BERLITZ INTERNATIONAL INC
10-K, 1995-03-31
EDUCATIONAL SERVICES
Previous: GIANT INDUSTRIES INC, 10-K405, 1995-03-31
Next: CRAY COMPUTER CORP, NT 10-K, 1995-03-31





                            UNITED STATES
                 SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C.  20549


                            FORM 10-K


[X]       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 
For fiscal year ended December 31, 1994
                               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 1-10390


                   BERLITZ INTERNATIONAL, INC.
       (Exact name of issuer as specified in its charter)

     New York                                        13-3550016   
(State or other jurisdiction of                     (I.R.S. Employer
 incorporation or organization)                     Identification Number)

Research Park, 293 Wall Street, Princeton, New Jersey       08540  
(Address of principal executive offices)                  (Zip code)

Registrant's telephone number, including area code:  (609) 924-8500


Securities registered pursuant to Section 12(b) of the Act:

Title of each class               Name of each exchange on which registered:
Common Stock, $.10 par value      New York Stock Exchange


      Securities registered pursuant to Section 12(g) of the Act:
                                None
                          (Title and class)


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 than 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       

Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of the registrant's
knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  [ X ]

Based on the average bid and ask price at March 1, 1995, the aggregate 
market value of the voting stock held by nonaffiliates of the registrant 
was $42,456,561.

The number of shares of the Registrant's common stock outstanding as of 
March 1, 1995 was 10,032,935.

DOCUMENTS INCORPORATED BY REFERENCE :  None 


                            Page 1 of 83 Pages
                     Exhibit Index Appears on Page 76



<PAGE>
                                 Page 2 

                                    PART I




ITEM 1.  Business

Introduction

Berlitz International, Inc. (the "Company") is a New York corporation,
organized in 1989.  Prior to the organization of the Company, the
Company's business was conducted through subsidiaries of Macmillan, Inc.
("Macmillan") including:  Berlitz Languages, Inc. (Language Instruction
and Translation Services), Editions Berlitz, S.A. (Publishing) and
Berlitz Publications, Inc. (Publishing).  Prior to the Company's initial
public offering in December 1989, Macmillan caused the Company to be
incorporated and transferred to it the capital stock of these
predecessor corporations in exchange for shares of the capital stock of
the Company. In February 1993, Fukutake Publishing Co., Ltd.
("Fukutake") indirectly acquired, through a merger of the Company with
a wholly-owned U.S. subsidiary (the "Merger"),  67% of the outstanding
common stock, par value $.10 per share, of the Company ("New Common"). 
Subsequent to the Merger, public shareholders of the Company hold
approximately 33% of the Company's New Common.  See Items 5 and 7 for
further discussion.

The Company's operations are conducted through the following business
segments:  Language Instruction, Translation Services, and Publishing. 
Language Instruction is organized on a geographic basis into four
operating divisions:  North America (the U.S. and Canada), Europe (20
countries), East Asia (Japan, Thailand and Hong Kong) and Latin America
(seven countries, including Puerto Rico).  Some countries are divided
into regions and districts.  Translation Services is organized on a
geographic basis into three operating divisions:  the Americas (the
U.S., Canada and Chile), Europe (10 countries) and East Asia (Japan and
Thailand).  Publishing is organized on a geographic basis into two
operating divisions (the U.S. and the United Kingdom).  The Company's
Japanese operations are conducted through its Japanese subsidiary which
is owned 80% by the Company and 20% by Fukutake.  At least 90% of total
East Asia sales, operating profits, assets and employees are
attributable to the operations in Japan.  Country and division managers
determine pricing, teacher/translator and administrative salaries,
leasing of facilities, local advertising and sales promotions, and other
administrative matters, within guidelines established at the Company's
corporate headquarters. The country managers are evaluated and provided
incentives based on profit performance of their particular areas while,
for 1994, division managers were provided incentives based on profit
performance of the Company as a whole.  Business segment and geographic
area information is incorporated herein in the Notes to Consolidated
Financial Statements within Item 8, Financial Statements and
Supplementary Data, under Note 17.


<PAGE>

                               Page 3


Language Instruction

As of December 31, 1994, the Company owned and operated 320 language
centers in 32 countries using the Berlitz (Registered Trademark) Method, 
as described herein, and the Company's proprietary instruction material, 
to provide instruction in virtually all spoken languages.  Approximately 
4.8 million language lessons were given in 1994, the most frequently taught
languages being English, Spanish, German and French.  Revenues from
Language Instruction accounted for approximately 82%, 82% and 83% of
total Company revenues in 1994, 1993 and 1992, respectively.

The following tables set forth, by geographic division, the number of
language centers and the number of lessons given over the last five
years:


                                    Number of Centers at December 31,
                        ----------------------------------------------------
                        1994        1993        1992        1991        1990
                        ----        ----        ----        ----        ----
North America             72          72          73          68          67
Europe                   137         136         139         123         118
East Asia                 53          57          59          56          53
Latin America             58          57          53          51          46
                         ---         ---         ---         ---         ---
   Total                 320         322         324         298         284
                        ====        ====        ====        ====        ====



                                     Number of Lessons (in thousands)
                       -----------------------------------------------------
                       *1994       *1993        1992        1991        1990
                       -----       -----       -----       -----       -----
North America          1,064       1,091       1,123       1,097       1,088
Europe                 1,852       1,796       1,926       2,022       2,175
East Asia                946         844       1,003       1,093       1,148
Latin America            911         857         818         713         693
                       -----       -----       -----       -----       -----
Total                  4,773       4,588       4,870       4,925       5,104
                       =====       =====       =====       =====       =====


  * 1994 and 1993 excludes 25 and 137 lessons, respectively, for
    centers closed in connection with the Merger.

A lesson consists of a single 45-minute session given by a teacher
(regardless of the number of students).  In 1994, the United States,
Japan, and Germany accounted for 20%, 18% and 13% of lessons given and
20%, 29% and 14% of Language Instruction sales, respectively.


<PAGE>

                                Page 4

All of the Company's language centers are wholly-owned, except for a
joint venture operation in Russia. The following table sets forth, by
geographic division, the number of language centers in each of the
countries in which the Company owned and operated centers as of December
31, 1994:

EUROPE                                  NORTH AMERICA     
------                                  -------------
Western Europe:
  Belgium                   10          United States            62
  Denmark                    2          Canada                   10
  Finland                    1                                   --
  France                    17                Total              72
  Holland                    1                                   ==
  Israel                     2          LATIN AMERICA
  Italy                      5          -------------
  Norway                     1          Argentina                 5
  Portugal                   1          Brazil                   16
  Spain                     12          Chile                     4
  Sweden                     1          Colombia                  4
  United Kingdom             5          Mexico                   16
                                        Puerto Rico               4         
Central/Eastern Europe:                 Venezuela                 9
  Austria                    7                                   --
  Czech Republic             4          Total                    58
  Germany                   50                                   ==
  Hungary                    3          EAST ASIA
  Poland                     3          ---------
  Russia                     1          Hong Kong                 1
  Slovak Republic            1          Japan                    50
  Switzerland               10          Thailand                  2
                           ---                                   --
     Total                 137             Total                 53
                           ===                                   ==
                                        
In 1994, eight language centers were opened and ten were closed,
bringing the worldwide total to 320.  The average capital expenditure
incurred in connection with opening a new language center in 1994 was
approximately $113,500.

Language centers traditionally have been wholly-owned operations and the
Company has traditionally financed the cost of expansion with internally
generated funds.  The Company does not anticipate that borrowing will be
necessary to finance its planned expansion.

Berlitz (Registered Trademark) Method.   At the heart of Language 
Instruction is the Berlitz (Registered Trademark) Method, a proven 
technique that enables students to acquire a working knowledge of a 
foreign language in a short period of time.  Through the exclusive use 
of the target language in the classroom, students learn to think and 
speak naturally in the new language, without translation.  With its 
primary objective to develop conversational comprehension and
speaking skills, the Berlitz (Registered Trademark) Method combines the use 
of live instruction with proprietary written, audio-visual, and beginning in
1995, CD-ROM support materials to ensure a fast, effective, and
enjoyable learning experience.  

<PAGE>

                                Page 5

Berlitz instructors teach in their native language and are required to
complete a seven to ten-day training course in the Berlitz (Registered 
Trademark) Method. Upon successful completion of this training course, 
instructors work either full-time or part-time.  The Berlitz (Registered 
Trademark) Method does  not require that an instructor be proficient in any 
language other than the language being taught.  This feature of the Berlitz
(Registered Trademark) Method greatly increases the number of potential 
instructors and tends to lower instructor costs.

The Company's centralized management and ownership of language centers
permits standardization of instructional method and materials.  This
standardization also allows a client to begin a Berlitz course in one
location and complete it anywhere in the worldwide network of Berlitz
language centers.  Through application of uniform standards to
instructor training, development and usage of materials, and classroom
instruction, the Company seeks to achieve consistent and predictable
performance results.

Language Instruction Programs.  The Company offers several types of
language instruction programs, which vary in cost, length and intensity
of study.  Believing individualized instruction to be the most effective
way to learn a foreign language, the Company emphasizes one-on-one
instruction, including private lessons and Total Immersion (Registered 
Trademark) study as described below.  The Company also offers semi-private 
and group lessons.

Approximately 51% of all tuition revenues in 1994 were from private
lessons (excluding Total Immersion(Registered Trademark)).  Private 
instruction is typically provided in blocks of three or more 45-minute 
lessons, with a short break after each lesson.  Total Immersion (Registered 
Trademark)  courses, an intensive form of private instruction, accounted for 
5% of tuition revenues in 1994.  Total Immersion (Registered Trademark) 
programs last a full day and generally continue for two to six weeks.  The 
Company also offers semi-private lessons designed for two to three clients, as 
well as group instruction, where classes include four or more students.  Group 
classes generally meet over a period of weeks.  Semi-private and group lessons 
together represented 44% of tuition revenues in 1994.

As a majority of its clients are enrolled for business or professional
reasons, the Company's business is influenced by the level of
international trade and economic activity.  In addition to individuals
seeking work-related language skills, Berlitz clients also include
travelers and high school and university students developing course-
related language skills.

Included in the Language Instruction business are programs that combine
intensive language instruction with first-hand exposure to the cultural
environment of the country where the target language is spoken.  The
Company has two programs in this specialty instruction area:  Language
Institute For English (Registered Trademark) ("L.I.F.E.(Registered 
Trademark"), a Berlitz branch since 1988, and Berlitz Study Abroad.(TM)  
A third specialty program, Berlitz Jr.(TM), provides complete language 
instruction programs to children in public and private schools throughout 
the world. Cross-cultural training programs, another specialty area, offer 
in-depth explorations of the culture, traditions and values of a target 
country.  Together, these specialty areas accounted for approximately 4.4% 
of the Company's revenues in 1994.

Marketing and Pricing Policy.   The Company directs its marketing
efforts toward individuals, businesses and governments.  The Company
utilizes newspaper, magazine and yellow page advertising in addition to
direct contacts.  Local marketing efforts are coordinated on a
divisional and country-by-country basis.  Center directors, district
managers and regional managers are responsible for sales development
with existing and new clients.  In addition, sales forces are maintained
in the Company's major markets to supplement other marketing methods.


<PAGE>

                               Page 6

Tuition, which is payable in advance by most individual clients and some
corporate clients, includes a registration fee, a charge for printed and
recorded course materials, and a per lesson fee.  The per lesson fee
varies depending on the language being taught, type and quantity of lessons, 
and country.  Total Immersion (Registered Trademark) courses are more 
expensive than standard individual instruction, while semi-private and group 
instruction are less expensive.

The Company generally negotiates fees with its corporate clients based
on anticipated volume.  Concentration on the intensive, individualized
segment of the market has enabled the Company to maintain a pricing
structure consistent with a premium service.  The Company, whose prices
are usually higher than those charged by its competitors, believes that
it is able to charge premium prices because of its reputation and the
high and consistent quality of the instruction it provides.

Franchising.   While its language centers have traditionally been
wholly-owned, the Company is currently considering the utilization of
franchising in certain countries to expand the reach of its language
center business.

Competition.   The language instruction industry is fragmented, varying
significantly among different geographic locations.  In addition to the
Company, providers of language instruction generally include individual
tutors, small language schools operated by individuals and public
institutions, and franchises of large language instruction companies. 
The smaller operations typically offer large group instruction and self-
teaching materials for home study.  Rather than compete with these
smaller operators, the Company concentrates on its leading position in
the higher-priced, business-oriented segment of the language instruction
market through its offering of intensive and individualized instruction. 
No competitors in this market offer language instruction through wholly-
owned operations on a worldwide basis.  However, the Company does have
a number of competitors organized on a franchise basis which, although
not as geographically diverse as the Company, compete with it
internationally.  The Company also faces significant competition in a
number of local markets.

Translation Services

Berlitz Translations provides high quality technical translation,
interpretation, software localization, electronic publishing, and other
foreign language-related services.  Translations represented
approximately 13%, 13% and 12% of total Company revenues in 1994, 1993
and 1992, respectively, and is expected to contribute an increasingly
larger percentage of total corporate revenues over the next few years as
a result of restructuring efforts initiated in 1993, an expanded and
reorganized sales force and a greater focus on larger customer accounts.

Berlitz Translations' sales focus is on industry segments viewed by
management as likely to contribute to the future growth of the business,
such as: information technology, automotive/manufacturing, medical
technology/pharmaceutical, and telecommunications.  The Company has an
international network comprised of 37 translation centers in 15
countries, including Baldock (England), Bangkok (Thailand), Bergen
(Norway), Copenhagen, Dublin, Los Angeles, Montreal, New York, Paris,
Santiago, Sindelfingen (Germany), Toronto, Tokyo, Washington, D.C., and
other locations worldwide.  Materials are electronically transferred
between locations to utilize specialized in-country translations and
production facilities in order to produce the highest quality products
and reduce costs.

The Company has developed a global network of translators that provides
it with a broad range of 

<PAGE>
                              Page 7


technical and linguistic resources.  The Company has also developed a 
production process that incorporates several editing phases designed to 
maximize the accuracy of its translations.  Production staffs at dedicated 
Translations facilities generally consist of production managers, editors,  
translators and desktop publishing ("DTP") specialists.  Managers and editors
are generally full-time staff members, while the translator and DTP staffs
are comprised of both full-time employees and freelance workers. 
Freelance translators provide the specialized skills that are necessary
for technical translations at a more cost effective rate than that of
full-time employees.

Competition.   In the highly fragmented translation services market,
providers compete on the basis of price, accuracy and job turnaround
time. The Company does not believe that any one company accounts for a
significant portion of the entire commercial translation market.


Publishing

The Company publishes pocket-size travel guides and language phrase
books through its facilities in Europe.  In addition, Publishing's list
includes an extensive range of bilingual dictionaries, trade paperback
travel guides and self-teaching language products, some of which are
produced in the U.S..  It is also involved with licensing projects that
capitalize on the Berlitz name in the international consumer market. 
The Publishing business accounted for approximately 5% of total Company
revenues in each of 1994, 1993 and 1992.  Approximately 50%, 52% and 55%
of Publishing segment sales in 1994, 1993 and 1992, respectively, were
in Europe.

Berlitz Books and Guides.   Pocket-size, smaller format travel guides
include full-color pictures, maps, brief histories, points of interest,
food and shopping information and a practical A to Z section.  There are
a total of 144 titles in this format published in English, plus
approximately 519 titles in more than 10 other languages.  For these
multiple-language titles, the Company employs manufacturing techniques
utilizing the same graphics and layouts to reduce manufacturing costs. 
Larger format travel guides, which include more detailed descriptive
information, are available primarily in English in two series:  The
Berlitz (Registered Trademark) Travellers Guides and the Discover series.

The Company's phrase books include common expressions, words and phrases
most often used by travelers.  These appear in color-coded sections
covering such topics as accommodations, eating, sightseeing, shopping,
transportation and medical reference.  There are a total of 129 phrase
books published in 17 languages, of which 27 are for English-speaking
travelers.  A European Phrase Book, East European Phrase Book and a
European Menu Reader are also published in English.  Additional travel-
related language products include Cassette Packs and Compact Disc Packs,
which consist of a 90-minute cassette tape or a 75 minute compact disc
("CD") and phrase book packaged and sold together.  Retail distribution
for the books and audio products is generally handled by an exclusive
distribution agreement with an established distributor for each major
country in which the products are sold (e.g., the U.K., France, Germany,
U.S. and Canada). 
   
Berlitz Self-Teaching.   The audio cassette and CD products produced by
the Company are intended for the self-instruction language market and
draw on the experience of the Language Centers.  These products include
a product for children and courses for business people.

In the U.S., the audio cassette and CD products are marketed through in-
flight airline magazine space 

<PAGE>
                             Page 8

advertising, as well as through credit card statement inserts for which the 
credit card company is compensated based on orders received in response to 
promotions.  In addition to the audio cassette and CD products, the Company 
is presently involved in several licensing arrangements for products which 
use published Berlitz materials as the basis of alternate media products 
(such as hand-held electronic reference products and computer software) 
for which the Company receives royalties.

The Company's Publishing segment plan includes the relaunching of
certain existing product lines and the creation of new products that
will compete in today's market place. 

Competition.   The market for the Company's publications and self-
teaching language products is sensitive to factors that influence the
level of international travel, tourism and business.  There is intense
competition in nearly all markets in which the Company sells its
published products.  The Company's market share and Berlitz (Registered 
Trademark) brand name recognition levels vary considerably depending on 
market and product line.


Employees

As of December 31, 1994, the Company employed 1,962 full-time employees
and 2,045 full-time employee equivalents.  Due to the nature of its
businesses, the Company retains a large number of teachers and
translators on a freelance basis.  Full-time employee equivalents are
calculated by aggregating all part-time instructor hours and dividing
these by the average number of hours worked by a full-time employee.

The Company is party to collective bargaining agreements in Canada,
Denmark, France, Austria, Germany, and Italy which do not cover a
significant number of employees.  The Company believes it has
satisfactory employee relations in the countries in which it operates. 
Certain countries in which the Company operates impose obligations on
the Company with respect to employee benefits.  None of these
obligations materially inhibit the Company's ability to operate its
business.


General

The material trademarks used by the Company and its subsidiaries are
BERLITZ (Registered Trademark), TOTAL IMMERSION (Registered Trademark)
(including foreign language variations used in certain foreign markets) 
and L.I.F.E. (Registered Trademark).  The Company or its subsidiaries hold 
registrations for these trademarks, where possible, in all countries in 
which (i) material use is made of the trademarks by the Company or its 
subsidiaries, and (ii) failure to hold such a registration is reasonably 
likely to have a material adverse effect on the Company or its subsidiaries.  
The duration of the registrations varies from country to country.  However, 
all registrations are renewable upon a showing of use.  The effect of the 
registrations is to enhance the Company's ability to prevent certain uses 
of the trademarks by competitors and other third parties.  In certain 
countries, the registrations create a presumption of exclusive ownership of 
the trademarks.

Although the Company is not generally regulated as an educational
institution in the jurisdictions in which it does business, it is
subject to general business regulation and taxation.  The Company's
foreign operations are subject to the effects of changes in the economic
and regulatory environments of the countries in which the Company
operates.

<PAGE>
                             Page 9

ITEM 2.  Properties

The Company has its headquarters in Princeton, New Jersey and maintains
facilities throughout the world.  The Company plans to relocate its
headquarters prior to the expiration of its current lease in 1995 and is
considering properties in the Princeton area for its new home office,
which will be leased.  Except for eight facilities in France, Spain,
Hungary, Brazil and Chile, all of the Company's facilities, including
its headquarters, are leased.  Total annual rental expense for the
twelve months ended December 31, 1994 was $24,816,000.  No one facility
is material to the operation of the Company.  A typical Berlitz language
center has private classrooms designed for one-on-one instruction, as
well as some larger rooms suitable for small group instruction.

The following tables set forth, as of December 31, 1994, by geographic
region, the number of facilities maintained in that region, the use of
the Company's facility, whether owned or leased, and the aggregate
square footage:


                             OWNED FACILITIES

                 Number of                                        Aggregate
Region           Facilities        Use                          Square Footage
------           ----------        ---                          --------------
Europe                  5          Center/Leased to Others           7,319
Latin America           3          Center                           19,480
                       --                                           ------
  Total                 8            Total                          26,799
                       ==                                           ======

                             LEASED FACILITIES

                 Number of                                        Aggregate
Region           Facilities        Use                         Square Footage
------           ----------        ---                         --------------
North America          81          Center/Offices                  222,738
Europe                168          Center/Offices                  440,534
East Asia              57          Center/Offices                  140,291
Latin America          60          Center/Offices                  217,765
                      ---                                        ---------
    Total             366          Center/Offices                1,021,328
                      ===                                        =========
                                                               


ITEM 3.  Legal Proceedings

The Company is party to several actions arising out of the ordinary
course of its business.  Management believes that none of these actions,
individually or in the aggregate, will have a material adverse effect on
the financial condition or results of operations of the Company.


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

No matters have been submitted to a vote of security holders during the
fourth quarter of 1994.

<PAGE>
                             Page 10

Pursuant to Instruction 3 to Item 401(b) of Regulation S-K and General
Instruction G(3) to Form 10-K, the following information is included in
Part I of this Form 10-K.



Executive Officers and Directors of the Registrant

The following table sets forth certain information concerning the
Executive Officers and Directors of the Company as of March 1, 1995.


Name, Age, Position               
with Registrant                 Business Experience
--------------------            -------------------
                                          
Soichiro Fukutake,              Mr. Fukutake has served as Chairman of the
49                              Board of the Company since February 1993. 
Chairman of the                 Mr. Fukutake joined Fukutake in 1973, and
Board;                          since May 1986 has served as its President
Director (A)(C)                 and Representative Director.  He also serves
                                on the Board of Directors of a number of
                                companies, private foundations and
                                associations in Japan.  Mr. Fukutake became
                                a Director of the Company in February 1993. 
                                His term will expire in 1995.

Hiromasa Yokoi, 55              Mr. Yokoi was elected Vice Chairman of the
Vice Chairman of the            Board and Chief Executive Officer of the
Board, Chief                    Company in February 1993 and additionally
Executive Officer               was elected President effective on August
and President;                  31, 1993.  Mr. Yokoi has served as a
Director (A)                    director of Fukutake since June 1992 and
                                Director for Berlitz and North American
                                Sector since April 1994.  Prior to that, he
                                served as General Manager of the Overseas
                                Operations Division (formerly the
                                International Division) of Fukutake from
                                October 1990 to March 1994 and as General
                                Manager of the President's Office of
                                Fukutake from July 1990 to September 1990.
                                From June 1987 to July 1990, he was General
                                Manager of the Corporate International Trade
                                division of Matsushita Electric Industries
                                Co., Ltd..  Between April 1981 and June
                                1987, he served as Managing Director and
                                Chief Executive Officer of National
                                Panasonic (Australia) PTY Ltd. in Sydney,
                                Australia.  Mr. Yokoi has served as a
                                Director of the Company since January 1991.
                                His term will expire in 1996.

Susumu Kojima, 52               Mr. Kojima has served as Executive Vice
Executive Vice                  President, Corporate Planning of the Company
President,                      since September 1993.  Prior thereto, he was
Corporate Planning;             Senior Vice President, Corporate Planning of
Director (A)                    the Company from February 1993 to September
                                1993.  Mr. Kojima has served as Director of
                                Fukutake since March 1993.  Prior to that,
                                he was Joint General Manager of the Business
                                Development Department of The Industrial
                                Bank of Japan, 

<PAGE>
                             Page 11


                                Limited ("I.B.J.") from June
                                1991 to February 1993.  Between November
                                1987 and June 1991, he served as Senior
                                Deputy General Manager, Industrial Research
                                Department of I.B.J. after having served as
                                Chief Representative of I.B.J.'s Washington
                                Representative Office from September 1983.
                                Mr. Kojima also serves on the Board of
                                Directors and Compensation Committee of La
                                Petite Academy.  Mr. Kojima was elected as
                                a Director of the Company in February 1993.
                                His term will expire in 1995.

Robert Minsky, 50               Mr. Minsky has served as Executive Vice
Executive Vice                  President and Chief Operating Officer-
President                       Translations and Publishing of the Company
and Chief Operating             since January 1, 1995.  Prior thereto, he
Officer-                        served as Executive Vice President-
Translations and                Translations of the Company from  October 1,
Publishing;                     1993 to January 1995, and as Chief Financial
Director (A)                    Officer of the Company from November 1990 to
                                January 1995.  From November 1990 to October
                                1993, he also served as Vice President.
                                From January 1990 to October 1990, Mr.
                                Minsky was Vice President and Chief
                                Financial Officer of DRI/McGraw-Hill, Inc.
                                Between January 1986 and June 1989, Mr.
                                Minsky served as Vice President and Chief
                                Financial Officer of McCormack & Dodge
                                Corporation, a subsidiary of The Dun &
                                Bradstreet Corporation.  Mr. Minsky has
                                served as a Director of the Company since
                                April 1991.  His term will expire in 1995.

Manuel Fernandez, 58            Mr. Fernandez has served as Executive Vice
Executive Vice                  President and Chief Operating Officer-
President and                   Worldwide Language Instruction of the
Chief Operating                 Company since January 1, 1995.  Prior
Officer,                        thereto, he was Executive Vice President-
Worldwide Language              Language Services of the Company from
Instruction;                    September 1993 to January 1995 and  Vice
Director (A)                    President-European Operations of the Company
                                from October 1989 to September 1993.  He
                                previously served as Vice President-
                                European Operations for Berlitz Languages
                                from January 1983 to October 1989.  Mr.
                                Fernandez was first employed by Berlitz
                                Languages in 1963 and served in various
                                positions until becoming Vice President in
                                1983.  Mr. Fernandez has served as a
                                Director of the Company since July 1993.
                                His term will expire in 1995.

Saburo Nagai, 64                Mr. Nagai has served as Senior Managing
Director                        Director of Fukutake since June 1994 and as
                                Managing Director of Fukutake from April
                                1988 to June 1994.  He has also supervised
                                its general administration and accounting
                                departments since April 1988 and its Capital
                                Strategic Planning Office since April 1993.
                                Since joining Fukutake in April 1985, he
                                served as General Manager and Head of its


<PAGE>
                             Page 12

                                accounting department until April 1988 and
                                supervised, concurrently with his other
                                duties, its corporate identity department
                                (July 1991-April 1992) and personnel
                                department (April 1990-July 1991).  Mr.
                                Nagai became a Director of the Company in
                                February 1993.  His term will expire in
                                1996.

Edward G. Nelson, 63            Since January 1985, Mr. Nelson has served as
Director                        Chairman and President of Nelson Capital
(B)(C)(D)                       Corporation.  From 1983 to 1985, he was
                                Chairman and Chief Executive Officer of
                                Commerce Union Corporation.  He also serves
                                on the Board of Directors of Clintrials,
                                Inc., Osborn Communications Corporation,  A+
                                Communications, Inc. and Advocate, Inc.  He
                                is a trustee of Vanderbilt University.  Mr.
                                Nelson became a Director of the Company in
                                February 1993.  His term will expire in
                                1996.

Robert L. Purdum, 59            Mr. Purdum served as Chairman of the Board
Director (B)(D)                 of Armco, Inc. from December 1993 to April
                                1994 and currently is an independent
                                consultant.  He served in various positions
                                since first joining Armco in 1962, including
                                Chairman and Chief Executive Officer (April
                                1990 to November 1990), President (October
                                1986 to April 1990), Chief Operating Officer
                                (February 1985 to October 1986) and Chief
                                Executive Officer-Steel Group (November 1982
                                to February 1985).  Mr. Purdum also serves
                                on the Board of Directors of Holophane
                                Corporation since 1994.  In addition, he is
                                a member of the Board of Trustees of GMI
                                Engineering and Management Institute since
                                1991 and serves on their International
                                Committee and Capital Campaign Committee.
                                He is also a member of the Corporate Affairs
                                Committee of the Japan Society and served as
                                a trustee for the Committee for Economic
                                Development.  Mr. Purdum has served as a
                                Director of the Company since August 1994.
                                His term will expire in 1996.

Aritoshi Soejima, 68            Mr. Soejima has served as Senior Counselor
Director                        of Fukutake from December 1980 until his
(B)(C)(D)                       appointment as a member of the Disinterested
                                Directors and Compensation Committees of the
                                Company.  From 1950 to 1981, Mr. Soejima
                                served in various positions with the
                                Japanese government (including the Ministry
                                of Finance) and multilateral financial
                                institutions (including the World Bank and
                                International Monetary Fund).  Mr. Soejima
                                also currently serves as Chairman of Osaka,
                                Tokyo Bay, Nagoya Hilton Company, Ltd.,
                                Counselor of Nippon Hilton Company, Ltd. and
                                Director and Counselor of Capital
                                International Company, Ltd. and as special
                                advisor to the Board of Directors of the
                                Nippon Fire & Marine Insurance Company,
                                Ltd.. In addition, he serves on the Board of

<PAGE>

                             Page 13


                                Directors of a number of companies, private
                                foundations and associations in Japan.  Mr.
                                Soejima became a Director of the Company in
                                February 1993.  His term will expire in
                                1995.

Henry D. James, 57              Mr. James has served as Chief Financial
Vice President and              Officer of the Company since January 1, 1995
Chief Financial                 and as Vice President and Controller of the
Officer                         Company since November 1990.  For the period
                                from October 1989 through October 1990, he
                                served in his present capacity for the
                                Company and prior thereto, he served in the
                                same capacity for Berlitz Languages from
                                1981 to October 1989.  Mr. James joined
                                Berlitz Languages in 1977 and served in
                                various positions with that company prior to
                                1981.

Robert C. Hendon,               Mr. Hendon has served as Vice President-
Jr., 57                         Legal Department of the Company since
Vice President,                 January 1, 1995 and as Secretary and General
General Counsel and             Counsel of the Company since April 1992.
Secretary                       Prior thereto, he was first an associate
                                then a partner at the law firm of Waller
                                Lansden Dortch & Davis from 1964 until April
                                1992.

Jose Alvarino, 55               Mr. Alvarino has been Vice President-Latin
Vice President                  American Division of the Company since
                                October 1989.  Prior thereto, he served in
                                the same capacity with Berlitz Languages
                                from 1985 until October 1989.  Mr. Alvarino
                                was first employed by Berlitz Languages in
                                1970 and served in various positions from
                                that time until being appointed Vice
                                President in 1985.

Yoshikazu Okazaki,              Mr. Okazaki has served as Vice President-
51                              East Asia Division of the Company since May
Vice President                  1, 1994 and as President & Representative
                                Director of Berlitz-Japan since September
                                15, 1994.  From January 1984 to March 1994,
                                he served in a number of executive positions
                                with Uniden Corporation, both in Japan and
                                in the United States.  Prior thereto, he
                                held the position of Senior Vice President
                                with the advertising agency Dentsu, Young &
                                Rubicam, Los Angeles.

Anthony Tedesco, 52             Mr. Tedesco has served as Vice-President-
Vice President                  North American Division of the Company since
                                October 1994.  From July 1993 to October
                                1994, he served as Vice President-East Asian
                                Division of the Company. Prior thereto, Mr.
                                Tedesco was  Vice President-North American
                                Division of the Company from October 1989 to
                                July 1993 and he previously  served in the
                                same capacity with Berlitz Languages from
                                his initial employment in 1983.

<PAGE>
                             Page 14


Wolfgang Wiedeler,              Mr. Wiedeler has served as Vice President-
50                              Language Instruction, European Division of
Vice President                  the Company since September 1993.  From May
                                1992 to September 1993 he was Vice
                                President, Central/Eastern European
                                Division.  Prior thereto, he served as
                                Divisional Manager of German-speaking
                                countries since October 1989.  Prior thereto
                                he served in the same capacity for Berlitz
                                Languages from his initial employment in
                                1984.



(A)        member of the Executive Committee of the Board of Directors
(B)        member of the Audit Committee
(C)        member of the Compensation Committee
(D)        member of the Disinterested Directors Committee


There is no family relationship between any of the Directors or
Executive Officers of the Company.

Owen Bradford Butler served as a Director, and as a member of the Audit
and Disinterested Directors Committees until August 1994, when he
retired.

<PAGE>

                             Page 15


                             PART II

ITEM 5.  Market for Registrant's Common Equity and Related Stockholder
Matters

The New Common is traded on the New York Stock Exchange ("NYSE") under
the symbol BTZ.  Holders of shares of New Common are entitled to receive
such dividends as may from time to time be declared by the Board of
Directors; however, such dividends are subject to restrictions set forth
in the debt facilities incurred in connection with the Merger Agreement
with Fukutake.  As a result, the Company does not expect to pay
dividends during the term of such debt facilities.  See Item 7,
Management's Discussion and Analysis, Liquidity and Capital Resources,
for further discussion.  Holders of New Common are entitled to one vote
per share on all matters submitted to the vote of such holders,
including the election of directors.  There were 101 holders of record
of New Common as of December 31, 1994 and March 1, 1995. 

The sales prices per share of the New Common as reported by the NYSE for
each quarter during the period from February 9, 1993 until December 31,
1994 ranged as follows:

                                               Price per Share     
                                       ------------------------------     
                                           High               Low  
                                       ------------        ----------
First Quarter 1994                         $14 5/8           $12 3/4
Second Quarter 1994                        $14 1/8           $12 7/8
Third Quarter 1994                         $14               $13
Fourth Quarter 1994                        $13 5/8           $12 1/2
          
February 9, 1993 to March 31, 1993         $15 7/8           $14 3/8
Second Quarter 1993                        $15 5/8           $12 1/4
Third Quarter 1993                         $14 1/8           $12
Fourth Quarter 1993                        $14 7/8           $12 5/8


Prior to the Merger, the Company's common stock, par value $.10 per
share (40,000,000 shares authorized) ("Old Common"), was traded on the
NYSE.

The sales prices per share of the Old Common as reported by the NYSE for
each quarter during the period from January 1, 1993 until February 8,
1993 ranged as follows:

                                                    Price Per Share  
                                               -----------------------
                                                High             Low  
                                              -------          -------

January 1, 1993 to February 8, 1993           $23 1/2          $22 1/8

Management believes the price per share for periods subsequent to
February 8, 1993 is not directly comparable to the price per share for
the periods presented prior to February 8, 1993 because the outstanding
number of shares was reduced as a result of the Merger.

No common stock dividends for 1993 or 1994 were declared or paid.

<PAGE>
                             Page 16

ITEM 6.  Selected Financial Data
<TABLE>
<CAPTION>
                                               BERLITZ INTERNATIONAL, INC.
                                               FIVE-YEAR FINANCIAL SUMMARY
                                    (Dollars in thousands, except per share amounts)

                                    Post-Merger                 Post-Merger                                  Pre-Merger
                                    -----------                 -----------   ----------------------------------------------------
                                                                Period from   Period from
                                                                February 1,    January 1,
                                     Year Ended    Year Ended       1993 to       1993 to              Year Ended December 31,
                                   December 31,  December 31,  December 31,   January 31,   --------------------------------------
                                          1994     1993 (1)           1993          1993           1992          1991        1990
                                   -----------   ------------  ------------   -----------   -----------   -----------  -----------
<S>                                <C>           <C>           <C>           <C>            <C>           <C>          <C>          
Income Statement Data:
Sales of services and
  products sold (2)                $   300,234   $   271,677   $   252,069   $    19,608    $   281,320   $   259,771  $  261,397 
                                       -------       -------       -------       -------        -------       -------     -------
Cost and expenses:
  Cost of services and products 
   sold (2)                            179,869       169,102       155,623        13,479        178,009       156,807     153,457 
  Selling, general and 
   administrative (2)                   91,703        83,500        76,781         6,719         82,837        71,880      71,251 
  Amortization of publishing 
   rights, excess of cost over 
   net assets acquired and
   other intangibles                    12,750        12,423        11,551           872         10,463        10,417      10,313 
  Merger-related restructuring 
   costs (3)                              -            4,808         4,808          -              -             -           -    
  Other (income) expense, net            8,808         1,770         2,233          (463)          (833)      (14,993)    (16,852)
  Non-recurring Maxwell and
    Merger related charges (4)            -             -             -             -             1,356       195,354        -    
                                       -------       -------       -------       -------       --------       -------     -------
  Total costs and expenses             293,130       271,603       250,996        20,607        271,832       419,465     218,169 
  Income (loss) before income         --------       -------       -------       -------       --------       -------     -------
    taxes and cumulative effect 
    of change in accounting 
    principle                      $     7,104   $        74   $     1,073   $      (999)   $     9,488   $  (159,694) $   43,228 
  Cumulative effect of change in      ========      ========       =======       ========      ========      =========    =======
    accounting principle           $      -      $     3,172   $      -      $     3,172    $      -      $      -     $     -    
                                      ========      ========       =======       ========      ========      =========    =======

Net income (loss)                  $       909   $    (2,018)  $    (3,556)  $     1,538    $     4,041   $  (171,947) $   22,622 

Preferred Stock dividends                 -             -             -             -              -            9,240      12,019 
                                      ---------     ---------      -------       -------        -------       -------     -------
Net income (loss) available
  to common shareholders           $       909   $    (2,018)  $    (3,556)  $     1,538    $     4,041   $  (181,187) $   10,603 
                                      ========      ========      ========       =======        =======      ========     =======
Earnings (loss) per common share:
  Income (loss) before cumulative 
    effect of change in accounting 
    principle                      $      0.09                 $     (0.35)  $     (0.09)   $      0.21   $     (9.53) $     0.56 
  Cumulative effect of change in
    accounting principle                  -                           -              .17           -             -           -    
                                      --------                     --------      -------        -------      --------     -------
Earnings (loss) per common share   $      0.09                 $     (0.35)  $      0.08    $      0.21   $     (9.53) $     0.56 
Cash dividends declared per common    ========                     ========      =======        =======      ========     =======
    share                          $      -                    $      -      $      -       $      0.42   $      0.53  $     0.50 
                                      ========                     ========      =======        =======      ========     =======
Average number of common shares 
   (000)                                10,033                      10,031        19,024         19,022        19,014      19,000 
                                      ========                     ========      =======        =======      ========     =======
Balance sheet data (at year end):
Total assets                       $   582,312                 $   570,472                  $   456,583   $   479,096  $  497,342 
Long-term debt                     $    78,247                 $   105,775                  $      -      $    25,000  $   50,000 
Shareholders' equity               $   367,235                 $   364,953                  $   326,421   $   331,256  $  333,046 

Other data:
  Language lessons given during 
   year (000)                            4,773                       4,588                        4,870         4,925       5,104
  Language centers open at year 
   end                                     320                         322                          324           298         284 
  Growth (decline) in same center 
   sales from year to year (5)            9.4%                      (6.1)%                         2.4%        (2.8)%       16.3%
</TABLE>


<PAGE>
                             Page 17


(1)        Income Statement Data give effect to the combination of the results
           of the Company for the periods January 1, 1993 through January 31,
           1993 and February 1, 1993 through December 31, 1993.

(2)        In 1993, under the purchase method of accounting, the Post-Merger
           sales and expenses of facilities closed in connection with the
           Merger were reclassified to "Merger-related restructuring costs"
           (33%) and "Excess of cost over net assets acquired" (67%).

(3)        Principally represents 33% of severance payments, language center
           closing costs, and costs of reorganizing the Translations and
           certain Language Instruction divisions.

(4)        Represents the write-off of the Maxwell Note and certain Receivable
           Notes and other reserves related to the bankruptcy filing of
           Maxwell Communication Corporation plc.

(5)        Indicates year-over-year increase (decrease) in sales by language
           centers which were operating during the entirety of both years
           being compared.



For a description of the Merger, see Note 2 to the Consolidated
Financial Statements.


<PAGE>
                             Page 18


ITEM 7.  Management's Discussion and Analysis of Financial Condition and
Results of Operation

General

The following discussion should be read in conjunction with the Selected
Financial Data and the Consolidated Financial Statements and Notes
thereto contained elsewhere in this Annual Report on Form 10-K.

In connection with its initial public offering in 1989, the Company
entered into a series of transactions with Maxwell Communication
Corporation, plc ("Maxwell Communication") and certain of its
subsidiaries.  As a result, Macmillan  held 10.6 million shares of Old
Common and 180,000 shares of the Company's 7% non-cumulative preferred
stock (the "Preferred Stock").  In addition, the Company held promissory
notes from Maxwell Communication and certain of its subsidiaries
(collectively, the "Maxwell Note and the Receivable Notes"), including
a note from  Macmillan for $64.6 million (the "Macmillan Note").  The
Preferred Stock provided for quarterly dividends at the lesser of $3.15
million (i.e., $12.6 million annually) or the amount equal to the
Company's after-tax income during the preceding quarter from the Maxwell
Note and the Receivable Notes.

In the fourth quarter of 1991, as a result of bankruptcy filings by
Maxwell Communication in the U.S. and the United Kingdom, the Company
wrote off the Maxwell and certain Receivable Notes and provided reserves
for the Macmillan Note and other related charges, totaling $195.4
million. In addition, the Company's obligation to pay dividends on the
Preferred Stock was indefinitely suspended due to payment and other
defaults which arose on the Maxwell Note and the Receivable Notes.  In
the first quarter of 1993, the Company recovered $30.8 million from the
sale of the Maxwell and Receivable Notes previously written off. 

On December 9, 1992, the Company and Fukutake entered into an amended
and restated merger agreement (the "Merger Agreement") pursuant to which
Fukutake agreed to acquire, indirectly through merger, approximately 67%
of the New Common.  The Merger was consummated on February 8, 1993.  The
Company's shareholders received, for each share of Old Common, (i)
$19.50 in cash, (ii) 0.165 share of New Common and (iii) $1.48,
representing the net proceeds per share from the sale of the Maxwell
Note and certain Receivable Notes.  In addition, the shareholders at the
time of the closing received $.01 per share upon redemption of each
Common Share Purchase Right under the terms of the Safeguard Rights 
Agreement between the Company and U.S. Trust Company of New York, 
which was redeemed pursuant to a condition of the Merger. After the 
Merger, public shareholders of the Company hold approximately
33% of New Common.

The Company incurred approximately $115.0 million of long-term
indebtedness in connection with the Merger. (See Note 9 to the
Consolidated Financial Statements.)
 
In January 1993, the Company entered into agreements with Maxwell
Communication and Macmillan (the "Disengagement Agreements") to
disengage  certain relationships.  Pursuant to these agreements, among
other things, (i) the Company redeemed from Macmillan all of the
outstanding Preferred Stock of the Company, (ii) Maxwell Communication
waived a) all claims that payments to the Company should be considered
preferential and returned to Maxwell Communication and b) other claims
of Maxwell Communication and its affiliates against the Company and its
subsidiaries which Maxwell Communication may have as a result of Maxwell
Communication's bankruptcy filings and (iii) U.S. and 

<PAGE>

                            Page 19

U.K. bankruptcy authorities allowed for all purposes a portion of the 
Maxwell Note and certain Receivable Notes and a claim against Maxwell 
Communication as subrogee for Midland Bank plc in the Chapter 11 case 
(and any superseding Chapter 7 case) and in the Maxwell Communication
administration pending in the High Court of Justice in the United
Kingdom.  In addition, the Company and its subsidiaries (a) sold to
Macmillan the Macmillan Note and (b) reduced by $58.0 million the amount
of their claims against Maxwell Communication for the Maxwell Note and
certain Receivable Notes previously written off.

As a result of the redemption of the Preferred Stock, the Company's
obligation to pay any preferred dividends in the future was eliminated.

The Company was included in the consolidated tax returns of the
affiliated group of which Macmillan was the parent (the "Macmillan
Group")  prior to the Company's initial public offering in December 1989
and consequently is jointly and severally liable for any federal tax
liabilities for the Macmillan Group arising prior to that date. Pursuant
to the Disengagement Agreements, Macmillan agreed to pay all such
federal tax liabilities pursuant to an amended and restated tax
allocation agreement (the "Tax Allocation Agreement"), and Maxwell
Communication put into escrow $39.5 million to secure Macmillan's
obligations.

On November 10, 1993, Macmillan commenced a voluntary Chapter 11 case in
the United States Bankruptcy Court for the Southern District of New York
and filed a prepackaged plan of reorganization (the "Reorganization
Plan").  The Reorganization Plan provides that the Tax Allocation
Agreement, along with many other contracts between Macmillan and other
parties, is to be assumed by Macmillan and assigned to a trust intended
to have sufficient assets to satisfy the obligations being assumed and
assigned. The Reorganization Plan also provides a cash reserve to pay
tax claims that are entitled to priority, which may include tax
liabilities covered by the Tax Allocation Agreement.  On February 18,
1994, the Bankruptcy Court confirmed the Reorganization Plan.  Any tax
liability assessed against the Company that would otherwise be payable
by Macmillan under the Tax Allocation Agreement (as described in the
preceding paragraph) is likely to be paid either by the trust or from
the cash reserve described above.  Management believes that any such
liability will not result in a material effect on the financial
condition of the Company.


<PAGE>

                            Page 20

Operations Overview

For the period beginning January 1, 1992 and ending December 31, 1994,
the Company's sales grew at a compound annual growth rate of 3.3%. 

The following table shows the Company's income and expense data as a
percentage of sales:


                                                Year Ended December 31,        
                                      ----------------------------------------
                                        1994            1993 (1)        1992
                                      --------         ---------       -------

Sales of Services and Products         100.0%            100.0%         100.0%
                                       ------            ------         ------
Costs of services and products 
  sold (2)                              59.9              62.2           63.3
Selling, general and 
  administrative (3)                    30.5              30.7           29.4
Amortization of publishing 
  rights, excess of cost 
  over net assets acquired,
  and other intangibles                  4.2               4.6            3.7
Interest expense on long-term debt       3.5               3.3            0.7
Merger-related restructuring 
  costs (4)                              -                 1.8             -
Non-recurring Maxwell and 
   Merger-related charges                -                   -            0.5
Other income, net                       (0.5)             (2.6)          (1.0) 
                                        -----             -----          -----
     Total costs and expenses           97.6              100.0          96.6
                                        -----             -----          -----
Income before income taxes
  and cumulative effect of change
  in accounting principle                2.4%               0.0%          3.4%
                                        =====             ======         =====



(1)        Gives effect to the combination of the results of the Company
           for the combined periods January 1, 1993 through January 31,
           1993 and February 1, 1993 through December 31, 1993.

(2)        Consists primarily of teachers', translators', and
           administrative salaries, as well as cost of materials, rent,
           maintenance and other center operating expenses.

(3)        Consists of headquarters, corporate services, marketing and
           advertising expenses.

(4)        Primarily severance payments and language center closing
           costs, including lease cancellation penalties, writeoffs of
           leasehold improvements, and operating losses for closed
           centers.

Despite continued economic weakness in certain European countries, the
Company's restructuring efforts, as well as a stabilization of economic
conditions in Japan, have reversed the downward trend in Company's
operations through 1993, positioning the Company for future growth.

<PAGE>

                            Page 21


Cost of services and products sold as a percentage of sales decreased
from 63.3% in 1992 to 59.9% in 1994, principally due to decreases in
teacher costs and certain administrative expenses, as well as the
closing of unprofitable facilities under the Merger-related
restructuring and from certain cost reduction measures.

Selling, general and administrative expenses as a percentage of sales
increased from 29.4% in 1992 to 30.5% in 1994, principally as a result
of increased office salaries and advertising expenditures, and a
reorganization of the corporate headquarters.

Interest expense on long-term debt as a percentage of sales increased
from 0.7% in 1992 to 3.5% in 1994 as a result of the increased
indebtedness in connection with the Merger.

The Company's operations are conducted through the following business
segments: Language Instruction, Translation Services, and Publishing. 
Language Instruction sales grew from $233.4 million in 1992 to $244.5
million in 1994, a compound annual growth rate of 2.3%.  The number of
lessons provided by the Company's language centers were 4.9 million, 4.6
million and 4.8 million in 1992, 1993 and 1994, respectively.  The
growth in sales is largely attributable to the increase in average
revenue per lesson as a result of price increases in excess of 
inflation and favorable foreign exchange fluctuations. 

Over the three year period, the Company opened 46 new language centers
and closed 24. While the  weakness in the worldwide economy led to weak
sales growth in 1992 and 1993, economic recoveries in certain regions in
1994 led to overall improved growth in 1994.  The following table shows
the year-over-year increase/(decrease), including the impact of foreign
currency rate fluctuations, in sales by centers which were operating
during the entirety of both years being compared.

                                  Percentage Growth (Decline)  
                       --------------------------------------------
                        1994            1993 (1)             1992 
                       -------         ---------            -------

Same Center Sales        9.4%           (6.1%)                2.4%
                       =======         =========            =======

(1)        Gives effect to the combination of the results of the Company for
           the combined periods January 1, 1993 through January 31, 1993 and
           February 1, 1993 through December 31, 1993.

During the period from 1992 to 1994, the Company's Translations segment
expanded principally through internal growth. Translations' sales grew
at a compound annual growth rate of 11.2%, increasing from $32.4 million
in 1992 to $40.0 million in 1994.  Translations' operating results have
benefitted from a comprehensive reorganization plan, started in 1993 and
carrying over into 1994,  which affects production, sales and marketing
activities.

Publishing segment sales increased from $15.5 million in 1992 to $15.7
million in 1994, primarily as the 1993 product distribution problems
were resolved and successful marketing and sales programs were
introduced.

The Company's participation in numerous licensing agreements and joint
ventures has allowed it to offer new high-tech products, including a
line of language instruction products on CD-ROM and multimedia courses
for the home, school and business markets.

<PAGE>

                            Page 22


During the three-year period, the percentage of the Company's annual
sales denominated in currencies other than U.S. dollars ranged from
74.9% in 1992 to 75.2% in 1994.  As a result, changes in exchange rates
had an impact on the Company's sales revenues.  The following table
shows the impact of foreign currency rate fluctuations on the annual
growth rate of sales during the periods presented:

                                       Year Ended December 31,
  Percentage              --------------------------------------------
Growth (Decline)             1994            1993 (2)          1992
------------------        ---------        ----------       ----------
Sales:
   Operations (1)            2.6%           (2.4)%             5.0%
   Exchange                  7.9            (1.0)              3.3   
                          ---------        ----------       ----------
     Total                  10.5%           (3.4)%             8.3%
                          =========        ==========       ==========

(1)        Adjusted to eliminate fluctuations in foreign currency from
           year-to-year by assuming a constant exchange rate over two
           years, using as the base the first year of the periods being
           compared.

(2)        Gives effect to the combination of the results of the Company
           for the combined periods January 1, 1993 through January 31,
           1993 and February 1, 1993 through December 31, 1993.


Results of Operations

Year Ended December 31, 1994 vs. Year Ended December 31, 1993

As discussed in Note 2 to the Consolidated Financial Statements, on
February 8, 1993, the Company and Fukutake consummated the Merger.  The
following selected financial data gives effect to the combination of the
results of the Company for the combined periods January 1, 1993 through
January 31, 1993 and February 1, 1993 through December 31, 1993. 

                                              Twelve Months Ended December 31,
                                         --------------------------------------
                                              1994                  1993
                                         -----------------     ----------------

Sales of services and products            $  300,234            $  271,677 
Total costs and expenses                     293,130               271,603
                                          ----------            ----------
Income before income taxes
  and cumulative effect of change
  in accounting principle                 $    7,104            $       74 
                                          ==========            ==========
Income (loss) available to
  common shareholders                     $      909            $   (2,018)
                                          ==========            ==========

Sales for the twelve months ended December 31, 1994 were $300.2 million,
10.5% above the same 

<PAGE>

                            Page 23


period in the prior year, reflecting increases in the Language 
Instruction, Translations and Publishing segments.

In connection with the Merger, certain restructuring charges were
accrued in the third and fourth quarters of 1993, including those for
the reorganization of the Translations and certain Language Instruction
divisions and the targeted closing of language centers (of which 12 were
closed in 1993 and 10 were closed in 1994). In comparing the facilities
not affected by Merger-related restructuring activities, sales increased
by $32.3 million, or 12.1%, from the twelve months ended December 31,
1993.

Language Instruction sales were $244.5 million, an increase of $20.9
million, or 9.4%, from sales of $223.6 million in the same period in
1993, primarily reflecting increases in East Asia ($10.9 million, or
17.6%), Europe ($4.6 million, or 5.6%) and Latin America ($4.8 million,
or 16.7%).  The improvement in East Asian sales from 1993 largely
resulted from the favorable impact of exchange rate fluctuations ($5.7
million) and improved operating activity in Japan ($3.9 million). 
Europe's increase was impacted by favorable exchange rate fluctuations
($1.1 million) and by increased operating activity in the
central/eastern European countries ($3.6 million).  Furthermore, when
comparing language centers not affected by Merger-related restructuring
activities, the western European countries' sales increased $1.0
million, or 2.9%.  The increase in Latin America revenues was primarily
due to increases in Brazil and Mexico.

During the twelve-month period ended December 31, 1994, the number of
lessons given was approximately 4.8 million, 4.0% above the same period
in the prior year.   Lesson volume in East Asia increased 12.0% from
1993, favorably impacted by the first full year of operations of certain
centers in Hong Kong and Thailand and by an 7.1% improvement in Japan. 
Lesson volume in Latin America increased by 6.3% from the prior year,
primarily due to growth in Mexico.  Lesson volume in the central/eastern
European countries increased by 9.6% over 1993 primarily due to the
results of the new language centers in the Czech and Slovak Republics,
Hungary and Poland.  Lesson volume in western Europe remained flat,
particularly reflecting weaknesses in Belgium, France and Spain.

For the twelve months ended December 31, 1994, average revenue per
lesson ("ARPL") was $43.27 as compared to $41.07 in the comparable
prior-year period.  ARPL (excluding Russia and the Slovak Republic)
ranged from a high of approximately $73.16 in Japan to a low of $15.19
in the Czech Republic, reflecting effects of foreign exchange rates and
differences in the economic value of the service.  The Company opened
eight new language centers during 1994,  including two in Germany and
one each in the Czech and Slovak Republics, Israel, Japan, Mexico and
Poland.  

Translation segment sales were $40.0 million for the twelve-month period
ended December 31, 1994, an increase of $4.3 million, or 12.1%, from the
same period in 1993.  This increase was primarily attributable to strong
performances in Canada, Ireland, Norway and Japan and was benefited by
the segment's reorganization of its sales force to serve key regions and
sharpen the focus on targeted industries and customers.  When comparing
facilities not affected by Merger-related restructuring activities,
Translation sales increased $6.4 million, or 19.1%, from the prior year.


Publishing segment sales were $15.7 million for the twelve months ended
December 31, 1994,  $3.3 million, or 26.7%, above the same period in
1993, primarily as product distribution problems were resolved and
successful marketing and sales programs were introduced.  The effects of
exchange rate 


<PAGE>

                            Page 24


fluctuations were not material.

Net income to common shareholders for the twelve months ended December
31, 1994 was $0.9 million, or $0.09 per common share, compared to a net
loss of $2.0 million, or net income of $0.08 per common share and net
loss of $0.35 per share for the one-month and eleven-month periods ended
January 31, 1993 and December 31, 1993, respectively, in the same period
in 1993.  This increase of $2.9 million resulted primarily from
increased sales in 1994 and Merger-related restructuring costs in 1993,
partially offset by increases in cost of services and products sold,
selling, general and administrative expenses and income tax expense in
1994 and by non-recurring income items and the cumulative effect of a
change in accounting principle in 1993.

Cost of services and products sold and selling, general and
administrative expenses, totalled $271.6 million, or 90.5% of sales, for
1994, compared to $252.6 million, or 93.0% of sales, in the prior year. 
This improvement in expenses as a percentage of sales resulted primarily
from certain cost reduction measures, particularly teacher costs, office
salaries and rent, which more than offset increases in advertising, and
the impacts in 1993 of the settlement of a lease negotiation (income of
$1.5 million) and certain other Merger-related adjustments (expense of
$0.4 million).

Interest expense on long-term debt increased by $1.5 million due
primarily to an increase in amortization of deferred financing costs.

Merger-related restructuring costs of $4.8 million were recorded for the
twelve months ended December 31, 1993, primarily for severance, the
reorganization of the Translations and certain Language Instruction
divisions and the costs of closing language centers, including lease
cancellation penalties, write-offs of leasehold improvements, and
operating losses for such centers.

Other income, net for the twelve months ended December 31,1994 decreased
by $5.5 million from the same prior-year period, primarily due to non-
recurring income items, net, of $6.5 million in 1993 which were
triggered by the terms of the Merger and certain related restructuring
activities.

The Company recorded an income tax expense for the twelve months ended
December 31, 1994 of $6.2 million, or an effective rate of 87.2% which
was raised primarily by nondeductible amortization charges.  This
compared to an income tax expense in the same prior year period of $5.3
million, for which the effective rate was also raised primarily by
nondeductible amortization charges.


<PAGE>

                            Page 25




Year Ended December 31, 1993 vs. Year Ended December 31, 1992

As discussed in Note 2 to the Consolidated Financial Statements, on
February 8, 1993, the Company and Fukutake consummated the Merger.  The
following selected financial data gives effect to the combination of the
results of the Company for the combined periods January 1, 1993 through
January 31, 1993 and February 1, 1993 through December 31, 1993. 

                                          Twelve Months Ended December 31,
                                    ----------------------------------------
                                        1993                       1992
                                    --------------             -------------

Sales of services and products       $  271,677                 $  281,320
Total costs and expenses                271,603                    271,832
Income before income taxes           ----------                 ---------- 
  and cumulative effect of change
  in accounting principle            $       74                 $    9,488
                                     ==========                 ==========
Income (loss) available to
  common shareholders                $   (2,018)                $    4,041
                                     ==========                 ==========

Under the purchase method of accounting, the post-February 1, 1993 sales
and expenses of centers to be closed in connection with the Merger have
been reclassified to "Merger-related restructuring costs" (33%) and
"Excess of cost over net assets acquired" (67%).  The following selected
financial data gives effect to the presentation of 1992 on a pro forma
basis, excluding eleven months of activity for those centers to be
closed in connection with the Merger:

                                         Twelve Months Ended December 31,
                                       -----------------------------------    
                                                               Pro Forma
                                           1993                    1992
                                       ------------           ------------ 

Sales of services and products           $ 271,677             $ 270,790

Lessons given                               4,588                 4,691


Sales for the twelve months ended December 31, 1993 were $271.7 million,
a decrease of $9.6 million, or 3.4%, from sales of $281.3 million in the
comparable period in 1992, but an increase of $0.9 million, or 0.3%,
from pro forma 1992 sales.

Language Instruction sales were $223.6 million, a decrease of $9.9
million, or 4.2%, from sales of $233.4 million in the comparable period
in 1992.  However, sales increased $0.4 million over pro forma 1992
sales, as aggregate decreases in western European countries were offset
by increases in the other regions.  Sales in the western European
countries declined $7.6 million from pro forma 1992 as a result of the
unfavorable impacts of exchange rate fluctuation of $4.7 million,
combined with the continued economic weakness in this region,
particularly in France, Spain, Belgium and England.  This decline was
offset by increases in North America, Latin America and the
central/eastern European countries of $0.3 million, $4.2 million and
$0.2 million, respectively. In addition, sales of the East 

<PAGE>

                            Page 26


Asian division increased by $3.2 million, or 5.5%, over pro forma 1992. 
However, excluding the favorable impact of exchange rate fluctuations,
sales of this region decreased $4.4 million, or 7.5% as a result of the
continuing recessionary environment in Japan.

During the twelve-month period ended December 31, 1993, the number of
lessons given was approximately 4.6 million, 5.8% below that of the same
period in the prior year, and 2.2% below the pro forma 1992 period.  
Lesson volume in the North American division remained relatively flat at
1.1 million.  East Asia and western Europe experienced lesson volume
declines from pro forma 1992 of 6.4% and 7.6%, respectively, due to the
continued weak economy.  Lesson volume in Latin America increased by
4.8% from prior year in most countries except Argentina, where lesson
volume declined 17.2%.  Lesson volume in central/eastern Europe
increased by 2.4% over pro forma 1992 volume, as activity from the new
language centers in the Czech Republic, Poland and Hungary exceeded
negative volume variances in the other countries.

For the twelve months ended December 31, 1993, ARPL was $41.07 as 
compared to $40.51 in the comparable prior-year period and $40.16 
in pro forma 1992.  ARPL (excluding Russia) ranged from a high of 
approximately $67.12 in Japan to a low of $13.17 in the Czech 
Republic, reflecting effects of foreign exchange rates and 
differences in the economic value of the service.  The Company opened 12
new language centers during 1993, including six in central/eastern
Europe, five in Latin America, and one in Japan.  

Translation Services sales were $35.7 million for the twelve-month
period ended December 31, 1993, an increase of $3.3 million, or 10.3%,
from sales of $32.4 million in the comparable period in 1992.  Most of
this growth came from the U.S. and Ireland, as a result of an increase
in large volume accounts, and continued strong sales efforts with
particular attention focused on the information technology market
segment.

Publishing segment sales were $12.4 million for the twelve months ended
December 31, 1993, a decrease of $3.1 million, or 20.1%, from sales of
$15.5 million in the comparable period in 1992.  Excluding the
unfavorable impact of foreign exchange rate fluctuations, Publishing
sales declined by $1.6 million, or 10.5%, largely due to product
distribution problems which were resolved in 1994.

For the twelve months ended December 31, 1993, the Company reported a
net loss of $2.0 million as compared to net income of $4.0 million in
the same period in 1992.   This decrease, totalling $6.0 million
resulted primarily from i) Merger-related restructuring costs, ii)
increases in cost of services and products sold, selling, general and
administrative expenses, amortization expense and interest expense,  and
iii) decreases in interest income from affiliates, all partially offset
by non-recurring income items and the cumulative effect of a change in
accounting principle.  The Company reported, for the one-month and
eleven-month periods ended January 31, 1993 and December 31, 1993, net
income of $0.08 per share and net loss of $0.35 per share, respectively,
compared to net income of $0.21 per share for the twelve months ended
December 31, 1992.

Cost of services and products sold, and selling, general, and
administrative expenses were negatively impacted by increases in certain
fixed costs, primarily office salary and rent, which more than offset
the favorable impact of exchange rate fluctuations and an adjustment for
the settlement of a lease negotiation ($1.5 million).

<PAGE>

                            Page 27


Amortization of publishing rights and excess of cost over net assets
acquired increased by $2.0 million due to the Merger.

Interest expense on long-term debt increased by $7.2 million due to
increased borrowing in connection with the Merger.

Merger-related restructuring costs of $4.8 million were recorded,
primarily for severance, the reorganization of Translations and certain
Language Instruction divisions  and the costs of closing language
centers, including lease cancellation penalties, write-offs of leasehold
improvements, and operating losses for closed centers.

Interest income from affiliates decreased $6.7 million as a result of
the sale, in connection with the Merger, of a promissory note due from
an affiliate.

In connection with the Merger, the Company recognized certain non-
recurring income items.  The Company recognized a portion ($4.9 million)
of the gain on the 1990 sale of 20% of the equity of its Japanese
subsidiary, as a result of the elimination of certain contingencies upon
consummation of the Merger.  Joint venture losses of $1.4 million were
recorded in the twelve-month period, primarily as a result of
liabilities anticipated to be incurred in connection with the
discontinuation of a European Publishing joint venture and an East Asian
joint venture.  Other income (expense), net, was also favorably impacted
in the current year (income of $2.9 million) and unfavorably impacted in
the prior year (expense of $1.2 million) by the effect of certain
adjustments to minority interest of the Company's Japanese subsidiary.

The Company's effective income tax rates for the 1993 Pre-Merger and
Post-Merger periods were higher than for the 1992 twelve-month period
due to the Company's inability to utilize net operating losses in
certain countries, and to nondeductible amortization charges.  The
effect of the increase in the US statutory Federal rate from 34% to 35%
was not material.  

Accounting for Income Taxes

Effective January 1, 1993, the Company adopted the provisions of
Statement of Financial Accounting Standards No. 109, "Accounting for
Income Taxes".  As a result of the adoption of this statement, as of
January 1, 1993, the Company recorded a tax credit of $3.2 million, or
$0.17 per share, which resulted in the reduction of the deferred tax
liability as of that date.  This amount has been reflected in the
Consolidated Statement of Operations as the cumulative effect of a
change in accounting principle.

Liquidity and Capital Resources

The primary source of the Company's liquidity is the cash provided by
operations.  The Company's business is not capital intensive and,
historically, capital expenditures, working capital requirements and
acquisitions have been funded from internally generated cash.  The
Company's liquidity is principally generated from the Language
Instruction and Translations segments.  Similarly, cash requirements for
capital expenditures and acquisitions are principally due to the
Language Instruction and Translations segments.  Net cash needs of
Publishing are generally not material.

Although each geographic area exhibits different patterns of lesson
volume over the course of the year, 


<PAGE>

                            Page 28


the Company's sales are not seasonal in the aggregate.  Generally, the Company
collects cash from the customer in the form of prepayment of fees for 
instruction that gives rise to deferred revenues.

Net cash provided by operating activities was $20.8 million, $10.8
million and $30.9 million for the years ended December 31, 1994, 1993
and 1992, respectively.  These cash flows were affected by tax refunds
of approximately $5.6 million, $5.1 million and $12.8 million which were
received in 1994, 1993 and 1992, respectively.  In addition, 1993 was
adversely affected by the payment, in connection with the Merger, of
$6.6 million in fees to secure the Acquisition Debt Facilities,
hereinafter defined.  The 1994 improvement from 1993 in net cash
provided is partly reflective of the restructuring efforts initiated in
1993.

Net cash used in investing activities, which totalled $8.0 million,
$11.1 million and $11.9 million in 1994, 1993 and 1992, respectively,
was affected largely by capital expenditures and investments in joint
ventures.  The Company made capital expenditures of $5.9 million, $8.2
million, and $11.2 million in the years ended December 31, 1994, 1993,
and 1992, respectively, primarily for the opening of new centers and
refurbishing of existing centers.  The decreasing trend in capital
expenditures and new school openings is the result of cost control
measures.  The closing of ten language centers in 1994 completed the
targeted closure of centers as part of the Merger-related restructuring
activities.  The Company invested $1.3 million, $2.9 million and $0.8
million in joint ventures in 1994, 1993 and 1992, respectively. The 1993
and 1992 investments were primarily for shutdown-related costs.
  
Net cash provided by financing activities totalled $2.2 million in 1994,
compared with net cash used of $4.9 and $25.7 million in 1993 and 1992,
respectively.  In 1993, in connection with the Merger, the Company
borrowed $59.0 million under a Bank Term Loan, issued $56.0 million of
Senior Notes and established a $10.0 million Bank Revolving Facility
(collectively, the "Acquisition Debt Facilities"). In September 1994,
the Company received approximately $30.1 million from promissory notes
issued to Fukutake and its subsidiary.  Approximately $19.0 million of
the proceeds of such notes were used to reduce obligations, in reverse
order of maturities, under the Bank Term Loan and $7.0 million were used
to repay amounts outstanding under the Bank Revolving Facility, which
was then terminated.  Principal and interest repayment on such notes
will be deferred until all obligations under the Acquisition Debt
Facilities are satisfied.

Certain financial covenants contained in the Acquisition Debt Facilities
restrict the ability of the Company to pay dividends.  The Company does
not expect to pay dividends during the term of the Acquisition Debt
Facilities.

Pursuant to a covenant under the Acquisition Debt Facilities, the
Company is party to six currency coupon swap agreements with a financial
institution to hedge the Company's net investments in certain foreign
subsidiaries and to help manage the effect of foreign currency
fluctuations on the Company's ability to repay its U.S. dollar debt. 
These agreements require the Company, in exchange for U.S. dollar
receipts, to periodically make foreign currency payments, denominated in
the Japanese yen, the Swiss franc, the Canadian dollar, the British
pound, and the German mark. Credit loss from counterparty nonperformance
is not anticipated.  The fair value of these agreements at December 31,
1994, representing the amount that could be settled based on estimates
obtained from a dealer, was a net liability of approximately $2.2
million.

As of December 31, 1994, the Company did not have any material
commitments for capital 

<PAGE>

                            Page 29


expenditures.  During 1995, the Company anticipates capital expenditures to 
be consistent with historical requirements.  The Company believes that the 
strategic restructuring undertaken in 1993 has strengthened the core businesses
and positioned the Company for future growth.  Thus, the Company plans to meet 
its debt service requirements and future working capital needs through funds
generated from operations, and through the increase in available cash as
the result of the discontinuation of dividends resulting from
restrictions imposed by the Acquisition Debt Facilities.

Inflation

Historically, inflation has not had a material effect on the Company's
business.  Management believes this is due to the fact that the
Company's business is a service business which is not capital intensive. 
The Company has historically adjusted prices to compensate for
inflation.

<PAGE>

                            Page 30


ITEM 8.  Financial Statements and Supplementary Data

The following Consolidated Financial Statements, Supplementary Data and
Financial Statement Schedules are filed as part of this Annual Report on
Form 10-K:
           
                                                                 Page
                                                                 ----

Reports of Independent Auditors                                   31, 32 

Statement of Management's 
    Responsibility for Consolidated                               
    Financial Statements                                          33 

Consolidated Financial Statements:                            

    Consolidated Statements of Operations, year ended
           December 31, 1994, period from February 1, 1993
           to December 31, 1993, period from January 1, 1993
           to January 31, 1993, and the year ended
           December 31, 1992                                      34
           
    Consolidated Balance Sheets, December 31, 1994 and 1993       35

    Consolidated Statements of Shareholders' Equity, year ended
           December 31, 1994, period from February 1, 1993
           to December 31, 1993, period from January 1, 1993
           to January 31, 1993, and the year ended
           December 31, 1992                                      36

    Consolidated Statements of Cash Flows, year ended
           December 31, 1994, period from February 1, 1993
           to December 31, 1993, period from January 1, 1993
           to January 31, 1993, and the year ended
           December 31, 1992                                      37

    Notes to Consolidated Financial Statements                    38

Financial Statement Schedules:

           Schedule II.  Valuation and Qualifying Accounts        59

           All other schedules are omitted because they are not applicable or
           the required information is shown in the Consolidated Financial
           Statements or the Notes thereto.                                 

<PAGE>

                            Page 31



                    REPORT OF INDEPENDENT AUDITORS


To the Shareholders and Board of Directors
of Berlitz International, Inc.:

We have audited the accompanying consolidated balance sheets of Berlitz
International, Inc. and its subsidiaries as of December 31, 1994 and
1993 and the related consolidated statements of operations,
shareholders' equity, and cash flows for the year ended December 31,
1994, the eleven-month period ended December 31, 1993 and the one-month
period ended January 31, 1993.  Our audits also included the financial
statement schedule listed in the Index at Item 8 for the years ended
December 31, 1994 and 1993.  These financial statements and the
financial statement schedule are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these
financial statements and the financial statement schedule based on our
audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements
are free of material misstatement.  An audit includes examining, on a
test basis, evidence supporting the amounts and accounting principles
used and significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly,
in all material respects, the financial position of Berlitz
International, Inc. and its subsidiaries as of December 31, 1994 and
1993 and the results of their operations and their cash flows for the
year ended December 31, 1994, the eleven-month period ended December 31,
1993 and the one-month period ended January 31, 1993, in conformity with
generally accepted accounting principles.  Also, in our opinion, the
financial statement schedule for the years ended December 31, 1994 and
1993, when considered in relation to the basic consolidated financial
statements taken as a whole, presents fairly in all material respects
the information set forth therein.

As discussed in Note 8 to the financial statements, effective January 1,
1993 the Company changed its method of accounting for income taxes to
conform with Statement of Financial Accounting Standards No. 109.




/s/  DELOITTE & TOUCHE  
New York, New York
March 3, 1995


<PAGE>

                            Page 32


                   REPORT OF INDEPENDENT AUDITORS




To the Shareholders and Board of
Directors of Berlitz International, Inc.:

We have audited the consolidated statements of operations, shareholders'
equity and cash flows of Berlitz International, Inc. ("Berlitz") for the
year ended December 31, 1992.  We have also audited the financial
statement schedule listed in the index at Item 8 for the year ended
December 31, 1992.  These financial statements and the financial
statement schedule are the responsibility of Berlitz management.  Our
responsibility is to express an opinion on these financial statements
and the financial statement schedule based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements
are free of material misstatement.  An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the
financial statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation.  We believe
that our audit provides a reasonable basis for our opinion.

As discussed in Note 2 to the consolidated financial statements, the
Company completed its merger with Fukutake, effective February 8, 1993. 
Following the Merger, approximately 67% of the outstanding common stock
of the Company is held directly, or indirectly, by Fukutake.  In
connection with the Fukutake merger, the Company entered into
Disengagement Agreements with each of Maxwell Communication and
Macmillan which sever certain relationships with Maxwell Communication
and Macmillan.  The Company also completed the sale of certain Maxwell
notes in February, 1993.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated results of
Berlitz's operations and its cash flows for the year ended December 31,
1992, in conformity with generally accepted accounting principles.  In
addition, in our opinion, the financial statement schedule referred to
above, when considered in relation to the basic financial statements
taken as a whole, presents fairly, in all material respects, the
information required to be included therein.



/s/  COOPERS & LYBRAND LLP
New York, New York
March 24, 1993

<PAGE>

                            Page 33

              STATEMENT OF MANAGEMENT'S RESPONSIBILITY
                FOR CONSOLIDATED FINANCIAL STATEMENTS




To the Shareholders of Berlitz International, Inc.:

Management of Berlitz International, Inc. has prepared and is
responsible for the accompanying Consolidated Financial Statements and
related information.  These financial statements, which include amounts
based on judgments of management, have been prepared in conformity with
generally accepted accounting principles.  Financial data included in
other sections of this Annual Report on Form 10-K are consistent with
that in the Consolidated Financial Statements. 

Management believes that the Company's internal control systems are
designed to provide reasonable assurance, at reasonable cost, that the
financial records are reliable for preparing financial statements and
maintaining accountability for assets and that, in all material
respects, assets are safeguarded against loss from unauthorized use or
disposition.  These systems are augmented by written policies, an
organizational structure providing division of responsibilities,
qualified personnel throughout the organization, and a program of
internal audits.

The Board of Directors, through its Audit Committee consisting of
outside Directors of the Company, is responsible for reviewing and
monitoring the Company's financial reporting and accounting practices. 
Deloitte & Touche LLP and the Company's internal auditors each have full
and free access to the Audit Committee, and meet with it regularly, with
and without management.





/s/  HENRY D. JAMES  
Henry D. James,
Vice President and Chief Financial Officer


<PAGE>

                            Page 34
<TABLE>
<CAPTION>


                      BERLITZ INTERNATIONAL, INC.
                 CONSOLIDATED STATEMENTS OF OPERATIONS
           (Dollars in thousands, except per share amounts)


                                                                 Post-Merger                                 Pre-Merger          
                                                -------------------------------------          ----------------------------------
                                                                         Period from           Period from
                                                                         February 1,            January 1,
                                                      Year Ended             1993 to               1993 to            Year Ended
                                                    December 31,        December 31,           January 31,          December 31,
                                                            1994                1993                  1993                  1992
                                                ----------------        ------------           -----------          ------------
<S>                                             <C>                <C>                    <C>                   <C> 
Sales of services and products                  $       300,234    $        252,069       $        19,608       $        281,320 
                                                ---------------    -----------------      ---------------       ----------------
Costs and expenses:
    Cost of services and products sold                  179,869             155,623                13,479                178,009 
    Selling, general and administrative                  91,703              76,781                 6,719                 82,837 
    Amortization of publishing rights, excess
       of cost over net assets acquired, and
       other intangibles                                 12,750              11,551                   872                 10,463 
    Interest expense on long-term debt                   10,559               8,965                    89                  1,902 
    Merger-related restructuring costs                    -                   4,808                   -                      -   
    Non-recurring Maxwell and
       Merger-related charges                             -                     -                     -                    1,356 
    Other income, net                                    (1,751)             (6,732)                 (552)                (2,735)
                                                       --------            --------               -------               --------
       Total costs and expenses                         293,130             250,996                20,607                271,832 
                                                       --------            --------               -------               --------
Income (loss) before income taxes and
    cumulative effect of change in accounting
    principle                                             7,104               1,073                  (999)                 9,488 

Income tax expense                                        6,195               4,629                   635                  5,447 
                                                        -------             -------                ------               --------
Income (loss) before cumulative effect of
    change in accounting principle                          909              (3,556)               (1,634)                 4,041 

Cumulative effect of change in
    accounting principle                                  -                   -                     3,172                  -     
                                                        -------             --------               -------              --------

Income (loss) available to common
    shareholders                                $           909    $         (3,556)      $         1,538       $          4,041 
                                                        =======             =======                ======               ========
Earnings (loss) per common share:
 Income (loss) before cumulative
    effect of change in accounting principle    $          0.09    $          (0.35)      $         (0.09)      $           0.21 
 Cumulative effect of change in
    accounting principle                                    -                   -                    0.17                    -     
                                                        -------             -------                ------               --------
Earnings (loss) per common share                $          0.09    $          (0.35)      $          0.08       $           0.21 
                                                        =======             =======                ======               ========
Average number of common shares (000)                    10,033              10,031                19,024                 19,022 
                                                        =======             =======                ======               ========

</TABLE>

See accompanying notes to the consolidated financial statements.

<PAGE>

                            Page 35



                      BERLITZ INTERNATIONAL, INC.
                      CONSOLIDATED BALANCE SHEETS
           (Dollars in thousands, except per share amounts)

                                                        December 31,   
                                             ------------------------------
                                                   1994            1993    
                                             -------------  ---------------
Assets    
Current assets:
Cash and temporary investments               $     26,165   $     11,738 
Accounts receivable, less allowance 
 for doubtful accounts
 of $1,912 and $2,566                              25,593         22,999 
Inventories                                         8,973         10,684 
Prepaid expenses and other current assets           6,906          6,054 
                                                  -------         ------
 Total current assets                              67,637         51,475 

Property and equipment, net                        25,885         26,858 
Publishing rights, net of accumulated
 amortization of $1,665 and $788                   20,048         20,712 
Excess of cost over net assets acquired 
 and other intangibles, net of accumulated
 amortization of $22,675 and $10,763              453,712        457,897 
Other assets                                       15,030         13,530 
                                                  -------        -------
 Total assets                                $    582,312   $    570,472
                                                  =======        =======
Liabilities and Shareholders' Equity
Current liabilities:
Short-term borrowings                        $      -       $      3,000 
Current portion of long-term debt                   9,325          5,525 
Accounts payable                                    6,999          5,278 
Deferred revenues                                  36,301         33,187 
Payrolls and commissions                           10,785          9,468 
Income taxes payable                                1,356          1,971 
Accrued Merger-related restructuring 
 costs                                                263          7,978 
Accrued expenses and other current 
 liabilities                                        9,956         11,607 
                                                  -------        -------
 Total current liabilities                         74,985         78,014 

Long-term debt                                     78,247        105,775 
Notes payable to affiliates                        30,424          -     
Deferred taxes and other liabilities               25,044         15,169 
Minority interest                                   6,377          6,561 
                                                  -------        -------
 Total liabilities                                215,077        205,519 
                                                  -------        -------

Shareholders' Equity:
Common stock
 $.10 par value - 40,000,000 shares 
 authorized;  10,032,935 and 
 10,032,903 shares outstanding in 
 1994 and in 1993, respectively                     1,003          1,003 
Additional paid - in capital                      368,658        368,658 
Retained deficit                                   (2,647)        (3,556)
Cumulative translation adjustment                     221         (1,152)
                                                  -------        -------
 Total shareholders' equity                       367,235        364,953 
                                                  -------        -------
 Total liabilities and shareholders'        
  equity                                     $    582,312   $    570,472 
                                                  =======        =======


See accompanying notes to the consolidated financial statements.

<PAGE>

                            Page 36

<TABLE>
<CAPTION>


                       BERLITZ INTERNATIONAL, INC.
             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
            (Dollars in thousands, except per share amounts)


                                            Redeemable                Additional       Retained       Cumulative            Total
                                             Preferred      Common       Paid-In       Earnings      Translation     Shareholders'
                                                 Stock       Stock       Capital      (Deficit)       Adjustment           Equity
                                          -----------  -----------   -----------    -----------     ------------     ------------

<S>                                       <C>          <C>           <C>            <C>             <C>              <C> 
Balance at January 1, 1992                $   126,000  $    1,908    $  391,762     $ (188,875)     $       461      $   331,256

Net income                                                                               4,041                             4,041 
Common stock dividends
  ($.42 per share)                                                       (8,012)                                          (8,012)
Translation adjustment                                                                                   (1,124)          (1,124)
Amortization of unearned
  compensation                                                              260                                              260 
                                              -------       -----       -------       --------           ------          -------
Balance at December 31, 1992                  126,000       1,908       384,010       (184,834)            (663)         326,421 

Net income for the period from
  January 1, 1993 to January 31, 1993                                                    1,538                             1,538 
Amortization of unearned compensation
  and other charges                                                         119                                              119 
Translation adjustment                                                                                     (280)            (280)
                                              -------       -----       -------        -------           ------          -------
Balance at January 31, 1993                   126,000       1,908       384,129       (183,296)            (943)         327,798

Merger-related transactions:
  Equity capital contribution and
    transaction-related fees                                            293,067                                          293,067 
  Merger consideration paid to existing
    shareholders                                                       (374,515)                                        (374,515)
  Redemption of Preferred Stock              (126,000)                  126,000                                             -    
  Elimination of unearned compensation                        598          (598)                                            -    
  Elimination of predecessor company
   equity accounts                                         (1,503)     (182,736)       183,296              943             -    
  Purchase price allocation adjustment                                  134,723                                          134,723 
  Other Merger financing activity                                       (11,412)                                         (11,412)
                                              --------      ------      -------        -------          --------         -------
Opening balance at February 1, 1993            -            1,003       368,658           -                -             369,661 

Net loss for the period from
  February 1, 1993 to December 31, 1993                                                 (3,556)                           (3,556)
Translation adjustment                                                                                   (1,152)          (1,152)
                                              ---------     -----       -------        -------          -------          -------
Balance at December 31, 1993                   -            1,003       368,658         (3,556)          (1,152)         364,953 

Net income                                                                                 909                               909 
Translation adjustment                                                                                    1,373            1,373
                                              ---------   -------       -------        -------          -------          -------
Balance at December 31, 1994              $    -          $ 1,003    $  368,658     $   (2,647)     $       221      $   367,235
                                              =========   =======       =======        =======          =======          =======
</TABLE>


See accompanying notes to the consolidated financial statements.

<PAGE>

                            Page 37
<TABLE>
<CAPTION>

                      BERLITZ INTERNATIONAL, INC.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                        (Dollars in thousands)

                                                                             Post-Merger                        Pre-Merger
                                                         -------------------------------  --------------------------------
                                                                             Period from      Period from
                                                           Year ended   February 1, 1993  January 1, 1993       Year Ended
                                                          December 31,    to December 31,   to January 31      December 31,
                                                               1994                 1993             1993             1992
                                                         ------------   ----------------  ---------------      -----------
<S>                                                         <C>             <C>              <C>              <C>        
Cash flows from operating activities:
Net income (loss)                                           $     909       $   (3,556)      $    1,538       $     4,041 
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
    Cumulative effect of change in accounting principle           -               -              (3,172)             -    
    Gain on sale of interest in subsidiary                        -             (4,924)            -                 -    
    Depreciation                                                6,423            5,504              504             5,772 
    Amortization of publishing rights, excess of cost over
       net assets acquired, and other intangibles              12,750           11,551              872            10,463 
    Amortization of unearned compensation                         -               -                  20               260 
    Minority interest in income (loss) of subsidiary              738           (3,692)            (168)            1,039 
    Equity in losses of joint ventures                             15            1,442             -                2,201 
    Deferred income taxes                                       1,737            1,108              265              (747)
    Provision for bad debts                                       442            1,084               32               719 
    Foreign exchange (gains) losses, net                       (1,707)           1,278               38             3,843 
    Merger-related valuation adjustments                          -                553             -                 -    
    Non-recurring Maxwell and Merger related charges              -                -               -                1,095 
    Maxwell related recoveries                                    -                312             -                  975 
    Payment of deferred financing costs                          (232)          (6,623)            -                 -    
    Changes in operating assets and liabilities:
        (Increase) decrease in accounts receivable             (2,550)          (2,309)           2,069            (1,737)
        (Increase) decrease in inventories                      2,321           (1,853)              62            (2,351)
        (Increase) decrease in prepaid expenses and other 
        assets                                                 (5,206)           5,816             (504)           (6,060)
        Decrease in refundable income taxes                       -               -                -               12,084 
        Increase (decrease) in deferred revenues                  726             (570)            (771)           (3,723)
        Increase (decrease) in accounts payable and
          other current liabilities                            (4,002)          (6,975)           8,462             1,242 
        Increase in due to affiliates                             384             -                -                  867 
        Increase (decrease) in income taxes payable              (868)            (675)             585                 5 
        Increase (decrease) in other liabilities                8,913            3,650             (198)              919 
                                                               ------           ------            ------           ------
    Net cash provided by operating activities                  20,793            1,121            9,634            30,907 
                                                               ------           ------            ------           ------

Cash flows from investing activities:
Capital expenditures                                           (5,892)          (7,689)            (560)          (11,154)
Acquisitions of businesses                                       (894)            -                -                  (86)
Investments in joint ventures                                  (1,259)          (2,838)             (37)             (776)
Decrease in Brazilian cash investments                            -               -                -                   82 
Purchase of short-term investments                                -               -                -              (10,510)
Sale of short-term investments                                    -               -                -               10,510 
                                                               ------           ------            -----            ------
    Net cash used in investing activities                      (8,045)         (10,527)            (597)          (11,934)
                                                               ------           ------            -----            ------

Cash flows from financing activities:
Common stock dividends paid                                       -               -                -              (10,683)
Proceeds from issuance of long-term debt                          -            115,000             -                 -    
Proceeds of notes payable to affiliates                        30,145             -                -                 -    
Repayment of long-term debt                                   (24,935)         (28,700)            -              (15,000)
Net borrowings (repayments) under revolving credit 
 agreement                                                     (3,000)           3,000             -                 -    
Payment of Merger-related expenses                                -            (13,996)            -                 -    
Proceeds from equity capital contribution                         -            293,067             -                 -    
Payment of cash portion of Merger consideration to 
 shareholders                                                     -           (374,541)            -                 -    
Proceeds from sale of Notes                                       -             30,833             -                 -    
Distribution of Notes proceeds to shareholders                    -            (29,701)            -                 -    
Other net financing activities                                    -               -                  99              -    
   Net cash provided by (used in) financing                   -------          -------            -----            ------
     activities                                                 2,210           (5,038)              99           (25,683)
                                                              -------          -------            -----            ------
Effect of exchange rate changes
    on cash and temporary investments                            (531)          (1,931)            (204)           (2,371)
                                                              -------          -------            -----            ------
Net increase (decrease) in cash and
    temporary investments                                      14,427          (16,375)           8,932            (9,081)

Cash and temporary investments at beginning of period          11,738           28,113           19,181            28,262 
                                                             --------          -------           ------            ------
Cash and temporary investments at end of period             $  26,165       $   11,738       $   28,113       $    19,181 
                                                             ========          =======           ======            ======
Supplemental disclosures of cash flow information:
    Cash payments for interest                              $   8,988       $    8,329       $      109       $     2,800 
                                                             ========          =======           ======            ======
    Cash payments for income taxes                          $   6,070       $    4,576       $      192       $     5,925
                                                             ========          =======           ======            ====== 
    Cash refunds of income taxes                            $   5,584       $    5,136       $     -          $    12,832 
                                                             ========          =======           ======            ======

</TABLE>

See accompanying notes to the consolidated financial statements.

<PAGE>

                            Page 38


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (Dollars in thousands, except share and per share amounts)


1. Summary of Significant Accounting Policies

   a)        Principles of Consolidation - The Consolidated Financial
             Statements include those of the Company and its subsidiaries. 
             The effects of all significant intercompany transactions have
             been eliminated.

   b)        Foreign Currency Translation - Generally, balance sheet
             amounts have been translated using exchange rates in effect at
             the balance sheet dates and the translation adjustment has
             been included in the cumulative translation adjustment, a
             separate component of shareholders' equity, with the exception
             of hyperinflationary countries.  Income statement amounts have
             been translated using the average exchange rates in effect for
             each period.  Revaluation gains and losses on certain
             intercompany accounts in all countries and translation gains
             and losses in hyperinflationary countries have been included
             in "other income, net".  Revaluation gains and losses on 
             intercompany balances for which settlement is not anticipated 
             in the foreseeable future are included in the cumulative 
             translation adjustment.

   c)        Inventories -Inventories, which consist primarily of finished
             goods, are valued at the lower of average cost or market.

   d)        Deferred Financing Costs - Direct costs relating to the
             indebtedness incurred in connection with the Merger and the
             Fukutake borrowings (see Notes 9 and 12) have been capitalized
             and are being amortized by the interest method over the terms
             of the related debt.

   e)        Property and Equipment - Property and equipment is stated at
             cost and depreciated over estimated useful lives, using
             principally accelerated methods.

   f)        Publishing Rights - Publishing rights are being amortized on
             a straight-line basis over 25 years.

   g)        Excess of Cost Over Net Assets Acquired and Other Intangibles
             - Excess of cost over net assets acquired is being amortized
             on a straight-line basis over 40 years, while other
             intangibles are being amortized primarily on a straight-line
             basis over 40 years.  Their carrying values are evaluated
             periodically to determine if there has been a loss in value,
             by reviewing current and estimated future revenues and cash
             flows, and the interrelated impact on the values of the
             Company's trademark and franchise rights.  The excess of cost
             over net assets acquired and other intangibles will be written
             off if and when it has been determined that an impairment in
             value has occurred.

   h)        Deferred Revenues - Deferred revenues generally arise from the
             prepayment of fees for classroom instruction and are
             recognized as income over the term of instruction.  The
             Company recognizes in income deferred revenues for lessons
             paid for and not expected 

<PAGE>

                            Page 39


             to be taken based upon historical experience by country.

   i)        Income Taxes - The Company has filed its own Federal income
             tax returns since December 1989.  The Company was previously
             included in the consolidated Federal income tax returns of the
             affiliated group of which Macmillan was the parent (the
             "Macmillan Group").  See Note 2 for further discussion.

             Effective January 1, 1993, the Company adopted the provisions
             of Statement of Financial Accounting Standards No. 109,
             "Accounting for Income Taxes" ("SFAS 109").  SFAS 109 requires
             recognition of deferred tax liabilities and assets for the
             expected future tax consequences of events that have been
             included in the financial statements or tax returns. Under
             this method, deferred tax liabilities and assets are
             determined based on the difference between the financial
             statement and tax bases of assets and liabilities using
             enacted tax rates expected to apply to taxable income in the
             periods in which the differences are expected to reverse.  

   j)        Cash and Temporary Investments - The Company considers all
             highly liquid instruments purchased with an original maturity
             of three months or less to be temporary investments.

   k)        Investment in Joint Ventures - Investments in joint ventures
             are carried on the equity basis of accounting and the
             Company's share of the net profits and losses of such
             investments is reflected in "Other income, net" in
             the Consolidated Statement of Operations.  The Company's
             investment in these joint ventures included credit balances of
             $896 and $2,085, classified as other current liabilities on
             the Consolidated Balance Sheets at December 31, 1994 and 1993,
             respectively, and represents the Company's obligation in
             excess of amounts invested with respect to these joint
             ventures.

   l)        Financial Instruments - In 1993, the Company adopted Statement
             of Financial Accounting Standard No. 107, "Disclosures about
             Fair Value of Financial Instruments", which requires
             disclosure of fair value information about financial
             instruments, whether or not recognized on the balance sheet.

             The fair values of the Company's long-term debt and notes 
             payable to affiliates are estimated based on the interest 
             rates currently available for borrowings with similar terms 
             and maturities.  The fair values of the Company's currency 
             coupon swap agreements represent the amounts that could be 
             settled based on estimates obtained from a dealer.

             The carrying amounts reported in the balance sheets for cash
             and temporary investments, trade receivables and payables,
             accrued liabilities, accrued income taxes and short-term
             borrowings approximate fair value due to the short-term nature
             of these instruments.

   m)        Reclassifications - Certain reclassifications have been made
             in prior years' financial statements and notes to conform with 
             the 1994 presentation.

<PAGE>

                            Page 40


2. Merger Transaction

   Merger Agreement

   On December 9, 1992, the Company and Fukutake Publishing Co., Ltd.
   ("Fukutake") entered into an amended and restated merger agreement
   (the "Merger Agreement") pursuant to which Fukutake agreed to
   acquire, through a merger of the Company with an indirect wholly-
   owned U.S. subsidiary of Fukutake (the "Merger"), approximately 67%
   of the new common stock, par value $.10 per share ("New Common") of
   the Company.  The Merger was consummated on February 8, 1993.  The
   Company's shareholders received, for each of their outstanding
   shares of common stock held prior to the Merger ("Old Common") (i)
   $19.50 in cash, (ii) 0.165 share of New Common and (iii) $1.48,
   representing the net proceeds per share received from the sale of
   a certain promissory note from Maxwell Communication Corporation
   plc ("Maxwell Communication") (the "Maxwell Note") and certain 10-
   year promissory notes due from affiliates ("Receivable Notes"). In
   addition, the Company's shareholders received $.01 per share in
   redemption of Rights in accordance with a Safeguard Rights
   Agreement between the Company and U.S. Trust Company of New York. 
   Public shareholders of the Company hold the remaining approximately
   33% of New Common.

   Accounting Treatment

   The Merger was accounted for by the purchase method of accounting. 
   The purchase method of accounting contemplates a step-up in value
   of the Company's assets based upon the purchase price paid for the
   outstanding common stock.  Utilizing such method, the purchase
   price paid for approximately 67% of the Company resulted in an
   increase in value of the Company's assets based upon the amount
   paid for such shares.  The remaining (approximately 33%) ownership
   will continue to be carried at historical cost.  The Fukutake
   purchase price (including a portion of long-term debt; See Note 9
   for further discussion) was allocated to the Company's assets and
   liabilities.  The Post-Merger financial statements include an
   allocation of the Fukutake purchase price.  The excess of
   Fukutake's purchase price over net assets acquired will be
   amortized on a straight-line basis over 40 years.

   Although the Merger was consummated on February 8, 1993, the
   Consolidated Financial Statements present the 1993 results of
   operations for the period from January 1, 1993 through January 31,
   1993 ("Pre-Merger" period) and from February 1, 1993 to December
   31, 1993 ("Post-Merger" period).  Adjustments to such financial
   information for the period February 1, 1993 through February 8,
   1993 are not material to the consolidated results of operations.

A summary of the purchase price allocation follows:   
   Fukutake purchase price                                       $     370,117
   Net assets acquired:
     Historical (based on 67% of $327,798)       219,625
     Allocation to net assets                     15,769
        Total net assets acquired                -------               235,394
                                                                       -------
   Purchase price allocation adjustment                          $     134,723
                                                                       =======

<PAGE>

                            Page 41


   Disengagement Agreements and other Maxwell Matters

   In 1989, in anticipation of its initial public offering, the
   Company entered into a series of financial transactions with
   Macmillan, Inc. ("Macmillan"), Maxwell Communication Corporation,
   plc ("Maxwell Communication") and its affiliate.  As a result,
   Macmillan  held 180,000 shares of the Company's 7% non-cumulative
   preferred stock (the "Preferred Stock") and the Company held the
   Maxwell Note of $99,600 and the Receivable Notes comprised of the
   following: a Yen 3 billion note of Maxwell Communication, a $3,300
   note of MLL Holdings Ltd. (which is a subsidiary of Maxwell
   Communication) and a $64,568 note of Macmillan (the "Macmillan
   Note").

   In the fourth quarter of 1991, payment and other defaults arose on
   the Maxwell Note and the Receivable Notes, which, in view of the
   December 1991 bankruptcy of Maxwell Communication, were unlikely
   to be cured.  Consequently, the Company wrote off  or provided
   reserves  for the Maxwell Note and the Receivable Notes in 1991,
   and the Company's obligation to pay dividends on the Preferred
   Stock was indefinitely suspended.

   In the first quarter of 1993, the Company recovered $30,833 of such
   notes previously written off, the net proceeds of which were
   distributed to the shareholders as part of the Merger
   consideration.

   In January 1993, the Company entered into agreements with Maxwell
   Communication and Macmillan (the "Disengagement Agreements") to
   disengage certain relationships among such companies.  Pursuant to
   these agreements, among other things, (i) the Company redeemed from
   Macmillan all of the outstanding Preferred Stock of the Company,
   (ii) Maxwell Communication waived (a) all claims that payments to
   the Company should be considered preferential and returned to
   Maxwell Communication and (b) other claims of Maxwell Communication
   and its affiliates against the Company and its subsidiaries which
   Maxwell Communication may have as a result of Maxwell
   Communication's bankruptcy filing on December 16, 1991, and (iii)
   U.S. and U.K. bankruptcy authorities allowed for all purposes a
   portion of the Maxwell Note and certain Receivable Notes and a
   claim by the Company against Maxwell Communication as subrogee of
   Midland Bank plc in the Chapter 11 case (and any superseding
   Chapter 7 case) and in the Maxwell Communication administration
   pending in the High Court of Justice in the United Kingdom.  In
   addition, the Company and its subsidiaries (a) sold to Macmillan
   the Macmillan Note and (b) reduced by $58,000 the amount of their
   claims against Maxwell Communication in respect of the Maxwell Note
   and certain Receivable Notes previously written off.

   The Company was included in the consolidated tax returns of the
   Macmillan Group prior to the Company's initial public offering in
   December 1989 and consequently is severally liable for any Federal
   tax liabilities for the Macmillan Group arising prior to that date. 
   Pursuant to the Disengagement Agreements, Macmillan agreed to pay
   all such Federal tax liabilities pursuant to an amended and
   restated tax allocation agreement (the "Tax Allocation Agreement"),
   and Maxwell Communication put into escrow $39,500 to secure
   Macmillan's obligations.
   
   On November 10, 1993, Macmillan commenced a voluntary Chapter 11
   case in the United States Bankruptcy Court for the Southern
   District of New York and filed a prepackaged plan of 

<PAGE>

                            Page 42


   reorganization (the "Reorganization Plan").  The Reorganization Plan 
   provides that the Tax Allocation Agreement, along with many other contracts
   between Macmillan and other parties, is to be assumed by Macmillan
   and assigned to a trust intended to have sufficient assets to
   satisfy the obligations being assumed and assigned. The
   Reorganization Plan also provides a cash reserve to pay tax claims
   that are entitled to priority, which may include tax liabilities
   covered by the Tax Allocation Agreement.  On February 18, 1994, the
   Bankruptcy Court confirmed the Reorganization Plan.  Any tax
   liability assessed against the Company that would otherwise be
   payable by Macmillan under the Tax Allocation Agreement (as
   described in the preceding paragraph) is likely to be paid either
   by the trust or from the cash reserve described above.  Management
   believes that any such liability will not result in a material
   effect on the financial condition of the Company.

   As part of the Merger, Fukutake established a $50,000 irrevocable
   letter of credit to be used in the event that income tax
   liabilities are imposed on the Company that relate to the Macmillan
   Group.  The Company was obligated to pay fees charged in connection
   with such letter of credit and to reimburse Fukutake for amounts
   paid by Fukutake to the issuer of the letter of credit to the
   extent that it was drawn upon.  This letter of credit was
   terminated in 1994.

   Merger-related restructuring costs

   In connection with the Company's strategic philosophy arising from
   the Merger, certain restructuring costs outside the ordinary course
   of business were incurred. The primary costs represented severance
   payments and the closing of language centers. In 1993, 33% of these
   costs were recorded in the consolidated statements of operations,
   and, in accordance with the purchase method of accounting, 67% of
   these costs were allocated to the excess of cost over net assets
   acquired.

3. Earnings (Loss) Per Share

   Earnings (loss) per share of common stock is determined by dividing
   net income (loss) by the weighted average number of common shares
   outstanding.

   Primary and fully diluted earnings (loss) per share of common stock
   are the same since common stock equivalents are either anti-
   dilutive or immaterial in both calculations.  The Company had no
   such common stock equivalents outstanding as of December 31, 1994.

4. Acquisitions

   In September 1994, the Company purchased all of the remaining
   outstanding ordinary and preference shares of Softrans
   International, Ltd., a Dublin-based leading supplier of software
   localization-related services in Europe, for an aggregate purchase
   price of approximately $1,667.  In connection with this purchase,
   the Company made cash payments of $659 as of September 30, 1994 and
   incurred an installment obligation payable to the sellers with
   various maturities through January 1998.  Between October 1994 and
   December 1994, $411  was paid against the installment obligation.

   The Company also purchased a consulting firm specializing in cross-
   cultural services for an 

<PAGE>

                            Page 43


   aggregate consideration of $435, including the issuance of a note 
   payable for $200 with various maturities through 1996.

5. Sale of Interest in Subsidiary
   
   In November 1990, the Company completed the sale of 20% of the
   equity of its Japanese subsidiary, The Berlitz Schools of
   Languages, Inc. (Japan), to Fukutake for $27,132 and deferred the
   pre-tax gain of $15,021 because, under the terms of the agreement,
   Fukutake had an option to sell the shares back to the Company for
   the original yen-denominated purchase price plus 7% interest.  The
   option was terminated in February 1993 in connection with the
   Merger Agreement.  In 1993, 33% of the deferred gain was recorded
   in the Consolidated Statement of Operations and, in accordance with
   the purchase method of accounting, 67% of the deferred gain was
   allocated to the excess of cost over net assets acquired.

   Fukutake's equity in the income of the Japanese subsidiary is
   reflected in the Company's Consolidated Statements of Operations
   within "Other income, net".

6. Property and Equipment, net

                                                    December 31,  
                                          ------------------------------
                                              1994                  1993
                                          --------              --------

   Building and leasehold improvements    $ 16,705              $ 15,010
   Furniture, fixtures and equipment        16,541                13,197
   Land                                      1,350                 1,317
                                            ------                ------
                                            34,596                29,524
   Less: accumulated depreciation            8,711                 2,666
                                            ------                ------
   Total                                  $ 25,885              $ 26,858
                                            ======                ======

7. Other Income, net

<TABLE>
<CAPTION>

                                                                        Post-Merger                            Pre-Merger
                                                  -----------------------------------      ------------------------------
                                                                         Period from           Period from
                                                   Year Ended       February 1, 1993       January 1, 1993     Year Ended
                                                  December 31,        to December 31,        to January 31,   December 31,
                                                          1994                  1993                  1993           1992
                                                   -----------       ----------------       ---------------   ------------

<S>                                                <C>              <C>                         <C>            <C> 
Gain on sale of interest in subsidiary             $      -         $   (4,924)                 $   -          $    -    
Interest income on temporary investments               (1,692)          (2,187)                    (143)         (3,339)
Foreign exchange (gains) losses, net                   (1,707)           1,278                       38           3,843 
Equity in losses of joint ventures                         15            1,442                      -             2,201 
Interest (income) expense  from affiliates                384             -                         (99)         (6,798)
Publishing rights valuation adjustment                    -                553                      -              -     
Other, net                                              1,249           (2,894)                    (348)          1,358 
                                                       ------           ------                     -----          -----
    Total other income, net                        $   (1,751)      $   (6,732)                $   (552)      $  (2,735)
                                                       ======           ======                     =====          =====
</TABLE>


<PAGE>

                            Page 44


8.  Income Taxes


    Effective January 1, 1993, the Company adopted the provisions of
    SFAS 109.  SFAS 109 requires recognition of deferred tax
    liabilities and assets for the expected future tax consequences of
    events that have been included on the financial statements or tax
    returns.  Under this method, deferred tax liabilities and assets
    are determined based on the difference between the financial
    statement and tax bases of assets and liabilities using enacted tax
    rates expected to apply to taxable income in the periods in which
    the differences are expected to reverse.

    As a result of the adoption of SFAS 109, as of January 1, 1993, the
    Company recorded a tax credit of $3,172, or $0.17 per share, which
    resulted in the reduction of the deferred tax liability as of that
    date.  This amount has been reflected in the Consolidated Statement
    of Operations as the cumulative effect of a change in accounting
    principle.  The principal reason for the tax credit was the
    difference between SFAS 109 and SFAS 96 as related to the
    recognition of benefits for certain loss carryforwards.

    The components of the deferred tax liability at December 31, 1994
    and 1993 were as follows:

                                               1994                      1993
                                          ---------                ----------

Deferred tax assets:
     Inventory                            $     212                $      511
     Joint ventures                             103                        86 
     Deferred revenue                           871                     1,781 
     Unrealized hedging losses                1,129                        -    
     Accrued expenses                         3,848                     5,368 
     Net operating losses                    23,681                    22,052 
                                             ------                    ------
       Total deferred tax assets             29,844                    29,798
                                             ------                    ------
Deferred tax liabilities:
     Property and equipment depreciation       (101)                     (177)
     Unrealized hedging gains                  (354)                       -    
     Publishing rights amortization          (7,979)                   (8,257)
     Other intangibles amortization          (3,313)                   (1,286)
                                            -------                    -------
        Total deferred tax liabilities      (11,747)                   (9,720)
                                            -------                    -------
     
Net deferred tax assets                      18,097                    20,078
  Valuation allowance                       (22,585)                  (23,602)
                                            -------                   -------
Net deferred tax liability                $  (4,488)               $   (3,524)
                                            =======                   =======

    As a result of the Merger, $16,620 of the valuation allowance will
    be allocated to reduce goodwill and other intangibles in future
    periods if realization of net operating losses becomes more likely
    than not.
<PAGE>

                            Page 45



    The Company's effective tax rate for 1994 was 87.2%, compared to
    63.6% and 431.4% for the 1993 Pre-Merger and Post-Merger periods,
    respectively.  As a result of adopting SFAS 109, $2,654 of deferred
    tax benefits from operating loss carryforwards were recognized at
    January 1, 1993 as part of the cumulative effect of adopting such
    Statement.  Under prior accounting, a part of these benefits would
    have been recognized as a reduction of tax expense from continuing
    operations in 1993.  Accordingly, the adoption of SFAS 109 at the
    beginning of 1993 had the effect of increasing the effective tax
    rate applied to continuing operations for the Pre-Merger and the
    Post-Merger periods by 17.2% and 231.4% respectively.

   The provision (benefit) for income taxes is as follows:
<TABLE>
<CAPTION>

                                       U.S.                    U.S. State        
                                      Federal       Foreign*    and Local      Total
                                      -------       --------   ----------      -----

<S>                               <C>              <C>           <C>         <C>
Year ended December 31, 1994:     
    Current                       $      202       $    3,887    $   369     $    4,458 
    Deferred                           1,286              166        285          1,737 
                                       -----            -----        ---          -----
    Total                         $    1,488       $    4,053    $   654     $    6,195 
                                       =====            =====        ===          =====
Period from February 1, 1993 to
  December 31, 1993                                                          
    Current                       $     (505)      $    3,791    $   235     $    3,521 
    Deferred                           1,534             (264)      (162)         1,108
                                       -----            -----       -----         ----- 
    Total                         $    1,029       $    3,527    $    73     $    4,629 
                                       =====            =====       =====         =====
Period from January 1, 1993 to
  January 31, 1993                                                           
    Current                       $      (37)      $      369    $    38     $      370 
    Deferred                             319              (39)       (15)           265
                                         ---              ---         ---           --- 
    Total                         $      282       $      330    $    23     $      635 
                                         ===              ===         ==            ===
Year ended December 31, 1992
    Current                       $    1,746       $    3,484    $   964     $    6,194 
    Deferred                            (533)               0       (214)          (747)
                                       -----            -----       ----          -----
        Total                     $    1,213       $    3,484    $   750     $    5,447 
                                       =====            =====       ====          =====

</TABLE>
*   Pre-tax income (loss) from foreign operations of the Company was $13,541,
    $6,864, and $(2,499) for the twelve months ended December 31, 1994, 
    1993 and 1992, respectively.

<PAGE>

                            Page 46


The provision (benefit) for deferred taxes is summarized as follows:

<TABLE>
<CAPTION>
                                                                     Post-Merger                                   Pre-Merger
                                            ------------------------------------      ---------------------------------------
                                                                     Period from           Period from
                                               Year Ended       February 1, 1993       January 1, 1993             Year Ended
                                             December 31,        to December 31,        to January 31,           December 31,
                                                     1994                   1993                  1993                   1992
                                             ------------       ----------------       ---------------      -----------------
<S>                                      <C>                   <C>                    <C>                   <C> 
Deferred gain on sale of 20% of Japanese
  subsidiary                             $        -            $         (1,384)      $          -          $           -    
Accrued liabilities                                2,430                 (1,497)                 (267)                     9 
Foreign exchange                                  -                        (353)                  (21)                  (464)
Benefit of net operating loss                     (2,646)                 4,492                   408                   (231)
Amortization of intangibles                        2,027                   (164)                  143                    (47)
Other, net                                           (74)                    14                     2                    (14)
                                                  ------                  -----                   ----                 ------
    Total                                $         1,737       $          1,108       $           265       $           (747)
                                                  ======                  =====                   ====                 ======
</TABLE>

The difference between the effective income tax and the U.S. statutory Federal
tax rate is explained as follows:

<TABLE>
<CAPTION>
                                                              Post-Merger                                   Pre-Merger
                                      -----------------------------------       --------------------------------------
                                                              Period from           Period from
                                        Year Ended       February 1, 1993       January 1, 1993             Year Ended
                                      December 31,        to December 31,        to January 31,           December 31,
                                              1994                   1993                  1993                   1992
                                      ------------       ----------------       ---------------           ------------
<S>                                     <C>                   <C>                    <C>                     <C> 
U.S. statutory Federal tax rate           35.0%                 35.0%                 (35.0)%                 34.0%   
Foreign income taxes, net of Federal
  income tax benefits                    (28.0)                (73.9)                  (8.2)                   8.3    
U.S. state and local income taxes,
  net of Federal income taxes              6.0                   4.4                    1.5                    5.2    
Net domestic and foreign losses           14.1                 107.6                   58.5                  (20.0)   
20% sale of Japanese subsidiary            -                   (97.1)                  -                       4.3    
Amortization                              58.6                 372.7                   30.3                   32.6    
Other, net                                 1.5                  82.7                   16.5                   (7.0)   
                                          ----                 -----                   ----                   -----
          Total                           87.2%                431.4%                  63.6%                  57.4%
                                          ====                 =====                   ====                   =====
</TABLE>    

                     
           For tax return purposes, at December 31, 1994  the Company has a
           U.S. Federal net operating loss carryforward of approximately
           $31,500.  Such loss may be carried forward through the year 2006. 
           In addition to the Federal net operating loss carryforward, the
           Company has net operating loss carryforwards that relate to a
           number of foreign and state jurisdictions that will expire on
           various dates.

           At December 31, 1994, U.S. income and foreign withholding taxes
           have not been provided on approximately $45,995 of undistributed
           earnings of foreign subsidiaries as such earnings are intended to
           be permanently reinvested.  However, it is estimated that foreign
           withholding taxes of approximately $2,391 may be payable if such
           earnings were distributed.  These taxes, if ultimately paid, may be
           recoverable as foreign tax credits in the U.S..  The determination
           of deferred U.S. tax liability for the undistributed earnings of
           international subsidiaries is not practicable.

<PAGE>

                            Page 47



9. Long-Term Debt

   Long-Term Debt consists of the following:

                                            December 31,        
                            ------------------------------------------
                                         1994                     1993
                            -----------------        -----------------
Term Loan                   $          30,775        $          55,300
Senior Notes                           56,000                   56,000
Other (See Note 4)                        797                    -    
                            -----------------        -----------------
   Total debt                          87,572                  111,300
Less current maturities                 9,325                    5,525
                            -----------------        -----------------
   Long-term debt           $          78,247        $         105,775
                            =================        =================

   Annual maturities of long-term debt outstanding as of December 31,
   1994 are as follows:  1995, $9,325; 1996, $11,349; 1997, $10,699;
   1998, $199; 1999, $14,000; thereafter, $42,000.

   In connection with the Merger, the Company has outstanding
   indebtedness through borrowing under a bank term facility (the
   "Bank Term Facility") and the issuance of Senior Notes (the "Senior
   Notes") (collectively the "Acquisition Debt Facilities").  The Bank
   Term Facility consists of a senior term loan facility ("Term
   Loan"), originally in an amount equal to $59,000, and originally
   included a $10,000 senior revolving loan facility (the "Bank
   Revolving Facility").  The Company also issued an aggregate
   principal amount of Senior Notes of $56,000.  The borrowings by the
   Company under the Acquisition Debt Facilities are collateralized
   by (i) certain shares of New Common indirectly owned by Fukutake,
   (ii) the capital stock of the Company's direct and indirect U.S.
   subsidiaries and a portion of capital stock of certain foreign
   subsidiaries, (iii) substantially all other tangible and intangible
   U.S. assets of the Company and its direct and indirect U.S.
   subsidiaries, other than leases of school premises, and (iv)
   subject to certain limitations, trademark rights of the Company and
   its direct and indirect U.S. subsidiaries in certain non-U.S.
   jurisdictions.  The Term Loan amortizes quarterly, beginning March
   31, 1993, until final maturity on September 30, 1997.  The Company
   made four scheduled quarterly installment payments of $1,381 each
   during the year ended December 31, 1994.  The Senior Notes amortize
   in annual installments of $14,000 on December 31 in each of the
   years 1999 through 2001, and have a final maturity on December 31,
   2002.  The Term Loan and Senior Notes are also subject to mandatory
   prepayment to the extent that the Company receives net proceeds
   from asset sales or cash flow in excess of certain specified
   amounts.  Under certain circumstances, mandatory prepayments of the
   Senior Notes resulting from asset sales are required. 

   Borrowings under the Bank Term Facility bear interest at variable
   rates based on, at the option of the Company, (i) Chemical Bank's
   alternate base rate plus a spread of 1.0%-1.5% or (ii) the rate
   offered by certain reference banks to prime banks in the interbank
   Eurodollar market, fully adjusted for reserves plus a spread of
   2.0%-2.5%.  The spread applicable to the borrowings under the Bank
   Term Facility will depend on a specified debt-to-cash flow ratio
   of the Company.  In addition, a commitment fee of approximately
   0.4% was charged on the average daily balance of available but
   unused amounts under the Bank Revolving Facility.  The interest
   rate on the Term Loan at December 31, 1994 was approximately 7.8%. 
   The Senior Notes bear interest at 9.79%.  

<PAGE>

                            Page 48


   The Acquisition Debt Facilities contain certain covenants,
   including (i) limitations on the ability of the Company and its
   subsidiaries to incur indebtedness and guarantee obligations, to
   prepay indebtedness, to redeem or repurchase capital stock or
   subordinated debt, to enter into, grant or suffer to exist liens
   or sale-leaseback transactions, to make loans or investments, to
   enter into mergers, acquisitions or sales of assets, to change the
   nature of the business conducted, to amend material agreements, to
   enter into agreements restricting the ability of the Company and
   its subsidiaries to grant or to suffer to exist liens, to enter
   into transactions with affiliates or to limit the ability of
   subsidiaries to pay dividends or make loans to the Company, (ii)
   limitations on the payment of dividends by the Company on its
   capital stock and (iii) a requirement that the Company obtain,
   within 180 days of the Merger, foreign currency hedge agreements
   to fix the rate of exchange between the U.S. dollar and such
   foreign currencies.  The Acquisition Debt Facilities also contain
   financial covenants requiring the Company to maintain certain
   levels of earnings, liquidity and net worth and imposes limitations
   on capital expenditures, cash flow and total debt.  As of December
   31, 1994, the Company was in compliance with all Acquisition Debt
   Facilities covenants.

   In September 1994, as part of a refinancing of a portion of its
   long-term debt, the Company made a $19,000 prepayment against the
   Term Loan, applied in inverse order of the scheduled principal
   maturities.  The Company also repaid $7,000 outstanding under its
   Bank Revolving Facility, which was then terminated.  In addition,
   amendments were made to certain covenants under the Acquisition
   Debt Facilities.

   Long-term debt outstanding at December 31, 1992 under a loan
   agreement with Societe Generale was paid in full on February 8,
   1993.


10.Commitments

   Lease Commitments

   The Company's operations are primarily conducted from leased
   facilities, many of which are less than 2,500 square feet, which
   are under operating leases that generally expire within five years. 
   

   Rent expense, principally for language centers, amounted to
   $24,816, $21,225, $1,849 and $21,264, for the year ended December
   31, 1994, the period February 1, 1993 to December 31, 1993, the
   period  January 1, 1993 to January 31, 1993 and the year ended
   December 31, 1992, respectively.  Certain leases are subject to
   escalation clauses and/or renewal options.

   The minimum rental commitments under noncancellable operating
   leases with a remaining term of more than one year at December 31,
   1994 are as follows:  1995 - $7,233; 1996 - $5,821; 1997 - $4,698;
   1998 - $3,081; 1999 - $2,139, and an aggregate of $5,391
   thereafter.

<PAGE>

                            Page 49

   Legal Proceedings

   The Company is party to several actions arising out of the ordinary
   course of its business.  Management believes that none of these
   actions, individually or in the aggregate, will have a material
   adverse effect on the financial condition or results of operations
   of the Company.

11. Financial Instruments and Related Disclosures

    a)  Currency coupon swap agreements

    Pursuant to a covenant under the Acquisition Debt Facilities, in
    August 1993 the Company entered into six currency coupon swap
    agreements with a financial institution to hedge the Company's net
    investments in certain foreign subsidiaries and to help manage the
    effect of foreign currency fluctuations on the Company's ability
    to repay its U.S. dollar debt.  These agreements, which utilize
    fixed and floating interest rates, require the Company to
    periodically exchange foreign currency denominated interest
    payments for U.S. dollar-denominated interest receipts.  Under the
    fixed rate agreements, effective for the period from December 31,
    1993 to December 31, 1998, semiannual interest exchanges began June
    30, 1994.  Under the floating interest rate agreements, effective
    for the period from December 31, 1994 to December 31, 1998,
    quarterly interest exchanges begin March 31, 1995.  Credit loss
    from counterparty nonperformance is not anticipated.

    The periodic interest exchanges are based upon annual interest
    rates applied to notional amounts as follows:


<TABLE>
<CAPTION>

                                  Interest Payments to Financial Institution    Interest Receipts from Financial Institution
                    ---------------------------------------------------------   ---------------------------------------------
                                  Notional Amount (000's)       Interest Rate   Notional Amount (000's)     Interest Rate
                    ------------------------------------------  -------------   -----------------------     --------------
<S>                  <C>                           <C>          <C>                <C>                         <C>
Fixed Rate
Agreements:
                     Japanese Yen                   2,335,500       9.71%          $ 22,500                    9.79%
                     Swiss Franc                       11,475       9.89%          $  7,500                    9.79%
                     British Pound                      5,133      10.43%          $  7,550                    9.79%
                     Canadian Dollar                    5,596      10.43%          $  4,300                    9.79%

Floating Rate
Agreements:
                     German Mark                       60,165   DEM-LIBOR-BBA      $ 35,000                    USD-LIBOR-BBA
                                                                   +2.8%                                       +2.5%
                     Japanese Yen                   1,660,480   JPY-LIBOR-BBA      $ 16,000                    USD-LIBOR-BBA
                                                                   +3.535%                                     +2.5%
</TABLE>

The Company marks coupon swaps to market.  When these agreements are 
effective as hedges, realized and unrealized gains and losses have 
been excluded from the Company's Consolidated Statements of Operations, 
and included, net of deferred taxes, in the cumulative translation 
adjustment of shareholders' equity.  

<PAGE>

                            Page 50

  b) Concentration of credit risk

  Financial instruments which potentially subject the Company to
  concentrations of credit risk consist principally of cash and
  temporary investments and trade accounts receivable.

  The Company maintains cash and temporary investments with various
  high credit qualified financial institutions.  The majority of
  these financial institutions are located outside of the U.S. and
  the Company's policy is designed to limit exposure to any one of
  these foreign institutions.  The Company maintains U.S.
  concentration accounts, consisting of  overnight investments, with
  two major U.S. banks.  During 1994 and 1993, balances in these
  accounts averaged 26% and 25% of worldwide cash.   As part of its
  cash management process, the Company performs periodic evaluations
  of the relative credit standing of all financial institutions in
  which it maintains cash and temporary investments.

  Credit risk with respect to Language Instruction and Translation
  Services trade accounts receivable is generally diversified due to
  the large number of entities comprising the Company's customer base
  and their dispersion across many different industries and
  countries.  The Publishing segment also sells to a substantial
  client base, although several of its larger receivables are from
  its distributors.  Such receivables from Publishing's distributors
  comprised approximately 10% of the Company's total accounts
  receivable balance before allowances at December 31, 1994.

  c) Fair values of financial instruments

  The carrying amounts and estimated fair values of the Company's
  financial instruments at December 31, 1994 and 1993 were as
  follows:
<TABLE>
<CAPTION>
                                                1994                                1993              
                                    ----------------------------      ------------------------------
                                    Carrying           Estimated          Carrying         Estimated
                                      Amount          Fair Value            Amount        Fair Value
                                    ----------        ----------      ------------      ------------
<S>                                 <C>               <C>               <C>                <C> 
Assets:
  Cash and temporary investments    $ 26,165          $ 26,165          $ 11,738           $ 11,738
  Currency coupon swap agreements      1,011             1,011               -                  923

Liabilities:
  Short-term borrowings                 -                 -                3,000              3,000
  Long-term debt, including
    current maturities                87,572            88,488           111,300            113,648
  Notes payable to affiliates         30,424            19,538               -                  -  

  Currency coupon swap agreements      3,226             3,226               -                  389


</TABLE>


   For cash and temporary investments and short-term borrowings, the
   carrying amount approximates fair value due to their short
   maturities. The fair values of long-term debt and notes payable to
   affiliates are estimated based on the interest rates currently
   available for borrowings with 

<PAGE>

                            Page 51



   similar terms and maturities.  The fair values of the coupon swap 
   agreements represent the amounts that could be settled based on 
   estimates obtained from a dealer. The value of these swaps will 
   be affected by future interest rates and exchange rates.

12. Related Party Transactions

    a) Transactions with current related party

    In September 1994, the Company borrowed $20,000 from a U.S.
    subsidiary of Fukutake, as evidenced by a subordinated promissory
    note (the "U.S. Note") bearing interest at a rate of 6.93% per
    annum.   The Company's Japanese subsidiary, The Berlitz Schools of
    Languages (Japan), Inc. ("Berlitz-Japan), also borrowed Yen 1.0
    billion (approximately $10,145) from Fukutake as evidenced by an
    interest-free subordinated promissory note (the "Japan Note").  A
    portion of the proceeds of these notes (collectively the "Fukutake
    Notes") were used to settle certain obligations under the
    Acquisition Debt Facilities.

    The Fukutake Notes mature on the earlier of June 30, 2003 or twelve
    months from the date that all payment obligations under the
    Acquisition Debt Facilities have been satisfied.  To the extent
    that interest payments on the U.S. Note are not permitted while any
    amounts remain outstanding under the Acquisition Debt Facilities,
    such accrued interest will roll over semiannually into the note
    principal.

    The Fukutake Notes are subordinate in rights of payment to debt
    under the Acquisition Debt Facilities, including the financial
    hedging instruments.  Payment obligations under the U.S. Note are
    guaranteed by the Company and its significant U.S. subsidiaries,
    subject to senior guarantees of the Acquisition Debt Facilities. 
    The Company and its significant U.S. subsidiaries have also
    executed a guarantee of payment obligations under the Japan Note,
    effective as of the day following the date upon which all payment
    obligations under the Acquisition Debt Facilities are satisfied.
    
    The Fukutake Notes contain certain covenants, including
    prohibitions on the incurrence of other debt, liens, loans, mergers
    or consolidations and amendments to the Acquisition Debt Facilities
    without consent.
    
    Berlitz-Japan had a contract (the "Development Agreement") with
    Fukutake, originally executed in 1992 and amended in 1993, for the
    development of English conversation video programs for elementary
    and junior high school students in Japan.  The programs consist of
    printed study materials, video cassettes and audio cassettes, which
    are used as the basis of a correspondence course.  Under this
    contract, Fukutake was to reimburse Berlitz-Japan for project-
    related production costs incurred, including employee salaries and
    outside production fees, and pay to Berlitz-Japan a one-time
    development fee and a coordination fee of 10% of project-related
    employee salaries. Development activities under the Development
    Agreement were completed during 1994.

    Pursuant to the Development Agreement, the Company received
    reimbursement for production costs of approximately $2,300, $1,800
    and $296 during 1994, 1993 and 1992, respectively.  In addition,
    the Company received the coordination fee and other project-related
    reimbursements 


<PAGE>

                            Page 52


    of  approximately $250 in 1994, and the development fee of 
    approximately $420 in 1993.  The Company had recorded in
    accounts receivable $0 and $213 at December 31, 1994 and 1993,
    respectively, related to the Development Agreement.

    The Company and Fukutake maintain a joint Directors and Officers
    ("D&O") insurance policy covering acts by directors and officers of
    both Fukutake and the Company.  Consequently,  the  premium on the
    D&O policy is allocated 60% to Fukutake and 40% to the Company.
    Commencing in February 1995, the Company will maintain a stand-
    alone Employment Practices Liability ("EPL") insurance policy
    covering the Company, its officers and directors (including the
    Fukutake directors who are also directors of the Company). 
    Consequently, the premium on the EPL policy will be allocated 30%
    to Fukutake and 70% to the Company.

    The Company and Fukutake participated in certain other joint
    business arrangements in the ordinary course of business, as
    follows: i) Pursuant to a June 1, 1993 sublease agreement, the
    Company subleased space during 1994 in Fukutake's New York offices
    at an annual base rent of $79 plus operating expenses.  The
    sublease expired in January 1995. ii) During 1994, Berlitz-Japan
    provided lessons to Fukutake under an extended industrial block
    contract, entered into in 1993 for a prepayment of Yen 10 million,
    whereby Berlitz-Japan waived a one-time registration charge and
    provided Fukutake with an industrial lesson rate which is
    approximately 20% below the individual rate.  iii) In 1994, the
    Company and Fukutake entered into a services agreement whereby
    Fukutake would offer its customers language and homestay programs
    arranged and operated by the Company's specialty instruction
    program, Berlitz Study Abroad (Trademark).  During 1994, Fukutake 
    also periodically offered its customers language study and homestay
    programs arranged and operated by L.I.F.E. (Registered Trademark), 
    another of the Company's specialty instruction programs.
 
    Management believes that the Company has entered into all such
    agreements on terms no less favorable than it would have received
    in a arms-length transaction with independent third parties.  Each
    of the transactions with Fukutake entered into after the Merger was
    approved by the Disinterested Directors Committee.

    b) Transactions with former related parties

    Amounts applicable to transactions with Macmillan and Maxwell
    Communication are summarized below:

                                              Year Ended
                                            December 31,
                                                    1992
                                            ------------

Balance payable, beginning of period          $     (617)
Charge from Macmillan for corporate
  services                                           (26)
Charge for distribution services                    (564)
Interest income                                    6,798 
Cash transfers, net                               (1,934)
Common stock dividends declared                   (4,452)
Other activity, net                                3,109 
                                              ----------
Balance receivable, end of period             $    2,314 
                                              ==========

<PAGE>

                            Page 53


           
    Pursuant to the terms of a distribution agreement between the
    Company and Maxwell Macmillan Canada, Inc. ("Maxwell Canada"),
    Macmillan and Maxwell Canada served, until 1994, as the exclusive
    distributors for certain travel guide books and related
    publications of the Company in the United States and Canada,
    respectively.  The Company paid Macmillan an aggregate of
    approximately $564 pursuant to the terms of these distribution
    agreements in 1992. The costs of the services provided under the
    distribution agreement are included in the accompanying
    consolidated Statements of Operations as selling, general and
    administrative expenses.

    "Interest income"  represents interest on the Macmillan Note at
    10.5% per annum.

13. Redeemable Preferred Stock

    The holders of the Redeemable Preferred Stock were entitled to
    quarterly dividends at the  lesser of the quarterly rate of 1.75%
    of $180,000 liquidation preference of such shares (i.e. $12,600
    annually) or the quarterly rate which resulted in the aggregate
    dividends on all shares of the Preferred Stock being equal to the
    Company's after-tax income during the preceding quarter from the
    Maxwell Note and the Receivable Notes.  

    As a result of the payment defaults of the Maxwell Note and certain
    receivable Notes and the recording of the write-offs and reserves
    in the Company's 1991 Consolidated Statement of Operations with
    respect to such Notes, no dividends were declared or paid on the
    preferred Stock during 1992 and 1993.

    The Preferred Stock was redeemed in 1993 in connection with the
    Merger.
    
14. Stock Option and Incentive Plans
    
    During 1989, the Company established the 1989 Stock Option and
    Incentive Plan (the "Plan") which authorized the issuance of up to
    2,000,000 shares of common stock.  The Plan authorized the issuance
    of various stock incentives to officers and key employees,
    including options, stock appreciation rights, restricted stock,
    deferred stock and certain other stock-based incentive awards.  The
    options were to expire ten years from the date of grant and were
    exercisable as determined by the committee established to
    administer the plan.

    A summary of the activity related to stock options under the
    Company's Plan follows:

                                           Shares            Price per Share 
                                          ---------   -----------------------
Options outstanding at January 1, 1992      707,000   $    14.50   -  $18.625
Granted                                     320,000   $    17.25   -  $18.00 
Cancelled                                  (26,500)   $    17.875  -  $18.625
                                          ---------
Options outstanding at December 31, 1992  1,000,500   $    14.50   -  $18.625
Exercised                                   (6,000)   $    16.50
Cancelled                                  (10,000)   $    16.50   -  $18.00
Merger-related liquidation                (984,500)   $    14.50   -  $18.625
                                          ---------
Options outstanding at December 31, 1993      -                    -
                                          =========
Options exercisable at December 31, 1992    336,500   $    14.50   -  $18.625
                                          =========
<PAGE>

                            Page 54



    There were no stock option grants, exercises or cancellations
    during 1994, and no options are outstanding at December 31, 1994.

    At January 1, 1992, 75,000 restricted shares to key employees were
    outstanding under the Plan.  The resale restrictions on these
    shares, granted prior to 1992, lapsed in equal installments over
    five years commencing from date of grant.  Deferred compensation,
    equivalent to the market value of the common stock at the date of
    grant times the number of shares granted, was charged to
    Shareholders' Equity as unearned compensation in the year of grant
    and was being amortized over the service period.  During 1992,
    3,000 shares were cancelled and 3,500 shares were sold. During
    1993, prior to the Merger, 2,000 shares were sold.

    All outstanding options and restricted shares as of February 8,
    1993 were liquidated in connection with the Merger. (See Note 2). 
    There were no grants of restricted stock subsequent to the Merger
    and there are no restricted shares outstanding at December 31,
    1994.

    At December 31, 1994, there were no shares outstanding pursuant to
    any other stock-based awards under the Plan. 

    During 1991, the Company established the Non-Employee Directors
    Stock Plan ("Directors' Stock Plan") to provide non-employee
    Directors of the Company the opportunity to elect to receive a
    portion of their annual retainer fees in the form of common stock
    of the Company, or to defer receipt of a portion of such fees and
    have the deferred amounts treated as if invested in common stock. 
    The Directors' Stock Plan, in which participation was elective for
    non-employee Directors, limited the benefits paid in the form of
    stock to 50% of the annual retainer.  All deferred amounts
    outstanding under the Director's Stock Plan as of February 8, 1993
    were settled in connection with the Merger.  There were no
    deferrals subsequent to the Merger and there are no deferred
    amounts outstanding at December 31, 1994.
 
    On December 2, 1993, the Board of Directors of the Company approved
    the Long-Term Executive Incentive Compensation Plan and the Short-
    Term Executive Incentive Compensation Plan (the "Long-Term Plan"
    and "Short-Term Plan", respectively).  The Long-Term Plan, having
    an effective date of January 1, 1994, provides for potential cash
    awards in 1999 to key executive employees if certain financial
    goals and stock price results are achieved for the five year period
    ending December 31, 1998.  The Short-Term Plan, commencing with the
    1993 calendar year, provides for potential cash awards to officers
    and other key employees if certain financial goals and individual
    discretionary performance measures are met for the applicable
    calendar year.  The Company is not required to establish any fund
    or to segregate any assets for payments under the Long-Term Plan or
    the Short-Term Plan. Approximately $1,300 was paid for 1994
    pursuant to the Short-Term Plan.

    The Company has severance agreements with three key employees which
    generally provide for  termination payments of between one and two
    times annual base salary, plus shares of the Company's bonus plan
    awards.  The agreements also provide for the continuation of
    certain benefits.  One of these agreements is in effect for 36
    months following a change in control.  The maximum contingent
    liability under such agreements is approximately $1,500.

    The Company also has a consulting agreement with its former Chief
    Operating Officer which 

<PAGE>

                            Page 55


    provides, subject to certain conditions, for payments totalling $220 
    over the two-year period ending August 31, 1995.

15. Thrift and Retirement Plans

    The Berlitz International, Inc. Retirement Savings Plan (the
    "Berlitz Plan") covers substantially all of the Company's full-time
    domestic employees.  The retirement portion of the Berlitz Plan
    provides for the Company to make regular contributions based on
    salaries of eligible employees.  The thrift portion of the Berlitz
    Plan, in which employee participation is elective, provides for
    Company matching contributions of up to 3% of salary.  Payments
    upon retirement or termination of employment are based on vested
    amounts credited to individual accounts.

    In addition, certain foreign operations have other defined
    contribution benefit plans. Total expense with respect to all
    benefit plans was $1,445, $1,417, $121, and $1,267, for the year
    ended December 31, 1994, the period from February 1, 1993 to
    December 31, 1993, the period from January 1, 1993 to January 31,
    1993, and the year ended December 31, 1992.

    The Company does not provide health care or insurance coverage or
    other post-retirement benefits other than pensions to retirees;
    therefore adoption of SFAS No. 106, "Post-retirement Benefits Other
    Than Pensions" has no effect on the Company's consolidated
    financial statements.

    In November 1992, the FASB issued SFAS No. 112, "Employers'
    Accounting for Postemployment Benefits".  This standard is
    effective in 1994 and establishes accounting standards for
    employers who provide benefits to former or inactive employees
    after employment but before retirement.  The Company believes that
    the adoption of this standard will have no effect on its
    consolidated financial statements.

16. Business Segment and Geographic Area Information

    The Company's operations are conducted through the following
    business segments:  Language Instruction, Translation Services, and
    Publishing. Intersegment and intergeographical sales are not
    significant.

    General corporate identifiable assets for 1994 include $1,011 of
    currency coupon swap agreements, with the balance principally
    consisting of property and equipment.  For 1993 and 1992, general
    corporate identifiable assets are principally property and
    equipment.  Depreciation and amortization relates to property and
    equipment, excess of cost over net assets acquired, other
    intangibles and publishing rights.

<PAGE>

                            Page 56
<TABLE>
<CAPTION>


                                                                  Post-Merger                                   Pre-Merger
                                     ----------------------------------------      ---------------------------------------
                                                                  Period from           Period from
                                            Year Ended       February 1, 1993       January 1, 1993             Year Ended
                                          December 31,        to December 31,        to January 31,           December 31,
Business Segments                                 1994                   1993                  1993                   1992
                                     -----------------      -----------------      ----------------      -----------------
<S>                                   <C>                   <C>                    <C>                   <C>
Sales of services and products:
   Language Instruction               $       244,502       $        207,692       $        15,875       $        233,424 
   Translation Services                        39,997                 32,720                 2,971                 32,358 
   Publishing                                  15,735                 11,657                   762                 15,538 
                                              -------               --------                ------               --------
      Total                           $       300,234       $        252,069       $        19,608       $        281,320 
                                              =======               ========                ======               ========

Operating profit (loss):
   Language Instruction               $        20,434       $         11,471       $          (893)      $         18,094 
   Translation Services                         1,731                    726                   219                 (2,098)
   Publishing                                     524                   (255)                 (240)                   409 
                                               -------                ------                -------                ------
      Total operating segments                 22,689                 11,942                  (914)                16,405 
   General corporate expenses                  (6,777)                (8,636)                 (548)                (6,394)
                                               ------                 ------                ------                 ------
      Total                           $        15,912       $          3,306       $        (1,462)      $         10,011 
                                               ======                 ======                 =====                 ======
Capital expenditures:
   Language Instruction               $         3,508       $          4,600       $           481       $          7,594 
   Translation Services                           648                    709                    26                  1,090 
   Publishing                                   1,349                  1,700                    48                  1,878 
                                               ------                  -----                  ----                 ------
      Total operating segments                  5,505                  7,009                   555                 10,562 
   General corporate                              387                    680                     5                    592 
                                               ------                  -----                  ----                 ------
      Total                           $         5,892       $          7,689       $           560       $         11,154 
                                               ======                  =====                  ====                 ======
Depreciation and amortization:
   Language Instruction               $        15,339       $         13,684       $         1,127       $         13,344 
   Translation Services                         2,180                  1,901                    80                  1,118 
   Publishing                                   1,371                  1,161                   146                  1,509 
                                               ------                 ------                 -----                 ------
      Total operating segments                 18,890                 16,746                 1,353                 15,971 
   General corporate                              283                    309                    23                    264
                                               ------                 ------                 -----                 ------ 
      Total                           $        19,173       $         17,055       $         1,376       $         16,235 
                                               ======                 ======                 =====                 ======

</TABLE>

                                             December 31,     
                                -------------------------------------
                                    1994         1993          1992
                                ---------   ----------    -----------
Identifiable assets:
   Language Instruction         $ 486,437   $  478,829    $   400,405 
   Translation Services            66,232       59,654         22,722 
   Publishing                      28,062       31,197         32,677
                                ---------   ----------    ----------- 
      Total operating segments    580,731      569,680        455,804 
   General corporate                1,581          792            779
                                ---------   ----------    ----------- 
      Total                     $ 582,312   $  570,472    $   456,583 
                                =========   ==========    ===========



<PAGE>

                            Page 57
<TABLE>
<CAPTION>

                                                                   Post-Merger                                   Pre-Merger
                                       ---------------------------------------      --------------------------------------- 
                                                                   Period from           Period from
                                             Year Ended       February 1, 1993       January 1, 1993             Year Ended
                                           December 31,        to December 31,        to January 31,           December 31,
Geographic Areas                                   1994                   1993                  1993                   1992
----------------                       ----------------       ----------------      ----------------      -----------------
<S>                                    <C>                   <C>                    <C>                   <C>           
Sales of services and products:
   North America                       $        79,984       $         71,001       $         5,436       $         76,006 
   Europe                                      111,791                 95,125                 8,411                114,526 
   East Asia                                    74,915                 58,853                 4,167                 66,234 
   Latin America                                33,544                 27,090                 1,594                 24,554 
                                       ---------------       ----------------       ---------------       ----------------
      Total                            $       300,234       $        252,069       $        19,608       $        281,320
                                       ===============       ================       ===============       ================

Operating profit (loss):
   North America                       $        11,349       $         10,389       $           243       $         10,068 
   Europe                                        2,950                    (87)                 (357)                   416 
   East Asia                                     4,627                 (1,864)                 (814)                 2,312 
   Latin America                                 6,170                  4,371                    93                  4,546 
   Business segment corporate expenses          (2,407)                  (867)                  (79)                  (937)
                                       ---------------       ----------------       ---------------       ----------------
      Total operating segments                  22,689                 11,942                  (914)                16,405 
   General corporate expenses                   (6,777)                (8,636)                 (548)                (6,394)
                                      ----------------       ----------------       ---------------       ----------------
      Total                            $        15,912       $          3,306       $        (1,462)      $         10,011 
                                       ===============       ================       ===============       ================
</TABLE>



Amortization of publishing rights, excess of cost over net assets
acquired and other intangibles, included in operating profit (loss) in
the year ended December 31, 1994, the period from February 1, 1993 to
December 31, 1993, the period from January 1, 1993 to January 31, 1993,
and the year ended December 31, 1992 amounted to $9,216, $8,449, $204
and $2,452 for North America; $1,405, $1,191, $291 and $3,492 for
Europe; $1,575, $1,336, $308 and $3,697 for East Asia and $554, $575,
$69 and $822 for Latin America.

Profit (expense), resulting from an intersegment allocation to
compensate North America for use of its intangibles, and included in
operating profit (loss) in the year ended December 31, 1994 and the
period from February 1, 1993 to December 31, 1993, amounted to $6,072
and $5,564 for North America; $(2,913) and $(2,669) for Europe; $(2,189)
and $(2,006) for East Asia and $(970) and $(889) for Latin America.

Merger-related restructuring costs, included in operating profit (loss)
in the Post-Merger period from February 1, 1993 to December 31, 1993,
amounted to $122 for North America; $1,090 for Europe;  $2,826 for East
Asia; $50 for Latin America, and $720 for General corporate expenses. 
No Merger-related restructuring costs were incurred in 1994 or in the
Pre-Merger periods.


                                        December 31, 
                     -------------------------------------------------
                         1994              1993                 1992
                     ----------       -----------       --------------

Identifiable assets:
 North America      $   382,203       $   383,444       $      119,284 
 Europe                  89,682            80,120              154,698 
 East Asia               83,353            75,984              146,087 
 Latin America           27,074            30,924               36,514
                    -----------       -----------       -------------- 
    Total           $   582,312       $   570,472       $      456,583 
                    ===========       ===========       ==============




<PAGE>

                            Page 58


17.        Quarterly Financial Data (unaudited)

<TABLE>
<CAPTION>



                                                          Three Months Ended                                                      
                                       ------------------------------------------------------------------------- 
                                           March 31            June 30            Sept 30             Dec 31             Year  
                                        ---------------   ---------------    ---------------    --------------     --------------
<S>                                    <C>                <C>                <C>                <C>                <C> 
1994:
Sales of services and products         $       69,021     $       74,414     $       77,694     $       79,105     $      300,234 
Operating profit                                1,996              4,759              5,134              4,023             15,912 
Income (loss) before income taxes
  and cumulative effect of change
   in accounting principle                       (255)             2,793              2,953              1,613              7,104
Income (loss) available to
  common shareholders                          (1,779)              (360)               719              2,329                909 
Earnings (loss) per  common share      $        (0.18)    $        (0.03)    $         0.07     $         0.23     $         0.09 
                                        ==============     =============      =============      =============      =============

</TABLE>
<TABLE>
<CAPTION>
                                                          Three Months Ended                                                      
                                       --------------------------------------------------------------------------- 
                                          March 31 (1)            June 30        Sept 30 (3)         Dec 31 (3)           Year (1)
                                      ----------------    ---------------   ----------------    ----------------   ----------------
<S>                                    <C>                <C>                <C>                <C>                <C>
1993:
Sales of services and products         $       69,012     $       73,485     $       68,201     $       60,979     $      271,677 
Operating profit (loss)                         1,473              2,270               (670)            (1,229)             1,844 
Income (loss) before income taxes
  and cumulative effect of change
  in accounting principle                       7,205                 24             (3,377)            (3,778)                74 
Income (loss) available to
  common shareholders                           2,584                531             (3,361)            (1,772)            (2,018)
Earnings (loss) per  common share (2)  $         0.26     $         0.05     $        (0.33)    $        (0.18)    $        (0.20)
                                        =============      =============      ==============     ==============     ==============

</TABLE>


(1) Gives effect to the combination of the results of the Company for the Pre-
    Merger and Post-Merger periods.
(2) Assumes 10,031,000 shares of common stock outstanding.
(3) Reflects effects of Merger-related restructuring adjustments.  Refer to 
    Note 2.

<PAGE>

                            Page 59


                     BERLITZ INTERNATIONAL, INC.
                VALUATION AND QUALIFYING ACCOUNTS
                         (in thousands)



                            Schedule II



<TABLE>
<CAPTION>

                                               Balance at     Charged to                                                  Balance
                                                Beginning       Cost and                                                at End of
                                                  of Year       Expenses     Deductions (1)         Other (2)             of Year
                                              -----------     ----------     --------------     ---------------    --------------
<S>                                          <C>             <C>            <C>                <C>               <C>
Allowances for doubtful accounts:

          Year Ended December 31, 1994       $      2,566    $       442    $       (1,176)    $           80     $         1,912
                                              ===========     ==========     =============      =============      ==============
          Year Ended December 31, 1993 (3)   $      2,910    $     1,116    $       (1,367)    $          (93)    $         2,566
                                              ===========     ==========     ==============     =============      ==============
          Year Ended December 31, 1992       $      3,229    $       719    $         (769)    $         (269)    $         2,910
                                              ===========     ==========     ==============     =============      ==============
</TABLE>

(1)       Principally represents net losses incurred in the ordinary course of 
          business and chargeable against the allowance.

(2)       Principally represents foreign currency translation.

(3)       Gives effect to the combination of the changes in the allowance for 
          doubtful accounts of the Company for the Pre-Merger and Post-Merger 
          periods of the year ended December 31, 1993.


See Note 2 regarding the Maxwell Note and the Receivable Notes.


<PAGE>

                            Page 60



ITEM 9.  Changes in and Disagreements with Accountants on Accounting 
         and Financial Disclosure


           Not applicable.
 


                            PART III




ITEM 10.  Directors and Executive Officers of the Registrant  

The information required by Item 401 of Regulation S-K with respect to
Directors and Executive Officers of the Company is set forth in Part I
of this Form 10-K.  The information required by Item 405 of Regulation
S-K with respect to Directors and Executive Officers of the Company is
set forth in Item 12 to this Form 10-K.

ITEM 11.  Executive Compensation

Summary of Cash and Certain Other Compensation

The following Summary Compensation Table sets forth the compensation
awarded to, earned by or paid to each of the Chief Executive Officer
("CEO") and certain executive officers (collectively, the "Named
Executive Officers") during the fiscal years ended December 31, 1994,
1993 and 1992 for services rendered in all capacities to the Company and
its subsidiaries.

The compensation disclosed below under "All Other Compensation"
incorporates amounts received by the Named Executive Officers in 1993 as
a result of the Merger.

<PAGE>

                            Page 61

                       SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>
                                                                                     Long-Term                     
                                                                                     Compensation (8)                     
                                Annual Compensation                                 -----------------       
                           --------------------------------------------------        Awards of
Name and                                                   Other Annual              Options/               All Other
Principal Position            Year   Salary       Bonus   Compensation (7)           SARs (9)             Compensation
                                     ($) (6)       ($)         ($)                   (#)                  ($) (10)
---------------------------------------------------------------------------------------------------------------------------
<S>                           <C>      <C>       <C>         <C>                       <C>                  <C>
Hiromasa Yokoi (1)            1994     404,320   161,700     39,000                     None                  19,205   
Vice Chairman of the Board,   1993     271,058      None     10,000                     None                    None
CEO and President             1992      --          --        --                         --                     --  

Susumu Kojima (2)             1994     200,000    45,000     42,000                     None                   9,500
Executive Vice President,     1993     143,962      None     14,000                     None                    None
Corporate Planning            1992      --          --        --                         --                       --

Manuel Fernandez (3)          1994     207,200    72,500     20,978                      None                 13,386
Executive Vice President and  1993     157,400    30,000     10,494                      None                404,681   
Chief Operating Officer -     1992     141,800      None       None                     8,000                  6,517
Worldwide Language 
Instruction

Robert Minsky (4)             1994     207,200    46,600       None                     None                  13,468
Executive Vice President and  1993     177,723    30,000       None                     None                 287,902
Chief Operating Officer -     1992     172,425      None     16,024                    8,000                  11,215
Translations and Publishing

Henry D. James (5)            1994     168,000    78,800       None                      None                 10,920
Vice President and            1993     157,755    25,000       None                      None                373,292
Chief Financial Officer       1992     155,625      None       None                     4,000                 10,116

</TABLE>


(1) Mr. Yokoi joined the Company as an officer in 1993 and his base salary
    of $355,000 became effective April 1, 1993.  Therefore, amounts shown
    for him for 1993 reflect less than a full year of compensation.  Mr.
    Yokoi's salary increased to $361,000 effective August 30, 1993, to
    $404,320 effective January 1, 1994 and to $444,800 effective January 1,
    1995.  During 1992, Mr. Yokoi was not employed by the Company but served
    as a Director; however, there was no compensation paid to or earned by
    him in respect of such year.

(2) Mr. Kojima joined the Company as an officer in 1993 and his base salary
    of $190,000 became effective on April 1, 1993.  Therefore, amounts shown
    for him for 1993 reflect less than a full year of compensation.  Mr.
    Kojima's salary increased to $200,000 effective January 1, 1994 and to
    $210,000 effective January 1, 1995.  During 1992, Mr. Kojima was not
    employed by the Company and, accordingly, there is no compensation
    information to report for him in respect of such year.

(3) Mr. Fernandez's base salary increased from a base salary of $143,418
    effective April 1, 1992, to $185,000 effective August 30, 1993, to
    $207,200 effective January 1, 1994 and to $224,800  effective January 1,
    1995.  Mr. Fernandez's 1993 percentage increase in base salary was based
    on the additional responsibilities he assumed as a result of his
    promotion to Executive Vice President - Language Services from Vice
    President - European Operations.
<PAGE>

                            Page 62


(4) Mr. Minsky's salary increased from a base salary of $174,900 effective
    April 1, 1992, to $178,000 effective August 30, 1993, to $185,000
    effective October 4, 1993, to $207,200 effective January 1, 1994 and to
    $227,900 effective January 1, 1995.

(5) Mr. James' salary increased from a base salary of $157,755 effective
    April 1, 1992, to $168,000 effective January 1, 1994 and to $182,300
    effective January 1, 1995.
 
(6) Amounts shown represent base salary earned in the respective years.

(7) Other Annual Compensation for Mr. Yokoi and Mr. Kojima represents
    monthly housing allowances commencing September 1, 1993. For Mr.
    Fernandez, this column includes relocation expense reimbursements of
    $19,795 and $10,494 in 1994 and 1993, respectively.  For Mr. Minsky,
    this column represents relocation expense reimbursement.

(8) The column designated by the SEC to report Long-Term Incentive Plan
    Payouts has been excluded because the Company had no performance-based
    long-term compensation plans for employees effective during any portion
    of fiscal years 1993 or 1992.  The Compensation Committee of the
    Company's Board of Directors approved a long-term incentive plan,
    effective January 1, 1994, as discussed in the Compensation Committee
    report under "Long-Term Executive Incentive Compensation Plan".  No 
    payouts have been made under such plan in 1994.

    The column designated by the SEC to report Restricted Stock Awards has
    been excluded because the Company made no awards of restricted stock to
    the Named Executive Officers during any portion of fiscal years 1994,
    1993 or 1992.  Prior to the Merger, all restricted stock awards had
    vested in twenty percent increments over a five year period commencing
    on the first anniversary of the date of grant.  Shareholders of
    restricted stock received dividends at the same rate and at the same
    time as shareholders of common stock of the Company.

    Pursuant to the terms of the Merger Agreement and the 1989 Stock Option
    and Incentive Plan (the "Stock Option Plan"), on February 8, 1993 all
    restrictions on restricted stock lapsed and the holders of such shares
    received (i) $19.50, (ii) 0.165 share of New Common and (iii) $1.48,
    representing the net proceeds from the disposition of the Company's
    claims arising from three promissory notes issued by Maxwell
    Communication  and an affiliate in favor of the Company or a subsidiary
    of the Company (the "Maxwell Notes"). In addition, holders of restricted
    stock received $.01 per share at such time in consideration for the
    redemption of the Common Share Purchase Rights (each, a "Right") granted
    pursuant to the terms of the Amended and Restated Safeguard Rights
    Agreement, dated as of February 5, 1992, between the Company and United
    States Trust Company of New York (the "Rights Agreement"). 
    Consequently, there are no New Common restricted shares outstanding at
    December 31, 1994.

(9) The awards set forth in this column are of grants of stock options only. 
    The Company has not granted SARs to any of the Named Executive Officers
    during fiscal years 1994, 1993 or 1992.  There have been no exercises of
    options or SARs for the fiscal year 1994.

    Pursuant to the Merger Agreement and the Stock Option Plan, on February
    8, 1993, each outstanding option became fully vested and was converted
    into the right to receive (i) 0.165 share of New Common, (ii) $19.50
    minus the exercise price of such option and (iii) $1.48, representing
    the net proceeds from 

<PAGE>

                            Page 63


    the disposition of the Company's claims arising from the Maxwell Notes.

    At December 31, 1994, there were no options or SARs outstanding.

(10)The amounts reported in this column for the fiscal year 1994 include
    contributions made by the Company for the accounts of the Named
    Executive Officers pursuant to the thrift portion (the "401(k) Plan") of
    the Berlitz Retirement Savings Plan (the "Retirement Savings Plan"), as
    follows:  Mr. Yokoi, $8,864, Mr. Fernandez, $6,134; Mr. Minsky, $6,216;
    Mr. Kojima, $4,385, and Mr. James, $5,040.  The amounts reported also
    include contributions made by the Company for the accounts of the Named
    Executive Officers pursuant to the retirement portion (the "Pension
    Plan") of the Retirement Savings Plan, as follows:  Mr. Yokoi, $10,341;
    Mr. Fernandez, $7,252; Mr. Minsky, $7,252; Mr. Kojima, $5,115; and Mr.
    James, $5,880.


Long-term Incentive Plans - Awards Effective in Fiscal Year 1994

The following awards were made pursuant to the 1993 Long-Term Executive
Incentive Compensation Plan (the "Long-Term Incentive Plan").  See the
Compensation Committee Report for a further description.

<TABLE>
<CAPTION>

                                                                      Estimated Future Payouts,           Estimated Future Payout
                                                               Exclusive of the Effect of Changes in         Assuming Stock Price
                                                                        Stock Price (2)                              Appreciation
                                                               ______________________________________      _______________________

                                     Performance
Name               Number of              period           Threshold           Target         Maximum                  Maximum (3)
                   units(#)         until payout              ($)(1)              ($)             ($)                      ($)
                                                                                                     
<S>                <C>                  <C>                   <C>             <C>             <C>                    <C>
Hiromasa Yokoi     120,333              12/31/98              43,397          120,333         120,333                1,680,960
Susumu Kojima      47,500               12/31/98              17,130           47,500          47,500                  750,340
Manuel Fernandez   46,250               12/31/98              16,680           46,250          46,250                  803,221
Robert Minsky      46,250               12/31/98              16,680           46,250          46,250                  814,298
Henry D. James     26,293               12/31/98               9,482           26,293          26,293                  651,367

</TABLE>




(1) Assumes that minimum revenues and earnings goals are met.  Should such
    goals not be met, no payments will be made.

(2) The threshold, target and maximum dollar amounts listed below will
    change based on a multiplier related to the change in stock price, 
    if any. 

(3) Pursuant to the Long-Term Incentive Plan, maximum payouts are capped at
    three times the participant's annual salary at December 31, 1998.



<PAGE>

                            Page 64


Directors Committees and Compensation of Directors

In 1994, the Board of Directors had standing Executive, Audit,
Disinterested Directors, and Compensation Committees.  The Company does
not have a standing Nominating Committee.

The Executive Committee, during the intervals between meetings of the
Board of Directors, may, with certain exceptions, exercise the powers of
the Board of Directors.  The Executive Committee did not meet during
1994.

The Audit Committee recommends to the Board of Directors the engagement
of the independent auditors of the Company and reviews with the
independent auditors the scope and results of the Company's audits.  The
Audit Committee reviews the terms of all agreements between the Company
and its affiliates.  The Audit Committee meets with management and with
the Company's internal auditors and independent auditors to review
matters relating to the quality of financial reporting and internal
accounting control, including the nature, extent and results of their
audits, and otherwise maintains communications between the Company's
independent auditors and the Board of Directors.  The Audit Committee
met three times during 1994.

Initially, the Disinterested Directors Committee was established for the
purpose of protecting the long-term interests of the Company and its
minority shareholders by independently reviewing and monitoring all
matters affecting the relationship between the Company and Maxwell
Communication and its affiliates.  As a result of the Merger, the
Disinterested Directors Committee's role was retained and reconstituted
to review and monitor all matters affecting the relationship between the
Company and Fukutake and its affiliates.  During 1994, the Disinterested
Directors Committee met in person one time and took action by unanimous
consent three times.

The Compensation Committee reviews performance of corporate officers,
establishes overall employee compensation policies and recommends to the
Board of Directors major compensation programs.  The Compensation
Committee also reviews and approves salary arrangements and other
remuneration for executive officers of the Company and is responsible
for review of certain employee benefit plans.  The Compensation
Committee oversees and approves grants of stock options and other stock-
based awards pursuant to the Stock Option Plan and the Company's Non-
Employee Directors Stock Plan (the "Directors' Stock Plan").  The
Committee also administers the 1993 Short-Term Executive Incentive
Compensation Plan (the "Short-Term Incentive Plan") and the Long-Term
Incentive Plan and approves awards and discretionary bonuses under these 
plans.  No member of the Compensation Committee is eligible to participate 
in the Stock Option Plan or the Short-Term Incentive Plan.  During 1994, 
the Compensation Committee met three times.

The Company's standard retainer payable to each director who is not an
employee of the Company or its affiliates is $30,000 per annum plus
expenses, with an additional $2,000 for each Committee meeting attended
in person and $1,000 for each meeting participated in by telephone.  No
fees are paid for actions taken by unanimous written consent.  Only
those directors who are also full-time employees of the Company or its
affiliates are eligible to participate in the health benefit plan
maintained by the Company.  Directors employed by the Company or its
affiliates receive no compensation in consideration of their duties as
directors.  The outside directors earned an aggregate of approximately
$128,000 as cash compensation for their services during 1994.

<PAGE>

                            Page 65


The Company has entered into indemnification agreements with each
director pursuant to which the Company agreed to pay any amount such
director becomes obligated to pay as a result of any claims made against
such director because of any alleged act or omission or neglect or
breach of duty which he commits while acting in his capacity as a
director and solely because of his being a director, subject to
limitations imposed by the New York Business Corporation Law ("NYBCL").

Employment Contracts and Termination of Employment and Change of Control
Arrangements
           
During 1993, the Company entered into a severance agreement with Robert
Minsky, replacing all previous agreements entered into between Mr.
Minsky and the Company, which provides that if Mr. Minsky is terminated
other than for cause (1) at any time prior to August 8, 1995, he is to
be paid two years' severance at his then current annual base salary plus
a prorated amount of the award under the Company's Short-Term Incentive
Plan to which he would have been entitled for both years and the
continuation of certain other benefits, or (2) at any time after August
8, 1995, such benefits would be payable for one year.

The Company also had severance agreements with Manuel Fernandez and
Henry D. James, dated February 6, 1992, which provided that if, within
18 months following a change of control occurring at any time before
February 6, 1994, the Company terminated such executive officer's
employment other than for cause, such executive officer would receive
amounts equal to his annual base salary for one year plus a prorated
share of the award under the Company's short-term bonus plan to which he
would have been entitled and the continuation of certain other benefits. 
These agreements lapsed in August 1994.

The Company is a party to indemnification agreements with each director
and executive officer pursuant to which the Company agrees to pay,
subject to limitations imposed by the NYBCL, any amount such director or
executive officer becomes obligated to pay as a result of any claims
made against such director or executive officer because of any alleged
act or omission or neglect or breach of duty which he commits while
acting in his capacity as a director or executive officer, as the case
may be.

<PAGE>

                            Page 66




COMPENSATION COMMITTEE REPORT FOR FISCAL YEAR 1994

The Compensation Committee of the Board of Directors reviews and
determines the compensation of the Company's executive officers.  It
also reviews and approves any employment, severance or similar
agreements for executive officers.  The Committee determines the amount,
if any, of the Company's contributions pursuant to the Retirement
Savings Plan, and oversees and approves grants of stock options and
other stock-based awards pursuant to the Stock Option Plan and the
Directors' Stock Plan. The Committee also administers the Short-Term
Incentive Plan and the Long-Term Incentive Plan and approves awards and
discretionary bonuses under each of such plans.

The Company seeks to compensate executive officers at levels competitive
with other companies with similar annual revenues and to provide
incentives for superior individual and corporate performance.  Salaries
are set to correspond to the mid-range of salaries paid by competitive
companies.  In setting compensation, the Company compares itself with
companies with similar annual revenues rather than with industry peers
because the Company is the only publicly-held language instruction
company.

The key components of executive officer compensation are base salary,
cash bonuses, and awards pursuant to incentive-based plans.  The
Committee attempts to combine these components in such a way to attract,
motivate and retain key executives critical to the long-term success of
the Company.  A discussion of the various components of executive
compensation for the fiscal year 1994 follows.

Base Salary 

Each executive officer receives a base salary, with the potential for
annual salary increases based largely on merit from prior annual
performance.

The proposed annual compensation of Company employees was discussed at
two of the three Compensation Committee meetings held in 1994.  Base
salary recommendations were made by management of the Company for the
Committee to approve.  After review and consideration by the Committee
of management's recommendations, the Committee approved base salary
adjustments for executive officers considering individual and Company
performance.  Such adjustments ranged from 1.9% to 12% for 1994, and
from 4.7% to 10% for 1995. The criteria used to evaluate Company
performance were sales and earnings figures, and return on equity.  The
Committee believes that all such criteria were accorded equal weight.

Bonuses

In 1993, the Committee approved the Short-Term Incentive Plan,
commencing with the 1993 calendar year, pursuant to which each executive
officer is eligible for an annual bonus based upon the officer's present
employment position, individual performance, and, through 1994, the
total Company's  performance compared to earnings goals. The Committee
believes that individual performance and Company performance are given
approximately equal weight. The Short-Term Incentive Plan also permits
the Committee to award discretionary cash awards to employees, who may
or may not be participants under the Short-Term Incentive Plan, subject
to those terms and conditions as the Committee shall determine in its
sole discretion.

In 1995, the Committee amended the Short-Term Incentive Plan so that
Division Vice Presidents would 

<PAGE>

                            Page 67


receive 1995 and subsequent awards based on 60% of divisional performance 
and 40% of total Company performance.

At its March 1995 meeting, the Committee approved, after discussion,
1994 bonuses for executive officers under the Short-Term Incentive Plan.  
Such bonuses that accrued for 1994 ranged from 22.5% to 40% of each executive
officer's base salary.  The Committee also approved a discretionary
special bonus proposal for certain executive officers, recommended by
management based upon exceptional individual performance.  Such special
bonuses that accrued for 1994 for such executive officers ranged from
6.2% to 19.4% of their total salary.

Stock Options and Restricted Stock

The Stock Option Plan provides for the award of stock options,
restricted stock and other stock-based awards to senior management of
the Company.  Grants under this plan are intended to provide executives
with the promise of longer-term rewards which appreciate in value with
favorable future performance of the Company.  In determining grants of
stock options and restricted stock, the Compensation Committee reviews
individual performance and Company performance. The criteria used to
evaluate Company performance include sales and earnings figures and
return on equity.  The Committee believes that all such criteria are
accorded equal weight.  The Committee did not approve, and the Company
did not make, any grants of stock options, restricted stock, or any
other stock-based award under the Stock Option Plan in 1994.

Long-Term Executive Incentive Compensation Plan

In 1993, the Committee approved the Long-Term Incentive Plan, effective
January 1, 1994, pursuant to which officers and certain key employees
are eligible to receive, for each performance unit granted to the
individual by the Committee, cash awards based on Company performance
and common stock price results over a five year period ending on
December 31, 1998. The plan was instituted to, among other things,
provide executives with a direct economic interest in meeting long-term
business objectives.  Performance units are granted by the Committee to
each executive officer in its discretion.  Criteria used to evaluate
Company performance are earnings and sales figures.  The weight assigned
to the earnings component of Company performance is 60% and the weight
assigned to the sales component of Company performance is 40%.  For each
performance unit granted by the Committee, each executive officer will
receive a cash award based on Company performance and the Company's
common stock price results from January 1, 1994 through December 31,
1998.  The Long-Term Incentive Plan also contains provisions governing
such awards in the event of a change of control of the Company or a
"going private" transaction with Fukutake or its affiliates.

Other Compensation

The executive officers also are eligible to participate in the Pension
Plan.  The Pension Plan provides for the Company to make regular
contributions based on salaries of eligible employees.  During 1994, the
Compensation Committee determined that the Company would contribute 3.5%
of eligible employees' respective base salary to the Pension Plan. 
During 1994, the Compensation Committee also determined that matching
contributions by the Company would be provided under the 401(k) Plan to
all domestic employees up to a maximum of 3% of the employee's salary.

<PAGE>

                            Page 68


Chief Executive Officer Compensation
  
Mr. Hiromasa Yokoi's salary increased to $444,800 effective January 1,
1995 from $404,320 effective January 1, 1994.  Mr. Yokoi also earned a
bonus of $161,700 for 1994 under the Short-Term Incentive Plan.

The Compensation Committee approved and ratified the compensation paid
to Mr. Yokoi for fiscal year 1994 based on Mr. Yokoi's business
experience and familiarity with the Company, and his responsibilities to
guide, among other things, the Company's daily affairs and the Company's
long-term strategic plan in a global marketplace.  The Company's 1994
performance was taken into consideration in determining Mr. Yokoi's 1994
compensation package.  The Committee believes that Mr. Yokoi's 1994
compensation package was in line with compensation packages of chief
executive officers of other companies with similar annual revenues.

Tax Legislation

During 1993, the U.S. Internal Revenue Code was amended to limit
deductions for certain compensation in excess of $1 million annually
paid to executive officers of public companies.  The legislation
imposing this change is unclear on a number of critical issues, and the
ultimate effect of the change on the Company and other public companies
will depend to a significant extent on the implementing regulations. 
Proposed regulations have been issued, but these regulations are not
final and also are subject to a number of interpretations.  The
Committee intends to continue to evaluate this change during 1995.  At
this time, however, the Committee and the Board of Directors have not
taken action in respect of the Company's compensation policy as result
of the change.

Compensation Committee Membership

During 1994, the Compensation Committee consisted of Soichiro Fukutake,
Edward G. Nelson, and Aritoshi Soejima.  All of the views expressed by
the Compensation Committee in 1994 may not have been the views of each
member of the Compensation Committee individually.  However, all
decisions affecting compensation were approved by all of the members of
the Compensation Committee.

           Compensation Committee for Fiscal Year 1994

                           Soichiro Fukutake
                            Edward G. Nelson
                            Aritoshi Soejima

<PAGE>

                            Page 69



Compensation Committee Interlocks and Insider Participation

As discussed above, during 1994 and at March 31, 1995, the Compensation
Committee consisted of Soichiro Fukutake, Edward G. Nelson, and Aritoshi
Soejima.  None of these committee members was an officer of the Company
or any of its subsidiaries during 1994.

Mr. Fukutake serves as the Chairman of the Board of the Company. In
addition to his role in presiding over board meetings, Mr. Fukutake is
actively involved in creating and monitoring strategies for the
Company's global growth.  As a result, upon recommendation of management
and after discussion, the Compensation Committee in 1993, with Mr.
Fukutake absent, approved the inclusion of Mr. Fukutake as a participant
in the Long-Term Incentive Plan, based upon the considerable time and
effort spent by Mr. Fukutake in monitoring long-term strategies for the
Company, apart from his duties as Chairman of the Board.

Aritoshi Soejima previously served as an advisor to Fukutake.  He
resigned such position prior to his appointment as a Disinterested
Director and a member of the Compensation Committee.


Performance Graph

The following graphs set forth the Company's total shareholder return as
compared to the S&P 400 Industrial Index and two peer groups (described
below) over a five-year period, beginning December 31, 1989, and ending
December 31, 1994.  In December 1989, the Company completed an initial
public offering of approximately 8.4 million shares of common stock. 
See "Certain Relationships and Related Transactions" for further
discussion.  The total shareholder return assumes $100 invested at the
beginning of the period in the Company's common stock, the S&P 400
Industrial Index and the peer group indices.  It also assumes
reinvestment of all dividends.

As the Company is the only publicly-held language instruction company,
there are no directly  comparable companies.  The two closest industry
groups to the Company are education companies and educational
publishers.  Therefore, the Company has created an index of selected
publicly held companies in each of these two industries.  These indices
have been plotted against the Company's total shareholder return and the
S&P 400 Industrial Index.   The companies included in the education
companies index are Flightsafety International, which sells primarily
flight training materials, and National Education Corporation, which
sells primarily technical and vocational training materials.  The
companies included in the educational publishing index are Houghton
Mifflin, John Wiley & Sons and McGraw-Hill, Inc.  While none of these
companies are directly comparable to the Company, the Company believes
they come under either the same broad rubric of education-related
activities as the Company, in the case of the education companies index,
or educational publishers, in the case of the educational publishing
index.

<PAGE>

                            Page 70




                           Comparison of Stock Prices
            Berlitz International, Inc., the S&P 400 Industrial Index
                        and Selected Education Companies

                     1989      1990      1991     1992      1993         1994
Berlitz             $ 100      $ 81     $ 119    $ 132     $  83(1)     $  78
S & P 400 Index     $ 100      $ 96     $ 122    $ 126     $ 134        $ 135
Education
Companies           $ 100      $ 81     $ 116     $ 94      $ 81         $ 72


                            Comparison of Stock Prices
           Berlitz International, Inc., the S & P 400 Industrial Index,
                   and Selected Educational Publishing Companies

                    1989      1990      1991     1992       1993       1994
Berlitz            $ 100      $ 81     $ 119    $ 132      $  83 (1)  $  78
S & P 400 Index    $ 100      $ 96     $ 122    $ 126      $ 134      $ 135
Educational
Publishing
Companies          $ 100      $ 76     $ 85     $ 111     $  137       $144


(1) As a result of the Merger, each share of the Company's common stock
outstanding prior to the Merger ("Old Common") was converted into the
right to receive i) $19.50, ii) 0.165 share of New Common, iii) $1.48,
representing the net proceeds from the disposition of the Company's
claims on the Maxwell Notes, and iv) $.01, representing consideration
paid for the redemption of each Right under the Rights Agreement.  As of
March 1, 1995, 10,032,935 shares of New Common were outstanding.  Prior
to the Merger, 19,075,584 shares of Old Common were outstanding.

<PAGE>

                            Page 71


ITEM 12.  Security Ownership of Certain Beneficial Owners and Management

Management Security Ownership
The following table sets forth the number and percentage of outstanding
shares of New Common beneficially owned by each director, nominee, all
individuals serving as the Company's chief executive officer during the
fiscal year ended December 31, 1994, the four most highly compensated
executive officers of the Company at December 31, 1994 and all officers
and directors serving at December 31, 1994 as a group, as of March 1,
1995.  If not mentioned, the individual does not beneficially own any
shares of New Common as of December 31, 1994.  No security set forth in
the third column of the following table reflects an amount as to which
the beneficial owner has joint voting or investment power.

                                            Amount and
                                            Nature of
                                            Beneficial            Percent
Title of Class               Name           Ownership             of Class

New Common        Manuel Fernandez          8,745                   *
New Common        Robert Minsky             2,857                   * 
New Common        Edward G. Nelson          1,500                   *
New Common        Henry D. James            7,672                   *

                  All Officers and
                  Directors as a Group
New Common        (15 in number)            40,408                 *

* Less than 1%

To the best of registrant's knowledge, there are no events of delinquent
filing requiring disclosure under Item 405 of Regulation S-K.

Other Security Ownership
The following table sets forth the ownership by each person or group who
owned of record, or was known by the Company to own beneficially more
than 5% of New Common on March 1, 1995.

                                                                      Percent
Title of Class     Beneficial Owner                     Ownership     of Class
--------------   --------------------------------      ----------     --------

New Common       Fukutake Publishing Co., Ltd.(1)      6,735,338        67%
                  3-17-17 Minamigata
                  Okayama-shi 700, Japan
New Common       Macmillan, Inc.                         627,000         6%
                  55 Railroad Ave.
                  Greenwich, CT 06830
           
(1)       6,722,138 shares of New Common are held by a wholly owned
          subsidiary of Fukutake and 13,200 shares of New Common are held
          directly by Fukutake.

<PAGE>

                            Page 72


ITEM 13.  Certain Relationships and Related Transactions

Prior to the Company's initial public offering in December 1989, the
Company was a wholly owned subsidiary of Macmillan.  On December 13,
1989, the Company sold 8.4 million shares of common stock to the public
in an initial public offering and issued to Macmillan 200,000 shares of
the Company's 7% non-cumulative preferred stock (the "Preferred Stock")
(of which 20,000 shares were subsequently retired and cancelled and
180,000 shares remained outstanding) in exchange for the capital stock
of its predecessor companies.

Mr. Yokoi was elected to the Board of Directors in January 1991 pursuant
to Fukutake's acquisition of a 20% interest in The Berlitz Schools of
Languages (Japan), Inc. ("Berlitz-Japan"), a subsidiary of the Company,
for an aggregated consideration of $27.1 million.  Pursuant to an
agreement with Fukutake entered into in connection with such
acquisition, Fukutake was entitled to nominate one director of the
Company and had an option, under certain circumstances, to sell back
such interest to the Company, including in the event that the Company
should decide not to apply for public registration of its subsidiary in
Japan.  Pursuant to the Merger, Fukutake relinquished the above-
mentioned option.  Mr. Saburo Nagai currently serves as the Fukutake
nominee on the Board of Directors of the Company pursuant to the
acquisition by Fukutake in January 1991 of a 20% interest in Berlitz-
Japan.

On December 9, 1992, the Company and Fukutake entered into the Merger
Agreement pursuant to which Fukutake agreed to acquire, through a Merger
of the Company with an indirect wholly owned U.S. subsidiary of
Fukutake, approximately 67% of the New Common.   The Company's
shareholders received for each of their shares of common stock held
prior to the Merger: (i) $19.50 cash, (ii) 0.165 share of New Common and
(iii) $1.48, representing the net proceeds from the disposition of the
Company's claims arising from the Maxwell Notes.  In addition, at the
time of the closing, the shareholders of record on February 17, 1992
received $.01 per share in consideration for the redemption of each
Right granted pursuant to the terms of the Rights Agreement.  Public
shareholders of the Company hold the remaining approximately 33% of New
Common.

The Merger Agreement and the transactions contemplated thereby were
approved by the required holders of at least two-thirds of the Company's
outstanding shares and were consummated on February 8, 1993.

In January 1993, the Company entered into agreements with Maxwell
Communication and Macmillan (the "Disengagement Agreements") to
disengage certain relationships.  Pursuant to these agreements, among
other things:  (i) the Company redeemed from Macmillan all of the
outstanding Preferred Stock of the Company; (ii) Maxwell Communication
waived all claims that payments to the Company should be considered
preferential and other claims of Maxwell Communication and its
affiliates against the Company and its subsidiaries the Maxwell
Communication may have as a result of Maxwell Communication's bankruptcy
filing on December 16, 1991; and (iii) U.S. and U.K. Bankruptcy
authorities allowed for all purposes a portion of the Maxwell Notes and
a claim by the Company against Maxwell Communication as subrogee of
Midland Bank plc in the Chapter 11 case (and any superseding Chapter 7
case) and in the Maxwell Communication administration pending in the
High Court of Justice in the United Kingdom.  In addition, the Company
and its subsidiaries (a) sold to Macmillan a promissory note of
Macmillan with a principal amount of $64.6 million and (b) reduced by
$58 million the amount of their claims against Maxwell Communication in
respect of the Maxwell 

<PAGE>

                            Page 73


Notes.

The Company also entered into an agreement with Macmillan clarifying
certain commercial relationships, including formally terminating the
services agreement with Maxwell Communication and Macmillan as of
December 31, 1991.  Certain distribution agreements with Macmillan and
its affiliates were terminated in 1994.

The Company was included in the consolidated tax returns of the
affiliated group of which Macmillan was the parent (the "Macmillan
Group") prior to the Company's initial public offering in December 1989
and, consequently, is severally liable for any federal income tax
liabilities of the Macmillan Group arising prior to that date.  Pursuant
to the Disengagement Agreement, Macmillan  agreed to pay all such
Federal income tax liabilities pursuant to an amended and restated tax
allocation agreement (the "Tax Allocation Agreement') and Maxwell
Communication put into escrow $39.5 million to secure Macmillan's
obligation under the Tax Allocation Agreement.

On November 10, 1993, Macmillan commenced a voluntary Chapter 11 case
in the United States Bankruptcy Court for the Southern District of New
York and filed a prepackaged plan of reorganization (the "Reorganization
Plan").  The Reorganization Plan provides that the Tax Allocation
Agreement, along with many other contracts between Macmillan and other
parties, is to be assumed by Macmillan and assigned to a trust intended
to have sufficient assets to satisfy the obligations being assumed and
assigned. The Reorganization Plan also provides a cash reserve to pay
tax claims that are entitled to priority, which may include tax
liabilities covered by the Tax Allocation Agreement.  On February 18,
1994, the Bankruptcy Court confirmed the Reorganization Plan.  Any tax
liability assessed against the Company that would otherwise be payable
by Macmillan under the Tax Allocation Agreement (as described in the
preceding paragraph) is likely to be paid either by the trust or from
the cash reserve described above.  Management believes that any such
liability will not result in a material effect on the financial
condition of the Company.

As part of the Merger, Fukutake established a $50.0 million irrevocable
letter of credit to be used in the event that income tax liabilities are
imposed on the Company that relate to the Macmillan Group.  The Company
was obligated to pay fees as may be charged in connection with such
letter of credit and to reimburse Fukutake for amounts paid by Fukutake
to the issuer of the letter of credit to the extent that it is drawn
upon.  This letter of credit was terminated in 1994.

In September 1994, the Company borrowed $20.0 million from a U.S.
subsidiary of Fukutake, as evidenced by a subordinated promissory note
(the "U.S. Note") bearing interest at a rate of 6.93% per annum. 
Berlitz-Japan also borrowed Yen 1.0 billion (approximately $10.1 million)
from Fukutake as evidenced by an interest-free subordinated promissory
note (the "Japan Note").  A portion of the proceeds of these notes
(collectively the "Fukutake Notes") were used to settle certain
obligations under the Acquisition Debt Facilities.

The Fukutake Notes mature on the earlier of June 30, 2003 or twelve
months from the date that all payment obligations under the Acquisition
Debt Facilities have been satisfied.  To the extent that interest
payments on the U.S. Note are not permitted while any amounts remain
outstanding under the Acquisition Debt Facilities, such accrued interest
will roll over semiannually into the note principal.

The Fukutake Notes are subordinate in rights of payment to debt under
the Acquisition Debt Facilities, 

<PAGE>

                            Page 74


including the financial hedging instruments.  Payment obligations under the 
U.S. Note are guaranteed by the Company and its significant U.S. subsidiaries,
subject to senior guarantees of the Acquisition Debt Facilities.  The Company 
and its significant U.S. subsidiaries have also executed a guarantee of payment
obligations under the Japan Note, effective as of the day following the
date upon which all payment obligations under the Acquisition Debt
Facilities are satisfied.
          
The Fukutake Notes contain certain covenants, including prohibitions on
the incurrence of other debt, liens, loans, mergers or consolidations
and amendments to the Acquisition Debt Facilities without consent.
          
Berlitz-Japan had a contract (the "Development Agreement") with
Fukutake, originally executed in 1992 and amended in 1993, for the
development of English conversation video taped programs for elementary
and junior high school students in Japan.  The programs consist of
printed study materials, video cassettes and audio cassettes, which are
used as the basis of a correspondence course.  Under this contract,
Fukutake was to reimburse Berlitz-Japan for project-related production
costs incurred, including employee salaries and outside production fees,
and pay to Berlitz-Japan a one-time development fee and a coordination
fee of 10% of project-related employee salaries. Development activities
under the Development Agreement were completed during 1994.

Pursuant to the Development Agreement, the Company received
reimbursement for production costs of approximately $2.3 million, $1.8
million and $296,000 during 1994, 1993 and 1992, respectively.  In
addition, the Company received the coordination fee and other project-
related reimbursements of  approximately $250,000 in 1994, and the
development fee of approximately $420,000 in 1993.  The Company had no
receivables from Fukutake pursuant to the Development Agreement at
December 31, 1994.

Fukutake and Berlitz-Japan also entered into an agreement, dated as of
October 1, 1993, pursuant to which Berlitz-Japan would assist Fukutake
in the development of an English correspondence course and related audio
visual materials.  Development was completed in March 1994, at which
time Berlitz-Japan received a minimum guaranty usage fee of Yen 6,990,336
(approximately $68,000 based on the Yen/Dollar exchange rate at the
close of business on March 30, 1994).  Under the terms of the agreement,
Fukutake will also pay Berlitz-Japan an additional royalty for all
courses sold beyond the first 1,200 units.

The Company and Fukutake maintain a joint Directors and Officers ("D&O")
insurance policy covering acts by directors and officers of both
Fukutake and the Company.  Consequently,  the  premium on the D&O policy
is allocated 60% to Fukutake and 40% to the Company. Commencing in
February 1995, the Company will maintain a stand-alone Employment
Practices Liability ("EPL") insurance policy covering the Company, its
officers and directors (including the Fukutake directors who are also
directors of the Company).  Consequently, the premium on the EPL policy
will be allocated 30% to Fukutake and 70% to the Company.

The Company and Fukutake participated in certain other joint business
arrangement in the ordinary course of business, as follows: i) Pursuant
to a June 1, 1993 sublease agreement, the Company subleased space during
1994 in Fukutake's New York offices at an annual base rent of $79,000
plus operating expenses.  The sublease expired in January 1995. ii)
During 1994, Berlitz-Japan provided lessons to Fukutake under an
extended industrial block contract, entered into in 1993 for a prepayment 

<PAGE>

                            Page 75


of Yen 10.0 million, whereby Berlitz-Japan waived a one-time
registration charge and provided Fukutake with an industrial lesson rate
which is approximately 20% below the rate charged for individual
instruction. iii) In 1994, the Company and Fukutake entered into a
services agreement whereby Fukutake would offer its customers language
and homestay programs arranged and operated by the Company's specialty
instruction program, Berlitz Study Abroad (Trademark).  During 1994, Fukutake
also periodically offered its customers language study and homestay programs
arranged and operated by L.I.F.E. (Registered Trademark), another of the 
Company's specialty instruction programs.
 
Management believes that the Company has entered into all such
agreements on terms no less favorable than it would have received in a
arms-length transaction with independent third parties.  Each of the
transactions with Fukutake entered into after the Merger was approved
by the Disinterested Directors Committee.

Fukutake has advised the Company that it plans to change Fukutake's name
to "Benesse Corporation" on April 1, 1995, upon approval of Fukutake's
shareholders.  Subject to receipt of all required Japanese approvals and
prevailing market conditions, Fukutake plans to make an initial public
offering of Fukutake securities no earlier than the later part of 1995. 
There is no assurance that such a public offering will be made, the
timing of any such public offering, nor can the Company predict its
possible impact on Berlitz.


<PAGE>

                            Page 76


                            PART IV


ITEM 14.  Exhibits, Financial Statement Schedules and Reports On Form
8-K


A.  Index to Financial Statements and Financial Statement Schedules

              1.  Financial Statements                    

              2.  Financial Statement Schedules

                    The Financial Statements and the Financial
                    Statement Schedules included in the Annual Report
                    on Form 10-K are listed in Item 8 on page 30. 

              3.  Exhibits

                    All Exhibits listed below are filed with this Annual
                    Report on Form 10-K unless specifically stated to be
                    incorporated by reference to other documents previously
                    filed with the Commission.

Exhibit No.

2.1      Amended and Restated Agreement and Plan of Merger, dated as of
         December 9, 1992, among the registrant, Fukutake Publishing Co.,
         Ltd. and BAC, Inc. Exhibit 1 to the registrant's Form 8-K, dated
         December 9, 1992, is incorporated by reference herein.

3.1      Restated Certificate of Incorporation of the registrant filed
         with the State of New York on December 11, 1989.  Exhibit 3.4 to
         Registration Statement No. 33-31589 is incorporated by reference
         herein.

3.2      Certificate of Merger of BAC, Inc. into the registrant (including
         amendments to the registrant's Certificate of Incorporation),
         filed with the State of New York on February 8, 1993.  Exhibit
         3.2 to the Company's Annual Report on Form 10-K for the fiscal
         year ended December 31, 1992 is incorporated by reference herein. 
         

4.1      Specimen Certificate of Old Common Stock with Legend.  Exhibit
         4.3 to the Company's Form 10-K for the fiscal year ended December
         31, 1991 is incorporated by reference herein.

4.2      Specimen Certificate of Common Stock.  Exhibit 4.1 to
         Registration Statement No. 33-56566 is incorporated by reference
         herein.

4.5      Amended and Restated Safeguard Rights Agreement between the
         registrant and United States Trust Company of New York.  Exhibit
         1 to the Company's Form 8-K, dated March 6, 1992, is incorporated
         by reference herein.

<PAGE>

                       Page 77



10.1     Credit Agreement, dated as of January 29, 1993, among the
         registrant, the several lenders from time to time party thereto
         and Chemical Bank as Agent.  Exhibit 10.1 to the Company's Annual
         Report on Form 10-K for the fiscal year ended December 31, 1992
         is incorporated by reference herein.

10.2     First Amendment, dated as of September 21, 1994, to the Credit
         Agreement, dated as of January 29, 1993, among the registrant,
         the several lenders from time to time parties thereto and
         Chemical Bank as Agent.   Exhibit 99.6 to the Company's Form 8-K,
         dated September 21, 1994, is incorporated by reference herein.

10.3     Second Amendment and Consent, dated as of September 21, 1994, to
         the Credit Agreement, dated as of January 29, 1993, among the
         registrant, the lenders from time to time parties thereto and
         Chemical Bank.   Exhibit 99.7 to the Company's Form 8-K, dated
         September 21, 1994, is incorporated by reference herein.

10.4     Form of Senior Note Agreement, dated as of January 29, 1993,
         among the registrant and each institutional lender party thereto. 
         Exhibit 10.2 to the Company's Annual Report on Form 10-K for the
         fiscal year ended December 31, 1992 is incorporated by reference
         herein.

10.5     Second Amendment, dated as of September 21, 1994, to the Senior
         Note Agreements, dated as of January 29, 1993, among the
         registrant and each institutional lender party thereto.   Exhibit
         99.10 to the Company's Form 8-K, dated September 21, 1994, is
         incorporated by reference herein.

10.6     Third Amendment, dated as of September 21, 1994, to the Senior
         Note Agreements, dated as of January 29, 1993 among the
         registrant and each institutional lender party thereto. Exhibit
         99.11 to the Company's Form 8-K, dated September 21, 1994, is
         incorporated by reference herein.

10.7     Yen 1 billion (Japanese yen) Subordinated Non-Negotiable Promissory
         Note, dated as of September 21, 1994, between the Berlitz Schools
         of Languages (Japan), Inc. (as Borrower) and Fukutake Publishing
         Co., Ltd. (as Lender).  Exhibit 99.2 to the Company's Form 8-K,
         dated September 21, 1994, is incorporated by reference herein.

10.8     US$20,000,000 Subordinated Non-Negotiable Promissory Note, dated
         as of September 21, 1994, among the registrant (as Borrower) and
         Fukutake Holdings (America) (as Lender).   Exhibit 99.3 to the
         Company's Form 8-K, dated September 21, 1994, is incorporated by
         reference herein.

10.9     Spring Guaranty Letter, dated as of September 21, 1994, from the
         registrant to Fukutake Publishing Co., Ltd.   Exhibit 99.4 to the
         Company's Form 8-K, dated September 21, 1994, is incorporated by
         reference herein.

10.10    Subsidiaries Guaranty, dated as of September 21, 1994, by Berlitz
         Financial Corporation, Berlitz Investment Corporation, Berlitz
         Languages, Inc. and Berlitz Publishing Company, Inc. in favor of
         Fukutake Holdings (America), Inc.   Exhibit 99.5 to the Company's
         Form 8-K, dated September 21, 1994, is incorporated by reference
         herein.

<PAGE>

                       Page 78


10.11    Subordination Agreement, dated as of September 21, 1994, among
         Fukutake Publishing Co., Ltd., The Berlitz Schools of Languages
         (Japan), Inc. and Chemical Bank.   Exhibit 99.8 to the Company's
         Form 8-K, dated September 21, 1994, is incorporated by reference
         herein.

10.12    First Amendment, dated as of September 21, 1994, to the
         Subordination Agreement, dated as of January 29, 1993, among
         Fukutake Publishing Co., Ltd, Fukutake Holdings (America), Inc.,
         the registrant and Chemical Bank pursuant to the Master
         Collateral and Intercreditor Agreement, dated as of January 29,
         1993.   Exhibit 99.9 to the Company's Form 8-K, dated September
         21, 1994, is incorporated by reference herein.

10.13    Amended and Restated Tax Allocation Agreement among the
         registrant, Macmillan, Inc. and  Macmillan School of Publishing
         Holding Company, Inc., dated as of October 11, 1989.  Exhibit
         10.3 to the Company's Annual Report on Form 10-K for the fiscal
         year ended December 31, 1992 is incorporated by reference herein.

10.14    Agreement among the registrant, Berlitz Financial Corporation,
         The Berlitz School of Language (Japan) Inc., The Berlitz Schools
         of Languages Limited and Maxwell Communication Corporation plc,
         dated January 8, 1993.  Exhibit 1 to the Company's Form, 8-K,
         dated January 7, 1993, is incorporated by reference herein.

10.15    Agreement among the registrant, Berlitz Financial Corporation,
         Macmillan, Inc. and Macmillan School Publishing Holding Company,
         Inc., dated January 8,1993.  Exhibit 2 to the Company's Form 8-K,
         dated January 7, 1993 is incorporated by reference herein.

10.16    Escrow Agreement among the registrant, Maxwell Communication
         Corporation plc, the beneficiaries named therein and IBJ Schroder
         Bank & Trust Company, dated as of January 29, 1993.  Exhibit 10.6
         to the Company's Annual Report on Form 10-K for the fiscal year
         ended December 31, 1992 is incorporated by reference herein.

10.17    Settlement Agreement between the registrant and Macmillan, Inc.,
         dated January 8, 1993.  Exhibit 3 to the Company's Form 8-K,
         dated January 7, 1993 is incorporated by reference herein.

10.18    $99.6 million Term Note pursuant to Term Loan Agreement between
         the registrant and Maxwell Communication Corporation plc dated
         November 27, 1989.  Exhibit 10.4 to the Company's Annual Report
         on Form 10-K for the fiscal year ended December 31, 1989 is
         incorporated by reference herein.

10.19    Yen 3 billion (Japanese yen) Receivable Note from Maxwell
         Communication Corporation plc dated December 4, 1989.  Exhibit
         10.5 to the Company's Annual Report on Form 10-K for the fiscal
         year ended December 31, 1989 is incorporated by reference herein.
         
10.20    $64,568,000 Receivable Note from Macmillan, Inc. dated October
         1, 1989.  Exhibit 10.6 to the Company's Annual Report on Form 10-
         K for the fiscal year ended December 31, 1989 is incorporated by
         reference herein.
         
10.21    $3.3 million Receivable Note from MLL Holdings Limited dated
         October 1, 1989.  Exhibit 


<PAGE>

                       Page 79


         10.7 to the Company's Annual Report on Form 10-K for the fiscal 
         year ended December 31, 1989 is incorporated by reference herein.
  
10.22    1989 Stock Option and Incentive Plan.  Exhibit 10.13 to
         Registration Statement No. 33-31589 is incorporated by reference
         herein.

10.23    1993 Long-Term Executive Incentive Compensation Plan.  Exhibit
         1 to the Company's Form 8-K, dated December 2, 1993 is
         incorporated by reference herein.

10.24    1993 Short-Term Executive Incentive Compensation Plan.  Exhibit
         2 to the Company's Form 8-K, dated December 2, 1993 is
         incorporated by reference herein.

10.25    Form of Indemnity Agreement between the Registrant and Macmillan,
         Inc. dated October 11, 1989.  Exhibit 10.16 to Registration
         Statement No. 33-31589 is incorporated by reference herein.
 
10.26    Letter Agreement, dated October 19, 1990, with Robert Minsky. 
         Exhibit 10.16 to the Company's Annual Report on Form 10-K for the
         fiscal year ended December 31, 1990 is incorporated by reference
         herein.

10.27    Employment Agreement, dated April 27, 1992, between the
         registrant and Robert Minsky.  Exhibit 10.18 to Registration
         Statement No. 33-56566 is incorporated by reference herein.

10.28    Employment Agreement, dated October 1, 1993, between the
         registrant and Robert Minsky.

10.29    Berlitz International, Inc. Non-Employee Directors' Stock Plan. 
         Exhibit 10.17 to the Company's Annual Report on Form 10-K for the
         fiscal year ended December 31, 1990 is incorporated by reference
         herein.

10.30    Shareholders' Agreement among Berlitz Languages, Inc., Fukutake
         Publishing Co., Ltd. and the registrant, dated as of November 8,
         1990.  Exhibit 10.18 to the Company's Annual Report on Form 10-K
         for the fiscal year ended December 31, 1990 is incorporated by
         reference herein.

10.31    Amendment No. 1 to Shareholders' Agreement among Berlitz
         Languages, Inc., Fukutake Publishing Co., Ltd. and the
         registrant, dated as of November 8, 1990.  Exhibit 10.18 to the
         Company's Annual Report on Form 10-K for the fiscal year ended
         December 31, 1990 is incorporated by reference herein.  Exhibit
         10.21 to the Company's Annual Report on Form 10-K for the fiscal
         year ended December 31, 1992 is incorporated by reference herein.

10.32    Stock Purchase Agreement, dated as of November 8, 1990, between
         Berlitz Languages, Inc., the registrant and Fukutake Publishing
         Co., Ltd.  Exhibit 10.19 to the Company's Annual Report on Form
         10-K for the fiscal year ended December 31, 1990 is incorporated
         by reference herein.

10.33    Form of Indemnification Agreement between the registrant and each
         of Robert Maxwell, Kevin Maxwell, Martin E. Maleska and David H.
         Shaffer.  Exhibit 10.20 to the Company's 


<PAGE>

                            Page 80



         Annual Report on Form 10-K for the fiscal year ended December 31, 
         1990 is incorporated by reference herein.

10.34    Form of Amended and Restated Indemnification Agreement between
         the registrant and each of Elio Boccitto, John Brademas, Rozanne
         L. Ridgway, Joe M. Rodgers, Robert Minsky and Rudy G. Perpich. 
         Exhibit 10.24 to Registration Statement No. 33-56566 is
         incorporated by reference herein.

10.35    Amended and Restated Indemnification Agreement between the
         registrant and Hiromasa Yokoi.  Exhibit 10.25 to the Company's
         Annual Report on Form 10-K for the fiscal year ended December 31,
         1992 is incorporated by reference herein.

10.36    Form of Indemnification Agreement between the registrant and each
         of Soichiro Fukutake, Owen Bradford Butler, Susumu Kojima,
         Saburo Nagai, Edward G. Nelson, Makoto Sato and Aritoshi
         Soejima.  Exhibit 10.26 to the Company's Annual Report on Form
         10-K for the fiscal year ended December 31, 1992 is incorporated
         by reference herein.     

10.37    Form of Indemnification Agreement between the registrant and each
         of Jose Alvarino, Manuel Fernandez, Paul Gendler, Robert C.
         Hendon, Jr., Henry James, Jacques Meon, Michael Mulligan, Kim
         Sonne, Anthony Tedesco and Wolfgang Wiedeler.  Exhibit 10.24 to
         Registration Statement No. 33-56566 is incorporated by reference
         herein.

10.38    Employment Agreement, dated as of December 23, 1991, between the
         registrant and Joe M. Rodgers with acknowledgement letter
         attached.  Exhibit 10.24 to the registrant's Annual Report on
         Form 10-K for the fiscal year ended December 31, 1991 is
         incorporated by reference herein.

10.39    Employment Agreement dated December 4, 1992 between the
         registrant and Lyle Beasley.  Exhibit 10.29 to Registration
         Statement No. 33-56566 is incorporated by reference herein.

10.40    Employment Agreement dated December 4, 1992 between the
         registrant and Robert C. Hendon, Jr.  Exhibit 10.30 to
         Registration Statement No. 33-56566 is incorporated by reference
         herein.

10.41    Berlitz International, Inc., Retirement Savings Plan, effective
         as of January 1, 1992.  Exhibit 10.31 to Registration Statement
         No. 33-56566 is incorporated by reference herein.

10.42    Letter Agreement, dated July 14, 1993, between the registrant and
         Elio Boccitto.  Exhibit 10.36 to the Company's Annual Report on
         Form 10-K for the fiscal year ended December 31, 1993 is
         incorporated by reference herein.

10.43    Employment Agreement, dated June 15, 1993, between the registrant
         and Anthony Tedesco.  Exhibit 10.37 to the Company's Annual
         Report on Form 10-K for the fiscal year ended December 31, 1993
         is incorporated by reference herein.

10.44    Employment Agreement, dated February 6, 1992, between the
         registrant & Manuel Fernandez.  Exhibit 10.38 to the Company's
         Annual Report on Form 10-K for the fiscal year 

<PAGE>

                            Page 81


         ended December 31, 1993 is incorporated by reference herein.

10.45*   Employment Agreement, dated February 6, 1992, between the
         registrant & Henry D. James.

11       Statement regarding computation of per share earnings.  Exhibit
         11 to the Company's Annual Report on Form 10-K for the fiscal
         year ended December 31, 1992 is incorporated by reference herein.

21       List of principal subsidiaries of the registrant.  Exhibit 22 to
         the Company's Annual Report on Form 10-K for the fiscal year
         ended December 31, 1992 is incorporated by reference herein.

27*      Financial Data Schedule.

*Filed herewith.

<PAGE>

                            Page 82




B.            Reports on Form 8-K:    

              No reports on Form 8-K have been filed during the quarter ended
              December 31, 1994.

              SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS
              FILED PURSUANT TO SECTION 15(d) OF THE ACT BY REGISTRANTS
              WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO SECTION
              12 OF THE ACT.

              As of the date of the filing of this Annual Report on Form 10-K
              no proxy materials have been furnished to security holders. 
              Copies of all proxy materials will be sent to the Commission in
              compliance with its rules.


<PAGE>

                            Page 83



                           SIGNATURES

              Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, Berlitz International, Inc. has duly
caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

                      BERLITZ INTERNATIONAL, INC.

                By:/s/  HIROMASA YOKOI                 
                  Hiromasa Yokoi
                  Vice Chairman of the Board,
                  Chief Executive Officer and President

Dated:  March 31, 1995

Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of
the Registrant and in the capacities and on the dates indicated.


/s/  SOICHIRO FUKUTAKE    Chairman of the Board               March 31, 1995
     Soichiro Fukutake   

/s/  HIROMASA YOKOI       Vice Chairman of the Board,         March 31, 1995 
     Hiromasa Yokoi       Chief Executive Officer,
                          and President
                          (Principal Executive Officer)

/s/  SUSUMU KOJIMA        Executive Vice President,           March 31, 1995
     Susumu Kojima        Corporate Planning and Director

/s/  ROBERT MINSKY        Executive Vice President, Chief     March 31, 1995
     Robert Minsky        Operating Officer-Translations and
                          Publishing, and Director
                                                             
/s/  MANUEL FERNANDEZ     Executive Vice President, Chief     March 31, 1995
     Manuel Fernandez     Operating Officer-Worldwide Language
                          Instruction, and Director

/s/  HENRY D. JAMES       Vice President and                  March 31, 1995
     Henry D.James        Chief Financial Officer
                          (Principal Financial Officer)

/s/  SABURO NAGAI         Director                            March 31, 1995
     Saburo Nagai 

/s/  EDWARD G. NELSON     Director                            March 31, 1995
     Edward G. Nelson

/s/  ROBERT L. PURDUM     Director                            March 31, 1995  
     Robert L. Purdum

/s/  ARITOSHI SOEJIMA     Director                            March 31, 1995
     Aritoshi Soejima


<TABLE> <S> <C>

<ARTICLE>        5
<LEGEND>         THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
                 EXTRACTED FROM FORM 10-K OF BERLITZ INTERNATIONAL, INC.
                 FOR THE YEAR ENDED DECEMBER 31, 1994 AND IS QUALIFIED IN ITS
                 ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
<MULTIPLIER>     1,000
       
<S>                                         <C>
<PERIOD-TYPE>                               12-MOS
<FISCAL-YEAR-END>                                            DEC-31-1994
<PERIOD-END>                                                 DEC-31-1994
<CASH>                                                       26,165
<SECURITIES>                                                 0
<RECEIVABLES>                                                27,505
<ALLOWANCES>                                                 (1,912)
<INVENTORY>                                                  8,973
<CURRENT-ASSETS>                                             67,637
<PP&E>                                                       34,596
<DEPRECIATION>                                               (8,711)
<TOTAL-ASSETS>                                               582,312
<CURRENT-LIABILITIES>                                        74,985
<BONDS>                                                      0
<COMMON>                                                     1,003
                                        0
                                                  0
<OTHER-SE>                                                   366,232
<TOTAL-LIABILITY-AND-EQUITY>                                 582,312
<SALES>                                                      0
<TOTAL-REVENUES>                                             300,234
<CGS>                                                        0
<TOTAL-COSTS>                                                179,869
<OTHER-EXPENSES>                                             12,750
<LOSS-PROVISION>                                             0
<INTEREST-EXPENSE>                                           10,559
<INCOME-PRETAX>                                              7,104
<INCOME-TAX>                                                 6,195
<INCOME-CONTINUING>                                          909
<DISCONTINUED>                                               0
<EXTRAORDINARY>                                              0
<CHANGES>                                                    0
<NET-INCOME>                                                 909
<EPS-PRIMARY>                                                0.09
<EPS-DILUTED>                                                0.09
        

</TABLE>

February 6, 1992

Mr. Henry D. James
Vice President and Controller
Berlitz International, Inc.
Research Park, 293 Wall Street
Princeton, New Jersey 08540

Dear Mr. James:

In view of the unique circumstances facing Berlitz International, Inc.,
a New York corporation (the "Company"), the Company is writing to set
forth certain terms of your employment in the event of an acquisition
of the Company.  The Company recognizes and appreciates your prior
service and believes that the provisions regarding a change in control
set forth herein will better enable you to focus on the needs and
direction of the Company at this critical time.

Accordingly, in the event that (i) a Change of Control (as defined
below) occurs at any time within two years from the date hereof, and
(ii) you are involuntarily terminated without Cause (as defined below)
at any time within 18 months after such Change of Control, the Company
agrees to pay you the severance benefits described  below.

First, the Company agrees to pay you in monthly installments over a
period of one year a severance amount equal to your then base salary. 
Second, to the extent such continued participation is permissible under
the Company's plans and programs, you may continue to participate in all
health insurance, life insurance, pension, 401(k), and disability plans
or programs of the Company, for the earlier of one year from the date
of your termination or the date on which you obtain new employment. 
Third, all stock awards, including, without limitation, restricted stock
and stock options awarded to you by the Company pursuant to the 1989
Stock Option and Incentive Plan, shall to the extent not already vested
become fully vested.  If permissible under applicable law, your stock
options shall be exercisable for one year following your termination. 
Fourth, you will be entitled at such time as the amount becomes
determinable to receive a pro-rated amount of the financial performance
portion (60%) of your Short-Term Executive Incentive Compensation Plan
bonus.  Finally, you shall also be entitled to select executive
outplacement services as is customary for senior executives, the
reasonable cost of such services to be paid by the Company.  The Company
specifically acknowledges that the severance benefits payable to your
hereunder shall not be reduced by virtue of any obligation to seek other
employment.

In the event that there is a material change in either your duties or
compensation at any time within the 18 month period following a Change
of Control, you may resign from employment on sixty days written notice
to the Company and receive the above-described severance benefits.  In
such case, your severance compensation shall be based on your base
salary at its pre-adjusted rate.

As used in this letter, "Cause" shall mean (i) serious and repeated
willful misconduct in respect of your duties which has resulted in
material, economic damages to the Company, and, to the extent such
misconduct is susceptible to being cured, such misconduct continues for
thirty days following written notice to you by the Company detailing
such misconduct, (ii) the final unappealable conviction in a court of
law of any crime or offense (A) for which you are imprisoned for a term
of sic months or more or (B) that involves the commission of fraud or
theft against, or embezzlement from , the Company, or (iii) chronic
alcoholism or abuse of controlled substances.

A "Change of Control" shall mean from the date hereof, (i) when any
person or group of persons files a Form 13D or Form 13G with the
Securities and Exchange Commission asserting beneficial ownership to at
least 35% of the Company's outstanding shares of Common Stock, par value
$.10 per share (the "Common Stock") or (ii) when any person or group of
persons has the ability to elect a majority of the Board.  For purposes
of the definition of "Change of Control", the term "person" shall
include Macmillan, Inc. or any successor or transferee of Macmillan,
Inc.

Following termination of employment, you shall keep secret and retain
in strictest confidence, and shall not use for the benefit of yourself
or others except in connection with the business and affairs of the
Company, all confidential matters of the Company.

The Company agrees to pay your reasonable legal fees and expenses
incurred in enforcing or defending any of your rights under this letter;
provided you prevail in such enforcement or defense.

The agreement in this letter shall be governed by and construed and
enforced in accordance with the laws of the State of New York applicable
to agreements made and to be performed entirely in New York.  This
letter may be executed in counterparts, each of which shall be deemed
an original, but all of which together shall constitute one and the same
instrument.

Sincerely, 
Berlitz International, Inc.

By: /s/ Elio Boccitto
          President

Accepted and Agreed to:
By: /s/ H.D. James




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