1997 was $123.02.

         Nippon Life currently holds 9,163,683 shares of Series B. The remaining
3,836,317  shares  of the  Convertible  Voting  Preferred  are  held by  various
institutional investors.

Redeemable Voting

         In 1994,  Holdings  issued the Redeemable  Preferred  Stock to American
Express  and Nippon Life for $1,000.  The  holders of the  Redeemable  Preferred
Stock will be entitled to receive  annual  dividends  through May 31, 2002 in an
amount equal to 50% of the amount, if any, by which the Company's net income for
the  preceding  year  exceeds  $400  million,  up to a maximum  of $50  million,
prorated in the case of the last  dividend  period,  which runs from December 1,
2001 to May 31, 2002.  For the nine months ended August 31, 1997,  the Company's
net income of $462 million resulted in the recognition of a $31 million dividend
on the  Redeemable  Voting  Preferred  Stock,  which has been  reflected  in the
Consolidated Statement of Operations.

11.  Subsequent Event

         The Company  established  a trust (the "RSU Trust") in order to provide
common  stock  voting  rights  to a  substantial  number of  employees  who hold
outstanding  restricted  stock units  ("RSU"),  in  furtherance of the Company's
stated goal when RSU awards were initiated in June 1994, to encourage  employees
to think and act like owners. The RSU Trust was initially funded with a total of
16 million shares consisting of 5 million treasury shares,  for RSU awards under
the Employee Incentive Plan and 11 million new issue shares of Common Stock, for
RSU awards under the 1994 Management  Ownership Plan. The  establishment  of the
RSU Trust did not impact the total number of shares used in the  computation  of
earnings per common share because the 16 million  shares were included in common
stock issuable from the time the awards were accrued.
Accordingly, there was no effect on total equity and net income of the Company.





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


                                                             
Business Environment

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

         Global fixed income markets were robust  throughout  most of 1997, with
heavy trading volumes in both the U.S. and Europe.  Trading activity in the U.S.
continued to reflect investor  optimism that the environment of sustained growth
and low inflation levels would  continue.  Additionally,  U.S. trading activity
was  bolstered by active  purchases of U.S. securities by foreign investors due
to the favorable U.S. macroeconomic environment and the strong dollar.

         In March 1997, the Federal Reserve raised the overnight lending rate by
0.25% to 5.50%.  However,  the  deceleration  of GDP  growth and  continued  low
inflation  indicators kept the Federal Reserve from raising interest rates for a
second time in 1997. The decline  experienced in trading volumes and origination
activities  in the U.S.  fixed income  market from the increase in the overnight
lending rate was  short-lived.  Towards the end of April,  the U.S. fixed income
markets  recovered  as interest  rates  declined  and trading  volumes  regained
strength. This trend continued through the beginning of October.

         The interest rate on the 30-year U.S.  Treasury,  which peaked at 7.17%
on April  11th,  declined  to 6.28% on October 7, 1997.  However,  on October 8,
1997,  investors  again became  concerned  about a possible  tightening  in U.S.
interest rates based upon remarks by the Federal  Reserve Board Chairman that it
would be  difficult to maintain a balance between  tight labor  markets and low
growth.  In  addition  he  cautioned  investors  not to expect  stock  prices to
continue to rally  indefinitely.  As a result,  the interest rate on the 30-year
U.S. Treasury rose to 6.43% on October 10, 1997

         Trading  activities  in  worldwide  equity  markets  continued  to show
strength in 1997.  U.S.  trading  volumes  improved over the prior year's record
levels, as investor demand remained strong and the equity markets benefited from
increasing  capital flows.  The U.S.  equity markets  continued to show strength
through  October  1997,  reaching  new  highs  on most  major  indexes.  A brief
correction in August and September was the result of several concerns:  currency
turmoil in Southeast Asia,  which investors  believed would hurt profits of U.S.
companies;  profit warnings; and, once again, fears that a strengthening economy
would induce the Federal Reserve to raise rates.  As these concerns  diminished,
the equity market  resumed its upward trend.  While intraday moves in the equity
market have become large and provide the  appearance of a more volatile  market,
the upward trend in prices and the lower  volatility since August have benefited
the  origination  and trading  activities of securities  firms.  European equity
markets  saw  improved  trading  volumes  and  valuations  in 1997,  despite  an
adjustment  in March,  as the stronger U.S.  dollar and declining  European rate
environment contributed to a favorable equity environment.



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



         Worldwide underwriting volumes in fixed income products remained strong
in the first nine months of 1997. U.S. underwriting volumes,  while experiencing
a  slowdown  in March and  April,  strengthened  over the prior  year led by the
issuance of  corporate,  asset-backed,  high yield,  and emerging  market bonds.
Issuers came to market to take advantage of the historically  attractive yields,
as well as favorable  pricing in the spread sectors.  Equity and  equity-related
underwriting  volumes  declined  from the strong  1996  levels,  as  uncertainty
regarding  both interest  rates and  prospective  earnings  performance  of U.S.
companies  contributed to U.S. equity market corrections.  New issuance activity
was  also  negatively   impacted  by  a  lower  volume  of  large  international
privatizations over the period.

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

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





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




                 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 August  31, 1997 and 1996

         The Company  reported net income of $197 million for the third  quarter
ended August 31, 1997,  representing  an increase of 156% from net income of $77
million for the third  quarter ended August 31, 1996.  This  increase  reflected
across-the-board  strength in the Company's equity,  fixed income and investment
banking  businesses.  Earnings per common share increased to $1.30 for the third
quarter of 1997 from $0.60 for the third  quarter of 1996.  Included in the 1997
earnings per common share  computation was the recognition of approximately  $31
million  in  dividends  on the  Company's  Redeemable  Voting  Preferred  Stock.
American  Express  Company and Nippon  Life  Insurance  Company are  entitled to
receive an annual  non-cumulative  preferred dividend equal to 50 percent of the
amount by which the  Company's  net income for the full fiscal year exceeds $400
million, up to a maximum of $50 million per year, through 2002.

         Net revenues  increased to $1,071 million for the third quarter of 1997
from $722  million for the third  quarter of 1996.  The increase in net revenues
from the third quarter of 1996 resulted from particular  strength in a number of
strategic,  higher margin businesses on which the Company is focused,  including
the global merger and acquisition advisory business,  equity underwriting,  high
yield, merchant banking and mortgage and real estate activities.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7%  for  both the  third  quarter  of 1997 and  1996,  reflecting  the  tenth
successive quarter of consistent  compensation  levels relative to net revenues.
Nonpersonnel  expenses  increased to $247  million in the third  quarter of 1997
from $240 million in the third quarter of 1996; however,  nonpersonnel  expenses
as a percentage of net revenues decreased to 23.1% for the third quarter of 1997
from  33.2% for the third  quarter of 1996.  Increased  net  revenues  led to an
improvement  in the  Company's  pretax  operating  margin  to 26.2% in the three
months of 1997 from 16.0% in the three months of 1996.

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

         Net revenues from the Company's market-making and trading activities in
fixed income and equity products are recognized as either principal transactions
or net interest  revenues  depending upon the method of financing and/or hedging
related to  specific  inventory  positions.  The Company  evaluates  its trading
strategies  on an overall  profitability  basis which  includes  both  principal
transactions  revenues  and net  interest.  Therefore,  changes in net  interest
should  not be viewed in  isolation  but  should be viewed in  conjunction  with
revenues from principal  transactions.  Principal  transactions and net interest
revenues  increased  to $545  million  for the third  quarter  of 1997 from $404
million for the third  quarter of 1996.  The increase in combined  revenues from



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

principal  transactions and net interest in the third quarter of 1997 was due to
increased  revenues  across  almost all equity and fixed  income  product  lines
partially  offset by  higher  interest  expenses  resulting  from the  Company's
increased level of long-term debt.

         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 August 31, 1997



                                   Principal  
                               Transactions and                         Investment
                                 Net Interest         Commissions         Banking         Other         Total
- ------------------------------------------------------------------------------------------------------------------------
                                                                                           
Fixed Income                            $400                $8              $97           $  5           $510
Equity                                   141                99              101              1            342
Corporate Finance Advisory                (1)                                81                            80
Merchant Banking                                                            117                           117
Other                                      5                 4                              13             22
- ------------------------------------------------------------------------------------------------------------------------
                                        $545              $111             $396            $19         $1,071
- ------------------------------------------------------------------------------------------------------------------------





Three Months Ended August 31, 1996

                                      Principal
                                  Transactions and                         Investment
                                    Net Interest         Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Fixed Income                               $387               $12              $71                          $470
Equity                                       21                60               61             $1            143
Corporate Finance Advisory                                                      62                            62
Merchant Banking                             (5)                                41                            36
Other                                         1                 5                2              3             11
- ---------------------------------------------------------------------------------------------------------------------------
                                           $404               $77             $237             $4           $722
- ---------------------------------------------------------------------------------------------------------------------------


         Fixed Income.  The Company's fixed income net revenues reflect customer
flow  activities  (both  institutional  and  high-net-worth  retail),  secondary
trading, debt underwriting,  syndicate and financing activities related to fixed
income products. Fixed income products include dollar- and non-dollar government
securities,  mortgage-  and  asset-backed  securities,  money  market  products,
dollar- and non-dollar  corporate debt securities,  emerging market  securities,
municipal  securities,  financing  (global  access  to  debt  financing  sources
including  repurchase and reverse repurchase  agreements),  foreign exchange and
fixed income derivative products. Fixed income net revenues increased 9% to $510
million for the third quarter of 1997 from $470 million for the third quarter of



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

1996.  The increase in the third quarter  results  versus the prior year quarter
reflected  increased  revenues from a number of fixed income products  including
mortgages,  high yield  corporates  and  emerging  markets  partially  offset by
decreased results in derivatives. Investment banking revenues, as a component of
fixed income  revenues,  increased to $97 million for the third  quarter of 1997
from $71 million  for the third  quarter of 1996 due to  increased  underwriting
fees, particularly in high yield corporates.

         Equity.  Equity net revenues  reflect  customer flow  activities  (both
institutional   and   high-net-worth   retail),    secondary   trading,   equity
underwriting,   equity  finance,   equity   derivatives  and  equity   arbitrage
activities.  The Company's equity net revenues increased to $342 million for the
third  quarter of 1997 from $143 million for the third  quarter of 1996.  Higher
revenues resulted from improved contributions from U.S. listed and international
(primarily  Europe)  equities,  NASDAQ and equity finance  partially offset by a
decline in  derivatives.  This  improved  performance  was evident in  secondary
customer flow, trading and origination activities.  Investment banking revenues,
as a  component  of equity  revenues,  increased  to $101  million for the third
quarter of 1997 from $61 million for the third  quarter of 1996 due to increased
underwriting  volumes as markets rebounded from the Fed tightening in the second
quarter.

         Corporate  Finance  Advisory.  Corporate finance advisory net revenues,
classified  in the  Consolidated  Statement  of  Operations  as a  component  of
investment banking revenues, result primarily from fees earned by the Company in
its role as  strategic  advisor to its clients.  This role  consists of advising
clients on mergers and acquisitions,  divestitures, leveraged buyouts, financial
restructurings,  and a variety of cross-border  transactions.  Net revenues from
corporate  finance  advisory  activities  increased to $80 million for the third
quarter of 1997,  reflecting a 29% increase  from the $62 million  recognized in
the third quarter of 1996. This increase  reflected the closing of several large
deals in the third quarter of 1997 and continued  strength in the overall merger
and acquisition market environment.

         Merchant  Banking.  The Company is the  general  partner for six active
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
$117 million for the third  quarter of 1997 and $36 million in the third quarter
of 1996.  This increase was principally due to realized gains on the sale of the
Company's  remaining  position in two publicly  traded  investments  held by the
partnerships.






                 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 $790 million for the
third  quarter  of  1997  and  $606  million  for the  third  quarter  of  1996.
Compensation  and  benefits  expense as a percentage  of net  revenues  remained
unchanged from the prior year quarter at 50.7%.  Nonpersonnel expenses increased
to $247  million  in the third  quarter  of 1997 from $240  million in the third
quarter of 1996; however,  nonpersonnel expenses as a percentage of net revenues
decreased  to  23.1%  for  1997  compared  to  33.2%  for  1996.   Increases  in
non-interest  expenses  in the  third  quarter  of 1997  were  primarily  due to
expenditures related to year 2000 technology costs.

         Income Taxes.  The  Company's  income tax provision was $84 million for
the third quarter of 1997 compared to $39 million for the third quarter of 1996.
The  effective  tax rate was 30% for the third  quarter  of 1997 and 34% for the
third  quarter of 1996.  The  decrease  in the  effective  tax rate  reflects an
increase in tax benefits  attributable  to income  subject to  preferential  tax
treatment  and an increase in the  Company's  net deferred tax assets  resulting
from a change in state and local tax laws, partially offset by a decrease in tax
benefits from foreign operations.





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

Results of Operations
For the Nine Months Ended August 31, 1997 and 1996

         The  Company  reported  net income of $462  million for the nine months
ended August 31, 1997,  representing  an increase of 60% from net income of $289
million for the nine months  ended  August 31,  1996.  Earnings per common share
increased to $3.42 for the nine months of 1997 from $2.28 for the nine months of
1996.  Included  in the 1997  earnings  per  common  share  computation  was the
recognition  of  approximately   $31  million  in  dividends  on  the  Company's
Redeemable  Voting  Preferred  Stock.  American  Express Company and Nippon Life
Insurance  Company are  entitled to receive an annual  non-cumulative  preferred
dividend equal to 50 percent of the amount by which the Company's net income for
the full fiscal year  exceeds $400  million,  up to a maximum of $50 million per
year, through 2002.

         Net revenues  increased  to $2,850  million for the nine months of 1997
from $2,376  million for the nine months of 1996.  The  increase in net revenues
from the comparable nine months of 1996 resulted from  particular  strength in a
number of strategic,  higher margin  businesses on which the Company is focused,
including  the  global  merger  and  acquisition   advisory   business,   equity
underwriting, merchant banking and mortgage and real estate activities.

         The Company  ranked  fourth in  worldwide  lead managed debt and equity
underwritings  in 1997 up from its fifth place ranking in the  comparable  prior
year period. In equity and equity - related underwriting,  the Company's ranking
improved  significantly,  rising to sixth place from its tenth place  ranking in
1996.  In  worldwide  lead  managed  fixed  income  underwriting,   the  Company
maintained its second place ranking. In worldwide mergers and acquisitions,  the
Company  ranked  tenth for 1997 in  completed  transactions  and ended the third
quarter of 1997 with a strong transaction pipeline which stood at $38 billion in
terms of total  dollar  value.  These  rankings  are based on data  compiled  by
Securities  Data Company for the nine month periods  December  through August in
both fiscal 1997 and 1996.

         Compensation  and benefits  expense as a percentage of net revenues was
50.7% for both the nine months of 1997 and 1996.  Nonpersonnel expenses declined
as a percentage  of net revenues to 25.7% for the nine months of 1997 from 30.7%
for the comparable period in 1996.  Increased net revenues led to an improvement
in the  Company's  pretax  operating  margin to 23.6% in the nine months of 1997
from 18.6% in the nine months of 1996.

         Principal  transactions and net interest  revenues  increased to $1,568
million for the nine  months of 1997 from $1,411  million for the nine months of
1996. The increase in the combined revenues from principal  transactions and net
interest in the nine months of 1997 was the result of increased  revenues across
almost all equity and fixed  income  product  lines  partially  offset by higher
interest expenses resulting from the Company's increased level of long-term debt
outstanding.




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


         The  following   table  of  net  revenues  by  business  unit  and  the
accompanying discussion have been prepared in order to present the Company's net
revenues in a format that  reflects the manner in which the Company  manages its
businesses.  Net revenues by business unit contain certain internal allocations,
including funding costs, which are centrally managed.




Nine Months Ended August 31, 1997

                                      Principal
                                  Transactions and                         Investment
                                     Net Interest        Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                              
Fixed Income                           $  1,226             $  28             $270           $ 13         $1,537
Equity                                      346               259              207              4            816
Corporate Finance Advisory                   (4)                               231                           227
Merchant Banking                             (8)                               200                           192
Other                                         8                12                2             56             78
- ---------------------------------------------------------------------------------------------------------------------------
                                         $1,568              $299             $910            $73         $2,850
- ---------------------------------------------------------------------------------------------------------------------------





Nine Months Ended August 31, 1996

                                      Principal
                                  Transactions and                         Investment
                                      Net Interest       Commissions         Banking         Other         Total
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                              
Fixed Income                             $1,236             $  45             $218           $  5         $1,504
Equity                                      180               206              186              3            575
Corporate Finance Advisory                                                     169                           169
Merchant Banking                            (13)                                95                            82
Other                                         8                16                3             19             46
- ---------------------------------------------------------------------------------------------------------------------------
                                         $1,411              $267             $671            $27         $2,376
- ---------------------------------------------------------------------------------------------------------------------------


         Fixed Income. Fixed income net revenues increased to $1,537 million for
the nine  months of 1997 from $1,504  million  for the nine months of 1996.  The
improved  revenues in a number of fixed  income  products  including  mortgages,
emerging markets and high yield corporates partially offset by decreased results
in  derivatives,   foreign  exchange  and  firm  financing.  Investment  banking
revenues, as a component of fixed income revenues, increased to $270 million for
the nine  months of 1997 from $218  million  for the nine  months of 1996 due to
increased  underwriting fees on certain higher margin debt products. The Company
improved its ranking in high yield underwriting to seventh from ninth as well as
its market share to 5.4% from 4.4%.

         Equity. The Company's equity net revenues increased to $816 million for
the nine months of 1997 from $575  million  for the nine months of 1996.  Higher
revenues for the nine months of 1997 resulted from improved  contributions  from
equity finance, as well as U.S. listed and European equities. Investment banking
revenues,  as a component of equity revenues,  increased to $207 million for the
nine  months  of 1997  from  $186  million  for the nine  months  of 1996 due to
increased underwriting volumes.





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

         Corporate  Finance  Advisory.   Net  revenues  from  corporate  finance
advisory  activities  increased  to $227  million  for the nine  months  of 1997
reflecting a 34% increase from the $169 million recognized in the nine months of
1996.  This  increase  reflected  continued  strength in the overall  merger and
acquisition market environment.

         Merchant  Banking.  Merchant banking net revenues were $192 million for
the  nine  months  of 1997 and $82  million  in the nine  months  of 1996.  This
increase was  principally  due to  realized gains on the sale of the  Company's
remaining position in two publicly traded investments held by the partnerships.

         Other.  Other  net  revenues  for the nine  months of 1997  include  
approximately  $53  million  relating  to the liquidation of certain non-core
assets.

         Non-Interest  Expenses.  Non-interest  expenses were $2,178 million for
the nine  months  of 1997  and  $1,934  million  for the  nine  months  of 1996.
Compensation  and  benefits  expense as a percentage  of net  revenues  remained
unchanged from the comparable prior year period at 50.7%.  Nonpersonnel expenses
declined as a  percentage  of net  revenues to 25.7% for the nine months of 1997
from 30.7% for the comparable  period in 1996.  Increased net revenues led to an
improvement in the Company's pretax operating margin to 23.6% in the nine months
of 1997 from 18.6% in the nine months of 1996.

         Income Taxes.  The Company's  income tax provision was $210 million for
the nine months of 1997  compared  to $153  million for the nine months of 1996.
The  effective  tax rate was 31% for 1997 and 35% for 1996.  The decrease in the
effective tax rate reflects an increase in tax benefits  attributable  to income
subject to  preferential  tax  treatment  and an increase in the  Company's  net
deferred  tax  assets  resulting  from a change  in state  and  local  tax laws,
partially offset by a decrease in tax benefits from foreign operations.






                 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  balance  sheet is liquid and consists  primarily of cash
and cash  equivalents,  securities and other financial  instruments  owned,  and
collateralized  short-term  financing  agreements.  The highly  liquid nature of
these assets provides the Company with flexibility in financing and managing its
business.  The  Company's  primary  activities  are based on customer  execution
transactions.  This flow of customer  business supports the rapid asset turnover
rate of the Company's inventory.  Due to the nature of the Company's activities,
the overall size of the Company's assets and liabilities fluctuates from time to
time and at specific points in time may be higher than at fiscal quarter ends.

         The Company's  total assets  increased to $147.9  billion at August 31,
1997 from $128.6  billion at November 30, 1996.  The increase in total assets is
primarily  attributable  to an  increase  in the level of  securities  and other
financial instruments owned,  primarily governments and agencies,  mortgages and
mortgage-backed  and  equity  securities  as well as an  increase  in customer
financing activities.

Funding and Capital Policies

         The Company's Finance Committee 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. Under the authority of the Finance  Committee,  members of the
Company's  treasury  work with Regional Asset and Liability Committees to ensure
coordination of global funding efforts and implementation of the funding and
liquidity policies. The Regional Asset and Liability  Committees are aligned
with the Company's  geographic funding centers and are responsible for 
implementing  funding  strategies for their  respective region.

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

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



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

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

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

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

o    To maintain funding availability in excess of actual utilization.

Short-Term Funding

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

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

         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.  The majority of the
Company's assets are funded with collateralized borrowing sources. At August 31,
1997 and November 30, 1996,  $99 billion and $89 billion,  respectively,  of the
Company's  total  balance  sheet was  financed  using  collateralized  borrowing
sources.

         As of August 31,  1997 and  November  30,  1996,  commercial  paper and
short-term debt outstanding was $8.6 billion and $8.2 billion,  respectively. Of
these  amounts,  commercial  paper  outstanding  as of August 31,  1997 was $4.6
billion  with an average  maturity of 88 days,  compared to $3.1 billion with an
average maturity of 64 days as of November 30, 1996.

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



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

         In  addition,  the Company  maintained a $1 billion  Secured  Revolving
Credit  Facility (the  "Facility") for Lehman  Brothers  International  (Europe)
("LBIE"), the Company's major operating entity in Europe. Under the terms of the
committed Facility, the bank group has committed to provide up to $1 billion for
up to 364 days on a secured  basis.  The loans  provided  by the bank  group are
available in several currencies,  including U.S. dollar, British pound sterling,
Deutsche  mark,  ECU,  French  franc,  and Italian  lira.  The credit  agreement
contains  covenants  which  require,  among  other  things,  that LBIE  maintain
specified  levels of tangible net worth,  and regulatory  capital,  and that the
Company  maintain  specified  levels of  consolidated  stockholders'  equity and
tangible net worth, as defined.

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

Total Capital

         In accordance with the Company's  liquidity plan, the Company increased
its Total  Capital  base in 1997 to $23.2  billion at August 31, 1997 from $19.8
billion at November  30,  1996.  Total  Capital  increased  primarily  due to an
increase in long-term debt and the retention of earnings.

                                      August 31                 November 30
(in millions)                           1997                       1996
- ---------------------------------------------------------------------------
Long-Term Debt
     Senior Notes                      $15,706                    $12,571
     Subordinated Indebtedness           3,198                      3,351
                                       -------                    -------
                                        18,904                     15,922
Stockholders' Equity
     Preferred Equity                      508                        508
     Common Equity                       3,795                      3,366
                                       -------                    -------
                                         4,303                      3,874
- ---------------------------------------------------------------------------
Total Capital                          $23,207                    $19,796
- ---------------------------------------------------------------------------

         During the nine  months of 1997,  the Company  issued  $5.9  billion in
long-term debt, which was $3.3 billion in excess of its maturing debt. Long-term
debt  increased  to $18.9  billion  at August  31,  1997 from  $15.9  billion at
November  30, 1996 with a weighted  average  maturity of 4.3 years at August 31,
1997 and 4.1 years at November 30, 1996.

         The   increase  in  Total   Capital   also   reflects  an  increase  in
stockholders'  equity to $4.3  billion at August 31,  1997 from $3.9  billion at
November 30, 1996. The net increase in stockholders' equity was primarily due to
the retention of earnings partially offset by the payment of dividends.

         At  August  31,  1997,  the  Company  had  approximately  $4.8  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

Capital Resources and Capital Adequacy

         Balance sheet leverage ratios are one methodology  utilized to evaluate
the capital  adequacy of a company  relative to financial  risk  inherent in its
balance sheet. Leverage ratios are commonly calculated using either total assets
or adjusted total assets divided by total  stockholder's  equity.  The Company's
leverage ratios,  based on total assets, were 34.4x and 33.2x at August 31, 1997
and November 30, 1996,  respectively.  The increase in period-end gross leverage
is primarily  attributable  to an increase in the level of securities  and other
financial  instruments owned,  primarily  governments and agencies as well as an
increase in customer financing activities.

         Adjusted  total  assets  represent  total  assets  less  the  lower  of
securities  purchased  under  agreements  to resell  or  securities  sold  under
agreements to repurchase.  The Company,  most of the major rating agencies,  and
many  credit  analysts  believe  that  the  adjusted  leverage  ratio  is a more
effective  measure of risk when comparing  companies in the securities  industry
than the gross leverage ratio. The Company's adjusted leverage ratios were 24.3x
and 24.8x at August 31, 1997 and November 30, 1996, respectively.

Credit Ratings

         The Company, like other companies in the securities industry, relies on
external sources to finance a significant portion of its day-to-day  operations.
The  Company's  access to and cost of funding is  generally  dependent  upon its
short-and  long-term debt ratings. As of August 31, 1997, the current short- and
long-term  senior debt ratings of Holdings and Lehman Brothers Inc. ("LBI") were
as follows:




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

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

High Yield Securities

         The Company  underwrites,  trades,  invests  and makes  markets in high
yield corporate debt securities. The Company also syndicates, trades and invests
in loans  to below  investment  grade  rated  companies.  For  purposes  of this
discussion,  high yield debt  securities  are defined as  securities or loans to
companies rated BB+ or lower, or equivalent  ratings by recognized credit rating
agencies,  as well as non-rated  securities  or loans  which,  in the opinion of



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


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 August 31, 1997 and November 30, 1996
included long positions  with an aggregate  market value of  approximately  $2.7
billion and $1.7 billion,  respectively,  and short  positions with an aggregate
market value of approximately $247 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 $140 million and $80
million at August 31, 1997 and November 30, 1996, respectively.

Lending Activities

         The  Company  has  commitments  to extend  credit  in loan  syndication
transactions of $1.3 billion at August 31, 1997. These commitments are primarily
to below  investment  grade  borrowers  and,  if  drawn  upon,  would  represent
additional  high yield debt securities as defined above.  These  commitments are
typically secured against the borrower's assets,  have fixed maturity dates, and
are contingent on certain  contractual  conditions that may require payment of a
fee by the  counterparty  and are drawn down at the  discretion of the borrower.
The total commitment may not be indicative of actual funding requirements as the
commitments  may expire  without being drawn upon by the  borrower.  The Company
frequently syndicates or participates a portion of these commitments.

Merchant Banking and Bridge Lending 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  August  31,  1997,  the   investments  in  merchant   banking
partnerships  were $158 million and direct  investments  were $46  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.

         In  September  1997,  the Company  established  a $2.0 billion fund for
which the Company will act as general partner.

         In connection  with its merchant  banking  activities,  the Company has
commitments   to  invest  up  to  an  additional   $711  million  in  the  above
partnerships,   which  in  turn  will  make  direct  merchant   banking  related
investments. It is expected that approximately $250 million of these commitments
will be made by  employee  capital  contributions  through  employee  investment
vehicles.  Any amount  contributed  by  employees  would  reduce  the  Company's
commitment.


         The  Company is also a  co-sponsor  of an interim  acquisition  funding
facility.  In  connection  therewith,  the Company is committed to provide up to



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

$150 million to be used by the facility to provide  short-term bridge financing.
Any draw downs against the facility would be expected to be refinanced,  and the
outstanding amounts repaid, within a short-term period.

         In  addition,  at August 31,  1997,  the Company had direct  short-term
bridge financings outstanding of $24 million.

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 or  co-general  partner for
approximately  $3.0 billion of  partnership  investment  capital and manages the
remaining real estate investment portfolio.  At August 31, 1997, the Company had
$21  million of  investments  in these real  estate  activities,  as well as $49
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 August 31, 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
liquidation  of  certain  non-core  assets  during  1997 which  resulted  in the
recognition of $53 million of revenue.

Year 2000

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





                 LEHMAN BROTHERS HOLDINGS INC. and SUBSIDIARIES

                           PART II - OTHER INFORMATION


ITEM 1   Legal Proceedings

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

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

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

         The  Stipulation  and Order was approved by the United States  District
Court for the Southern  District of New York on April 22, 1997. The class action
plaintiffs  intervened  to appeal the Court's  approval of the  Stipulation  and
Order to the United States Court of Appeals for the Second Circuit.  That appeal
is pending.

         AIA Holding SA et al. v. Lehman  Brothers Inc. and Bear Stearns & Co.
Inc.  (Reported in Holdings'  Second Quarter Report on Form 10-Q)
          On July 9, 1997, LBI was served with a complaint in the U.S.  District
Court for the Southern District of New York in which 277 named plaintiffs assert
24 causes of action  against  LBI and Bear  Stearns & Co.,  Inc.  The  amount of
damages  claimed is  unspecified.  The claims  arise from the  activities  of an
individual  named Ahmad Daouk,  who was employed by an introducing  broker which
introduced  accounts to Shearson  Lehman  Hutton  between  1988 and 1992.  Daouk
allegedly  perpetrated a fraud upon the claimants,  who are mostly  investors of
Middle Eastern origin,  and the complaint alleges that Shearson breached various
contractual and common law duties owed to the investors.





ITEM 6   EXHIBITS AND REPORTS ON FORM 8-K

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

(a)      Exhibits:

         11       Computation of Per Share Earnings

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

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

         27       Financial Data Schedule


(b)      Reports on Form 8-K:

         1.       Form 8-K dated September 4, 1997, Item 7.
         2.       Form 8-K dated September 30, 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:    October 15, 1997           By      /s/ Richard S. Fuld Jr.
                                            --------------------------------
                                            Richard S. Fuld, Jr.
                                            Chairman of the Board and
                                            Chief Executive Officer
                                            (Principal Executive Officer)




Date:    October 15, 1997           By      /s/ Charles B. Hintz
                                            -----------------------------
                                            Charles B. Hintz
                                            Chief Financial Officer
                                            (Principal Financial Officer)





                                  EXHIBIT INDEX


Exhibit No.                      Exhibit


Exhibit 11         Computation of Per Share Earnings

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

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

Exhibit 27         Financial Data Schedule




                                                                Exhibit 11





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



                                                               Three months    Three months     Nine months       Nine months
                                                                   ended           ended           ended             ended

                                                                 August 31       August 31       August 31         August 31
                                                                   1997            1996            1997              1996
                                                             --------------   --------------   -------------      -------
Primary:
Weighted average shares outstanding:
                                                                                                               
   Common stock                                                101,779,299      100,360,184      101,277,622       102,039,193
   Common stock issuable                                        18,125,532       16,236,616       17,274,171        13,213,616
   Common stock equivalents                                      2,458,397          608,975        1,867,283         1,053,961
                                                             --------------     -----------    --------------   --------------
   Total common stock and common stock equivalents             122,363,228      117,205,775      120,419,076       116,306,770
                                                               ===========      ===========      ===========       ===========

Net income                                                           $ 197          $    77            $ 462             $ 289
Preferred dividends (1)                                                (37)              (6)             (50)              (24)
                                                                    ------            -----            -----            ------
Net income applicable to common stock                                $ 160           $   71            $ 412             $ 265
                                                                     =====           ======            =====             =====

Earnings Per Common Share                                         $   1.30         $   0.60         $   3.42         $    2.28
                                                                  ========         ========         ========          ========

Fully diluted:
Weighted average shares outstanding:
   Common stock                                                101,779,299       100,360,184     101,277,622       102,039,193
   Common stock issuable                                        18,125,532        16,236,616      17,406,933        13,213,616
   Common stock equivalents                                      2,458,397           608,975       2,113,483         1,151,972
                                                               -----------       -----------   -------------    -------------
   Total common stock and common stock equivalents             122,363,228       117,205,775     120,798,038       116,404,781
                                                               ===========       ===========     ===========      ===========

Net income                                                           $ 197            $   77           $ 462             $ 289
Preferred dividends (1)                                                (37)               (6)            (50)              (24)
                                                                    ------             -----           -----            ------
Net income applicable to common stock                                $ 160            $   71           $ 412             $ 265
                                                                     =====            ======           =====             =====

Earnings Per Common Share                                         $   1.30           $  0.60        $   3.41          $   2.28
                                                                  ========           =======        ========           =======


(1) Amounts for 1997 include  approximately $31 million of dividends  recognized
    for the Company's  redeemable  voting preferred  stock.  Amount for the nine
    months  ended  August 31, 1996  includes a $2 million  premium paid over par
    value to repurchase  the Company's $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      year              year          nine months
                                                ended               ended          ended            ended            ended
                                            December 31          November 30     November 30      November 30      August 31
                                        --------------------     -----------     -----------      -----------      ---------
                                        1992            1993        1994            1995             1996            1997
                                        ----            ----        ----            ----             ----            ----
Fixed Charges:
Interest expense:
                                                                                                     
    Subordinated indebtedness        $       150         $ 144      $ 158          $   206           $  220         $  186
                                                                       
    Bank loans and other
      borrowings*                          5,035         5,224       6,294          10,199           10,596          9,238
    Interest component of rentals
      of office and equipment                 74            76          42              44               34             23
  Other adjustments**                          2             7           4              28               16              8
                                       ----------    ---------   ---------      ----------       ----------     ----------
    TOTAL (A)                             $5,261        $5,451      $6,498         $10,477          $10,866        $ 9,455
                                          =======       ======      ======         =======          =======        =======

Earnings:
  Pretax income (loss) from
    continuing operations                $  (247)     $     27     $   193       $     369         $     637      $    672
  Fixed charges                            5,261         5,451       6,498          10,477            10,866         9,455
  Other adjustments***                     _____            (6)         (4)            (28)              (14)           (8)
                                                       -------      -------        ---------         ---------    ----------
                                                                       
    TOTAL (B)                             $5,014        $5,472      $6,687         $10,818           $11,489       $10,119
                                          ======        ======      ======         =======           =======       =======
(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       year             year          nine months
                                               ended                ended           ended           ended            ended
                                           December 31           November 30     November 30      November 30      August 31
                                        ------------------       -----------     -----------      -----------      ---------
                                                                                                    
                                        1992          1993          1994            1995             1996            1997
                                        ----          ----          ----            ----             ----            ----
Combined Fixed Charges
 and Preferred Dividends:
   Interest expense:
    Subordinated indebtedness           $  150       $   144         $   158      $    206          $    220        $   186
    Bank loans and other
      borrowings*                        5,035         5,224           6,294        10,199            10,596          9,238
    Interest component of rentals
      of office and equipment               74            76              42            44                34             23
  Other adjustments**                        2             7               4            28                16              8
                                     ----------     ---------      ---------     ---------         ---------      ---------
  Total fixed charges                    5,261         5,451           6,498        10,477            10,866          9,455
  Preferred dividends (tax
    equivalent basis)                       48            48              58            64                58             72
                                      --------       --------       --------     ---------         ---------      ---------
     TOTAL (A)                          $5,309        $5,499          $6,556       $10,541           $10,924        $ 9,527
                                        ======        ======          ======       =======           =======        =======

Earnings:
  Pretax income (loss) from
    continuing operations               $ (247)     $      27        $   193     $     369         $     637       $    672
  Fixed charges                          5,261          5,451          6,498        10,477            10,866          9,455
  Other adjustments***                   _____             (6)            (4)          (28)              (14)            (8)
                                                       -------        -------      -------           --------       --------
    TOTAL (B)                           $5,014          $5,472        $6,687       $10,818           $11,489        $10,119
                                        ======          ======        ======       =======           =======        =======
(B / A)                                   ****           ****           1.02          1.03              1.05           1.06


*        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