BERLITZ INTERNATIONAL INC
10-K, 1996-04-01
EDUCATIONAL SERVICES
Previous: MONEY MARKET OBLIGATIONS TRUST /NEW/, NSAR-A, 1996-04-01
Next: SCHWAB CHARLES FAMILY OF FUNDS, 485BPOS, 1996-04-01




                                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, 1995
                                      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, 1996, the aggregate market
value of the voting stock held by nonaffiliates of the registrant was
$53,999,428.

The number of shares of the Registrant's common stock outstanding as of March
1, 1996 was 10,033,013.

                     DOCUMENTS INCORPORATED BY REFERENCE :
Part III - Those portions of the registrant's definitive proxy statement
relating to registrant's 1996 Annual Meeting of Shareholders which are
incorporated into Items 10, 11, 12, and 13.

                            Page 1 of 62 Pages
                     Exhibit Index Appears on Page 56

<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 commonly-owned subsidiaries  including:  Berlitz
Languages,  Inc.  (Language Instruction  and  Translation  Services),  Editions
Berlitz, S.A. (Publishing)  and  Berlitz  Publications,  Inc. (Publishing).  In
February  1993,  Benesse Corporation (formerly Fukutake Publishing  Co.,  Ltd.)
("Benesse") 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.   Subsequent  to  the  Merger,  public
shareholders  of  the  Company  hold  approximately 33% of the Company's common
stock.  See Items 5 and 7 for further discussion.

The Company's operations are conducted  through  the  following  three business
segments:  Language Instruction, Translation Services, and Publishing.  Through
1995, these business segments were organized on a geographic basis  as follows:
Language Instruction into four operating divisions (North America (the U.S. and
Canada), Europe (21 countries), Asia (Japan, Thailand and Hong Kong)  and Latin
America  (seven  countries))   with  some  countries  divided  into regions and
districts; Translation Services into three operating divisions   (the  Americas
(primarily  the  U.S., Canada and Chile), Europe (10 countries) and Asia (Japan
and Thailand)); and  Publishing  into two operating divisions (the U.S. and the
United Kingdom).  Beginning in 1996,  all  three business segments are expected
to be organized geographically into five operating  divisions  (North  America,
Western Europe, Central/Eastern Europe,  Asia and Latin America). The Company's
Japanese  operations  are  conducted  through its Japanese subsidiary which  is
owned 80% by the Company and 20% by Benesse.  At least 80% of total 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
division managers are provided  incentives  based on profit performance of both
their  particular  areas  and  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 15.



<PAGE>                            Page 3


LANGUAGE INSTRUCTION

As of December 31, 1995, the Company owned and operated 323 language centers in
33 countries using the Berlitz Method<trademark>, as described herein,  and the
Company's proprietary instruction material, to provide instruction in virtually
all spoken languages.  Approximately 4.9 million language lessons were given in
1995,  the most frequently taught languages being English, Spanish, German  and
French.   Revenues  from  Language Instruction accounted for approximately 77%,
82% and 82% of total Company revenues in 1995, 1994 and 1993, 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,
                         1995  1994  1993  1992  1991

     North America         72    72    72    73    68
     Europe               139   137   136   139   123
     Asia                  52    53    57    59    56
     Latin America         60    58    57    53    51
                          ---   ---   ---   ---   ---

        Total             323   320   322   324   298
                          ===   ===   ===   ===   ===



                         NUMBER OF LESSONS (IN THOUSANDS)
                         1995  *1994  *1993  1992   1991

     North America      1,050 1,064  1,091  1,123  1,097
     Europe             1,981 1,852  1,796  1,926  2,022
     Asia                 935   946    844  1,003  1,093
     Latin America        981   911    857    818    713
                        ----- -----  -----  -----  -----

        Total           4,947 4,773  4,588  4,870  4,925
                        ===== =====  =====  =====  =====


     * 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 1995, the United States, Japan, and Germany
accounted for 19%, 17% and 12% of  lessons  given  and  19%,  28%  and  14%  of
Language Instruction sales, respectively.

<PAGE>                            Page 4
 
In  1995, all of the Company's language centers were 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, 1995:

        EUROPE                   NORTH AMERICA
        Western Europe:
          Belgium          9     United States          62
          Denmark          2     Canada                 10
          Finland          1                            --
          France          17           Total            72
          Holland          1                            ==
          Israel           3
          Italy            5     LATIN AMERICA
          Norway           1     Argentina               5
          Portugal         1     Brazil                 16
          Spain           12     Chile                   4
          Sweden           1     Colombia                5
          United Kingdom   5     Mexico                 17
                                 Puerto Rico             4
                                 Venezuela               9
        Central/Eastern Europe:                         --
          Austria          7     Total                  60
          Czech Republic   4                            ==
          Germany         50
          Hungary          3
          Poland           4
          Russia           1     ASIA
          Slovak Republic  1     Hong Kong               1
          Slovenia         1     Japan                  49
          Switzerland     10     Thailand                2
                         ---                            --
             Total       139        Total               52
                         ===                            ==
                            

In  1995,  five  language centers were opened and two were closed, bringing the
worldwide total to  323.   Capital  expenditures  incurred  in  connection with
opening a new language center in 1995 ranged from $75,000 to $248,000.

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.

The Company announced in 1995  that  it  plans to begin selling language center
franchises  to the public in certain countries  to  expand  the  reach  of  its
language services  business.   The  Company  expects  to  sell  the first of an
undetermined number of language center franchises in 1996.

BERLITZ  METHOD<trademark>.    At  the  heart  of Language Instruction  is  the
Berlitz Method<trademark>, 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 

<PAGE>                            Page 5

naturally in the new language, without translation.  With its primary objective
to develop conversational comprehension and speaking skills, the Berlitz Method
<trademark>  combines  the  use  of live instruction with proprietary  written,
audio-visual,  and  CD-ROM  support  materials to ensure a fast, effective, and
enjoyable learning experience.

Berlitz instructors teach in their native language and are required to complete
a  seven  to  ten-day training course in the Berlitz  Method<trademark>.   Upon
successful completion  of  this  training course, instructors work either full-
time or part-time.  The Berlitz Method<trademark>  does  not  require  that  an
instructor  be proficient in any language other than the language being taught.
This feature  of  the Berlitz Method<trademark> 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<reg-trade-mark>  study  as described below.
The Company also offers semi-private and group lessons.

Approximately  50%  of  all tuition revenues in 1995 were from private  lessons
(excluding Total Immersion<reg-trade-mark>).   Private instruction is typically
provided in blocks of three or more 45-minute lessons, with a short break after
each lesson.  Total Immersion<reg-trade-mark> courses,  an  intensive  form  of
private  instruction,  accounted  for  approximately  5% of tuition revenues in
1995.  Total Immersion<reg-trade-mark> 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  45%  of  tuition
revenues in 1995.

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:   Berlitz   on
Campus<trademark>(  formerly  Language  Institute  For  English<reg-trade-mark>
("L.I.F.E.<reg-trade-mark>")),  a  Berlitz branch since 1988, and Berlitz Study
Abroad.<trademark>   A third specialty  program,  Berlitz  Jr.<reg-trade-mark>,
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% of the Company's revenues in 1995.

MARKETING  AND  PRICING  POLICY.    The  Company  directs its marketing efforts
toward   individuals,  

<PAGE>                            Page 6

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.

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<reg-trade-mark>  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.

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 18%, 13% and
13% of total Company revenues in 1995,  1994  and  1993,  respectively,  and is
expected  to  contribute  an  increasingly larger percentage of total corporate
revenues over the next few years as a result of growing demand for translation-
related services, an expanded and reorganized sales force, a continued focus on
larger customer accounts, and an  expansion  in  Asian  markets  and multimedia
products.

Berlitz  Translations'  sales  focus is on large, complex projects in  multiple
languages for global markets.  Translations'  customer base is primarily in the
following  sectors:  information technology, automotive/manufacturing,  medical
technology/pharmaceutical,   and   telecommunications.   Translations  is  also
actively developing its multimedia translation business with a dedicated studio
located  in Southern California.  The  Company  has  an  international  network
comprised  of  36  full  scale  production  and  technology  centers  servicing
Translations in 15 countries, including three hubs located in the U.S.,  Dublin
and  Singapore.   The  hubs provide project management and engineering services
and some 

<PAGE>                            Page 7

specialized translation.  The satellite production centers, located in
Baldock (England), Bangkok (Thailand), Bergen (Norway), Copenhagen, Dublin, Los
Angeles,  Montreal,  New  York,   Paris,   Santiago,   Sindelfingen  (Germany),
Singapore,  Tokyo,  Washington,  D.C.,  and other locations  worldwide  provide
language  resource  and  translation services.   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 an international network  of  over  2,500  contract
translators that  provide  a broad range of technical and linguistic resources,
with an internal qualification  program  to  assure  a high level of linguistic
expertise.   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, translators,  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, quality 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  product  lines
include an extensive range of bilingual dictionaries,  trade  paperback  travel
guides,  self-teaching  language and language reference 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 1995, 1994 and  1993.   Approximately  48%,  50%  and 52% of Publishing
segment sales in 1995, 1994 and 1993, 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 108
titles  in  this format published in English, plus 432 titles in more  than  12
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<reg-trade-mark> 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 127 phrase books published  in  17
languages, of which 28 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 

<PAGE>                            Page 8

together.  Retail distribution for the books and  audio products  is  generally
handled  by  an exclusive distribution agreement with an established book trade 
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.   In  addition  to  a  general language
instruction  curriculum,  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 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<reg-trade-mark>  brand  name  recognition
levels vary considerably depending on market and product line.


EMPLOYEES

As of December  31,  1995,  the  Company employed 2,299 full-time employees and
1,985 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 and is currently negotiating an agreement
in Japan.  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<reg-trade-mark>,  TOTAL  IMMERSION<reg-trade-mark>  (including  foreign
language    variations    used    in    certain   foreign   markets),   BERLITZ
METHOD<trademark>,     BERLITZ     JR.<reg-trade-mark>,      BERLITZ      STUDY
ABROAD<trademark>,  BERLITZ ON CAMPUS<trademark>, and L.I.F.E.<reg-trade-mark>.
The Company or its subsidiaries  hold registrations for these trademarks, where
possible, 

<PAGE>                            Page 9

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>
ITEM 2.  PROPERTIES

The  Company  has  its  headquarters in Princeton,  New  Jersey  and  maintains
facilities throughout the  world.    Except  for  eight  facilities  in Brazil,
Chile, France, Hungary, Mexico, and Spain, all of the Company's facilities  are
leased.   Total  annual rental expense for the twelve months ended December 31,
1995, principally  for  leased facilities, was $25,443,000.  No one facility is
material to the operation  of  the  Company.  A typical Berlitz language center
has private classrooms designed for individual  instruction,  as  well  as some
larger rooms suitable for group instruction.

The  following tables set forth, as of December 31, 1995, 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               4          Center                6,343
     Latin America        4          Center               13,151
                         --                               ------
       Total              8           Total               19,494
                         ==                              =======


                           LEASED FACILITIES

                      NUMBER OF                          AGGREGATE
     REGION           FACILITIES      USE               SQUARE FOOTAGE

     North America        80        Center/Offices        218,452*
     Europe              170        Center/Offices        466,574
     Asia                 55        Center/Offices        141,241
     Latin America        58        Center/Offices        206,864
                         ---                            ---------
               Total     363        Center/Offices      1,033,131
                         ===                            =========

*   In  1996, the Company will  relocate  its  headquarters  from  its  current
facility (26,500 square feet) to a new leased location (initially 62,275 square
feet) at  400  Alexander  Park,  Princeton, New Jersey 08540.  The lease at its
current home office has expired and  the  Company is paying rent on a month-to-
month basis.

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 1995.

<PAGE>                            Page 11

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, 1996.


<TABLE>
<CAPTION>
NAME, AGE,
POSITION WITH
REGISTRANT                      BUSINESS EXPERIENCE

<S>                            <C>
Soichiro Fukutake, 50           Mr. Fukutake has served as Chairman of the Board of the
Chairman of the Board;          Company since February 1993.  Mr. Fukutake joined Benesse
Director (A)(C)                 in 1973, and since May 1986 has served as its President 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 1997.

Hiromasa Yokoi, 56              Mr. Yokoi was elected Vice Chairman of the Board and Chief
Vice Chairman of the Board,     Executive Officer of the Company in February 1993 and
Chief Executive Officer and     additionally was elected President effective on August 31,
President; Director (A)         1993.  Mr. Yokoi has served as a director of Benesse 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 Benesse from October 1990 to March 1994 and as
                                General Manager of the President's Office of Benesse from
                                July 1990 to September 1990.  Mr. Yokoi has served as a
                                Director of the Company since January 1991.  His term will
                                expire in 1996.

Susumu Kojima, 53               Mr. Kojima has served as Executive Vice President, Asia
Executive Vice President,       Division of the Company since January 1, 1996.  Prior thereto,
Asia Division;                  he served as Executive Vice President, Corporate Planning
Director (A)                    from September 1993 to December 1995, and as Senior Vice
                                President, Corporate Planning of the Company from April
                                1993 to September 1993.  Mr. Kojima has served as Director
                                of Benesse since March 1993.  Prior to that, he was Joint
                                General Manager of the Business Development Department of
                                The Industrial Bank of Japan, 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 was elected as a Director
                                of the Company in February 1993.  His term will expire in
                                1997.

Robert Minsky, 51               Mr. Minsky has served as Executive Vice President and Chief
Executive Vice President        Operating Officer-Translations and Publishing of the Company
and Chief Operating Officer-    since January 1, 1995.  Prior thereto, he served as Executive
Translations and Publishing;    Vice President-Translations of the Company from  October 1,
Director (A)                    1993 to January 1995, and as Chief Financial Officer of the
                                Company from November 1990 to January 1995.  From
                                November 1990 to October 1993, he also served as Vice
                                President.  Mr. Minsky has served as a Director of the
                                Company since April 1991.  His term will expire in 1997.

Manuel Fernandez, 59            Mr. Fernandez has served as Executive Vice President and
Executive Vice President and    Chief Operating Officer-Worldwide Language Instruction of
Chief Operating Officer-        the Company since January 1, 1995.  Prior thereto, he was
Worldwide Language              Executive Vice President-Language Services of the Company
Instruction;                    from September 1993 to January 1995 and  Vice President-
Director (A)                    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 1997.

Henry D. James, 58              Mr. James has served as Executive Vice President and Chief
Executive Vice President and    Financial Officer of the Company since November 21, 1995,
Chief Financial Officer;        and as its Vice President and Chief Financial Officer from
Director (A)                    January 1, 1995 to November 1995.  He previously served as
                                Vice President and Controller of the Company and its
                                predecessor, Berlitz Languages, since 1981. Mr. James joined
                                Berlitz Languages in 1977 and served as Controller with that
                                company prior to 1981.  Mr. James has served as a Director
                                of the Company since November 21, 1995.  His term will
                                expire in 1996.

Saburo Nagai, 65                Mr. Nagai has served as Senior Managing Director of Benesse
Director                        since June 1994 and as Managing Director of Benesse 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 Benesse in April 1985, he served as General
                                Manager and Head of its 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, 64            Since January 1985, Mr. Nelson has served as Chairman and
Director                        President of Nelson Capital Corporation.  From 1983 to 1985,
(B)(C)(D)                       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,
                                Central Parking System and Advocat, 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, 60            Mr. Purdum served as Chairman of the Board of Armco, Inc.
Director (B)(D)                 from December 1993 until his retirement in April 1994 and
                                currently is an independent consultant and partner with
                                American Industrial Partners, a private investment company
                                composed of former chairmen and chief executives.  He served
                                in various positions since first joining Armco in 1962,
                                including Chairman and Chief Executive Officer (November
                                1990 to December 1993), President 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.  Mr. Purdum has served as a Director of the
                                Company since August 1994.  His term will expire in 1996.

Aritoshi Soejima, 69            Mr. Soejima served as Senior Counselor of Benesse from
Director                        December 1980 until his appointment as a member of the
(B)(C)(D)                       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
                                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 1997.

Robert C. Hendon, Jr., 58       Mr. Hendon has served as Vice President-Legal Department of
Vice President, General         the Company since January 1, 1995 and as Secretary and
Counsel and Secretary           General Counsel of the Company since April 1992.  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, 56               Mr. Alvarino has been Vice President-Latin American Division
Vice President                  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, 52           Mr. Okazaki has served as Vice President-Japan of the
Vice President                  Company since January 1, 1996.  Prior to that, he served as
                                Vice President-East Asia Division of the Company from May
                                1, 1994 to December 1995 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, 53             Mr. Tedesco has served as Vice-President-North American
Vice President                  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.

Wolfgang Wiedeler, 51           Mr. Wiedeler has served as Vice President Central/Eastern
Vice President                  Europe Division of the Company since January 1, 1996 and as
                                Vice President-Language Instruction, European Division of the
                                Company from September 1993 to December 1995.  From
                                May 1992 to September 1993 he was Vice President,
                                Central/Eastern European Operations.  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.

</TABLE>

(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.

SIGNIFICANT EMPLOYEES OF THE REGISTRANT

The following table sets forth certain information concerning certain 
significant employees of the Company as of March 1, 1996.
<TABLE>
<CAPTION>
<S>                           <C>

Frank Garton, 49                Mr. Garton has served as Vice President, Franchising of the
Vice President                  Company since March 1995.  Prior to that, he was Director of
                                Worldwide Franchise Sales and Corporate Development for
                                King Bear Enterprises from 1987 to 1985.  From 1978 to 1987,
                                Mr. Garton was President and Chief Executive Officer of 
                                Regeneration, Inc., an automotive components manufacturing
                                company with internationally franchised manufacturing 
                                processes.

Brian Kelly, 48                 Mr. Kelly has served as Vice President - Western Europe
Vice President                  Division of the Company since January 1, 1996 and as General
                                Manager - Translations Services Europe since January 1993.
                                Prior to that, he was Managing Director of Softrans
                                International Ltd. of which the Company acquired a 51%
                                holding in December 1991 and fully acquired in 1994.  Mr.
                                Kelly founded Softrans in 1984 and prior to that held senior
                                management positions with Apple Computer and Data General.
</TABLE>

<PAGE>                            Page 16

                                PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's common stock ("Common Stock") is traded on the New York Stock
Exchange ("NYSE") under the symbol BTZ.  Holders of shares of Common Stock 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 Benesse.  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
Common Stock are entitled to one vote per share on all matters submitted to the
vote of such holders, including the election of directors.  There were 90
holders of record of Common Stock as of March 1, 1996.

The sales prices per share of Common Stock as reported by the NYSE for each
quarter during the period from January 1, 1994 until December 31, 1995 ranged
as follows:

                               PRICE PER SHARE
                               HIGH       LOW

     First Quarter 1995       $14 3/4   $12 3/8
     Second Quarter 1995      $15       $14 1/2
     Third Quarter 1995       $15       $14 5/8
     Fourth Quarter 1995      $16 1/2   $14
     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


No common stock dividends for 1994 or 1995 were declared or paid.

<PAGE>                            Page 17

ITEM 6.  SELECTED FINANCIAL DATA

                      BERLITZ INTERNATIONAL, INC.
                      FIVE-YEAR FINANCIAL SUMMARY
             (Dollars in thousands, except per share amounts)


<TABLE>
<CAPTION>
                                          POST-MERGER                        POST-MERGER                       PRE-MERGER
                                   ---------------------------               --------------   ------------------------------------
                                                                             Period from      Period from
                                                                               February 1,    January 1,
                                     Year Ended    Year Ended   Year Ended     1993 to         1993 to
                                   December 31,   December 31,  December 31,  December 31,    January 31,   Year Ended December 31,
                                   ------------   ------------  -----------   -------------   -----------   -----------------------
                                       1995           1994       1993 (1)         1993           1993           1992       1991
                                   -------------  ------------  -----------   -------------   -----------    ----------  ----------
<S>                                <C>            <C>           <C>           <C>             <C> 
Income Statement Data:
Sales of services and
  products sold (2)                   $351,139       $300,234     $271,677       $252,069      $19,608       $281,320    $259,771
                                      --------       --------      -------       --------      -------       --------    --------
Cost and expenses:
  Cost of services and products 
   sold (2)                            213,073        179,869      169,102        155,623       13,479        178,009     156,807
  Selling, general and 
   administrative (2)                  105,039         91,703       83,500         76,781        6,719         82,837      71,880
  Amortization of publishing rights,
    excess of cost over net assets 
     acquired and 
     other intangibles                  13,425         12,750       12,423         11,551          872         10,463      10,417
  Merger-related restructuring costs 
    (3)                                      -              -        4,808          4,808            -              -           -
  Other (income) expense, net            9,932          8,808        1,770          2,233         (463)          (833)    (14,993)
  Non-recurring Maxwell and
    Merger related charges (4)               -              -            -              -            -          1,356     195,354
                                        ------         ------       ------         ------         -----       --------    -------
  Total costs and expenses             341,469        293,130      271,603        250,996       20,607        271,832     419,465
                                        ------         ------       ------         ------         -----       --------    -------
  Income (loss) before income taxes
    and cumulative effect of change
    in accounting principle           $  9,670        $ 7,104      $    74        $ 1,073       $ (999)        $9,488   $(159,694)
                                        ======         ======       ======         ======         =====       ========    =======
  Cumulative effect of change in
    accounting principle              $      -        $     -      $ 3,172        $     -       $3,172         $    -   $       -
                                        ======         ======       ======         ======         =====       ========    =======

Net income (loss)                     $  2,270        $   909      $(2,018)       $(3,556)      $1,538         $4,041   $(171,947)

Preferred Stock dividends (5)                -              -            -              -            -              -       9,240
                                        ------         ------       ------         ------         -----       --------    -------

Net income (loss) available
  to common shareholders              $  2,270        $   909      $(2,018)       $(3,556)      $1,538         $4,041   $(181,187)
                                        ======         ======       ======         ======         =====       ========    =======

Earnings (loss) per common share:
  Income (loss) before cumulative 
   effect of change in accounting 
    principle                        $    0.23        $  0.09                     $ (0.35)      $(0.09)        $ 0.21       $(9.53)
  Cumulative effect of change in
    accounting principle                     -              -                           -          .17              -             -
                                        ------         ------                      ------         -----       --------      -------

Earnings (loss) per common share     $    0.23        $  0.09                     $ (0.35)      $ 0.08         $ 0.21       $(9.53)
                                        ======         ======                      ======         =====       ========      =======
Cash dividends declared 
  per common share                   $       -        $     -                     $     -       $    -         $ 0.42       $ 0.53
                                        ======         ======                      ======         =====       ========     =======
Average number of common 
 shares (000)                        $  10,033         10,033                      10,031       19,024         19,022       19,014
                                        ======         ======                      ======         =====       ========     =======

BALANCE SHEET DATA (AT YEAR END):
Total assets                         $ 576,930      $ 582,005                    $570,472                    $456,583     $479,096
Long-term debt                       $  67,081      $  78,420                    $105,775                    $      -     $ 25,000
Shareholders' equity                 $ 370,416      $ 367,235                    $364,953                    $326,421     $331,256


OTHER DATA:
  Language lessons given during 
   year (000)                            4,947          4,773        4,588                                      4,870        4,925
  Language centers open at year 
   end                                     323            320          322                                        324          298
  Growth (decline) in same center 
    sales from  year to year (6)           9.7%           9.4%        (6.1)%                                      2.4%        (2.8)%


<PAGE>                            Page 18


(1)Income Statement Data give effect to the combination of the results of the
  Company for the 1993 Pre-Merger and Post-Merger periods.

(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 Translations and certain Language
  Instruction divisions.

(4)In connection with the bankruptcy filing of Maxwell Communication
  Corporation plc ("MCC") (the indirect former parent of the Company), the
  Company wrote-off or provided reserves for promissory notes from MCC and
  certain of MCC's subsidiaries, and provided reserves for other related
  matters.  In 1993, the Company recovered $30.8 million from the sale of such
  notes previously written off, the net proceeds of which were distributed to
  the shareholders as part of the Merger consideration.

(5)The Company's obligation to pay Preferred Stock dividends was indefinitely
  suspended due to payment and other defaults which arose on the promissory
  notes from MCC and its subsidiaries.

(6)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 19

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.

On December 9, 1992, Benesse agreed to acquire, indirectly through merger,
approximately 67% of the Company's common stock.  The Merger was consummated on
February 8, 1993.  After the Merger, public shareholders of the Company hold
approximately 33% of its common stock.

OPERATIONS OVERVIEW

For the period beginning January 1, 1993 and ending December 31, 1995, the
Company's sales grew at a compound annual growth rate of 13.7%.

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

                                                  YEAR ENDED DECEMBER 31,
                                                1995     1994      1993 (1)

     Sales of Services and Products             100.0%   100.0%    100.0%
                                                ------   ------    ------
     Costs of services and products sold (2)     60.7     59.9      62.2
     Selling, general and administrative (3)     29.9     30.5      30.7
     Amortization of publishing rights,
        excess of cost over net assets acquired,
        and other intangibles                     3.8      4.2       4.6
     Interest expense on long-term debt           2.5      3.5       3.3
     Merger-related restructuring costs (4)         -        -       1.8
     Other (income) expense, net                  0.3     (0.5)     (2.6)
                                                ------   ------    ------
          Total costs and expenses               97.2     97.6     100.0
                                                ------   ------    ------
     Income before income taxes
     and cumulative effect of change in
     accounting principle                         2.8%     2.4%      0.0%
                                                ======   ======    ======


(1)   Gives effect to the combination of the results of the Company for the
      combined pre-Merger and post-Merger periods.
(2)   Consists primarily of teachers', translators', and certain administrative
      salaries, as well as cost of materials, rent, maintenance and other
      center operating expenses.
(3)   Consists primarily 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.

<PAGE>                            Page 20

Cost of services and products sold as a percentage of sales decreased from
62.2% in 1993 to 60.7% in 1995, principally as improved ratios for teacher
costs, rent, and certain salary and administrative expenses were partially
offset by higher translator cost percentages.

Selling, general and administrative expenses as a percentage of sales decreased
from 30.7% in 1993 to 29.9% in 1995, principally as the effect of higher
advertising expenditures were more than offset by decreases in other
administrative cost percentages.

The Company's operations are conducted through the following business segments:
Language Instruction, Translation Services, and Publishing.  Language
Instruction sales grew from $223.6 million in 1993 to $270.5 million in 1995, a
compound annual growth rate of 10.0%.  The number of lessons provided by the
Company's language centers were 4.6 million, 4.8 million and 4.9 million in
1993, 1994 and 1995, respectively.  The growth in sales is largely attributable
to the increase in average revenue per lesson ("ARPL") as a result of price
increases and favorable foreign exchange fluctuations.

Over the three year period, the Company opened 25 new language centers and
closed 26. 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)
                               1995         1994     1993 (1)

     Same Center Sales          9.7%        9.4%     (6.1%)

(1)   Gives effect to the combination of the results of the Company for the
      combined pre-Merger and post-Merger periods.

During the period from 1993 to 1995, the Company's Translations segment
expanded principally through continued focus on large customer accounts,
development of new customers, expansion of services to existing customers, and
the success of new services. Translations' sales grew at a compound annual
growth rate of 33.9%, increasing from $35.7 million in 1993 to $64.0 million in
1995.  Translations' operating results continue to benefit from a comprehensive
reorganization plan implemented in 1993, which affects production, sales and
marketing activities.

Publishing segment sales increased from $12.4 million in 1993 to $16.6 million
in 1995, 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.

During the three-year period, the percentage of the Company's annual sales
denominated in currencies other than U.S. dollars ranged from 73.6% in 1993 to
75.5% in 1995.  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:

<PAGE>                            Page 21


                              YEAR ENDED DECEMBER 31,
       PERCENTAGE
     GROWTH (DECLINE)         1995     1994     1993 (2)

     Sales:
        Operations (1)       10.3%      7.9%     (2.4)%
        Exchange              6.7       2.6      (1.0)
                             -----      ----      ----
          Total              17.0%     10.5%     (3.4)%
                             =====     =====     =====


(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 pre-Merger and post-Merger periods.

RESULTS OF OPERATIONS

YEAR ENDED DECEMBER 31, 1995 VS. YEAR ENDED DECEMBER 31, 1994

Sales for the year ended December 31, 1995 were $351.1 million, 17.0% above the
same period in the prior year, reflecting increases in the Language
Instruction, Translations and Publishing segments.

Language Instruction sales for the twelve months ended December 31, 1995 were
$270.5 million, $26.0 million or 10.6% above the same period in 1994, primarily
reflecting increases in  Asia ($5.6 million, or 7.7%), Europe ($14.4 million,
or 16.7%) and Latin America ($3.8 million, or 11.4%).  The improvement in Asian
sales from 1994 resulted primarily from the favorable impact of exchange rate
fluctuations ($6.3 million).  Europe's increase was favorably impacted by
exchange rate fluctuations ($9.8 million) and by operating activity in almost
all countries.  The improvement in Latin American revenues was primarily due to
volume and price increases in Brazil and Colombia, which more than offset the
unfavorable effect of the devaluation of the Mexican peso.

During the twelve-month period ended December 31, 1995, the number of lessons
given was approximately 4.9 million, 3.6% above the same period in the prior
year.  Lesson volume in Asia decreased 1.1% from 1994, unfavorably impacted by
declines in Japan.  Lesson volume in Latin America increased by 7.6% from prior
year, primarily due to increases in Brazil and Colombia.  Lesson volume in
Europe increased by 6.9% over 1994 with decreases in Germany, Switzerland,
Norway, Spain and Sweden being more than offset by increases in all other
countries.

For the twelve months ended December 31, 1995, ARPL was $46.70 as compared to
$43.27 in the comparable prior-year period.  ARPL (excluding Russia) ranged
from a high of approximately $81.62 in Japan to a low of $16.48 in the Slovak
Republic, reflecting effects of foreign exchange rates and differences in the
economic value of the service.  The Company opened five new language centers
during 1995 in Colombia, Israel, Mexico, Poland and Slovenia.

Translations sales were $64.0 million for the twelve-month period ended
December 31, 1995, an increase of $24.0 million, or 60.1%, from the same period
in 1994.  This increase was primarily due to higher volume and, to a lesser
degree, favorable exchange rate fluctuations. Most of this growth occurred in
the United States, Ireland, Germany, Denmark and France.

<PAGE>                            Page 22

Publishing segment sales were $16.6 million for the twelve months ended
December 31, 1995, $0.8 million or 5.4% above 1994 sales, reflecting both
favorable exchange rate fluctuations and positive results in the United States.

Cost of services and products sold and selling, general and administrative
expenses for the twelve months ended December 31, 1995 totalled $318.1 million,
an increase of $46.5 million from the comparable prior year period.  This
increase was due primarily to exchange rate fluctuations and volume increases.
As a percentage of sales, such aggregate expenses were slightly higher compared
to the prior year's period, due in large part to faster growth in the
Translations segment than in the higher margin Language Instruction segment. In
addition, included in 1995 were expenses of $1.9 million, which primarily
related to the Company's worldwide corporate image campaign; these types of
expenses were not incurred in prior years' periods.

Other expense, net for the twelve months ended December 31, 1995 increased by
$3.0 million from the same prior year period, primarily as joint venture-
related income was more than offset by: a) lower foreign exchange gains, b)
higher interest expense on notes payable to an affiliate, and c) losses from
the disposal of fixed assets in 1995 in connection with the consolidation and
relocation of certain Japanese centers for the purpose of reducing overhead
costs.

The Company recorded an income tax expense of $7.4 million, or an effective
rate of 76.5%, during the current period.  This compared to an income tax
expense of $6.2 million in the prior year.  The effective tax rates in both
1995 and 1994 were above the U.S. statutory Federal tax rate primarily as a
result of nondeductible charges related to the amortization of goodwill.

Net income available to common shareholders for the year ended December 31,
1995 was $2.3 million, or $0.23 per common share, compared to net income of
$0.9 million, or $0.09 per common share, in the prior year.  This improvement
of $1.4 million resulted primarily from increased sales, partially offset by
increases in cost of services and products sold, and selling, general and
administrative expenses.

YEAR ENDED DECEMBER 31, 1994 VS. YEAR ENDED DECEMBER 31, 1993

As discussed earlier,  on February 8, 1993, the Company and Benesse consummated
the Merger.  The following selected financial data gives effect to the
combination of the results of the Company for the combined pre-Merger and post-
Merger 1993 periods.

                                  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

<PAGE>                            Page 23

  common shareholders                   $    909        $(2,018)
                                        ========       ========

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

<PAGE>                            Page 24

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
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.

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

<PAGE>                            Page 25

The primary source of the Company's liquidity has historically been the cash
provided by operations.  The Company's business generally 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, 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 $16.6 million, $21.0 million and
$17.4 million for the
years ended December 31, 1995, 1994 and 1993, respectively.  These cash flows
were affected by tax refunds of approximately $1.4 million, $5.6 million and
$5.1 million which were received in 1995, 1994 and 1993, respectively.

Net cash used in investing activities, which totalled $7.9 million, $8.0
million and $11.1 million in 1995, 1994 and 1993, respectively, consisted
primarily of capital expenditures for the opening of new centers, the
refurbishing of existing centers, or the 1995 relocation and consolidation of
certain centers in Japan.  Included in 1994 and 1993 were investments in joint
ventures of $1.3 million and $2.9 million, respectively, primarily for
shutdown-related costs.

Net cash used for financing activities totalled $9.4 million in 1995, compared
with net cash provided of $2.0 million in 1994, and net cash used of $11.6
million in 1993.  In 1993, in connection with the Merger, the Company incurred
certain long-term indebtedness ( the "Acquisition Debt Facilities"), with an
outstanding balance at December 31, 1995 of $77.6 million.  In 1994, the
Company incurred indebtedness to an affiliate (the "Benesse Notes"), with an
outstanding balance at December 31, 1995 of $31.5 million.  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.  Principal and interest
repayment on the Benesse notes are deferred until all obligations under the
Acquisition Debt Facilities are satisfied.

Pursuant to a covenant under the Acquisition Debt Facilities, the Company was
party at December 31, 1995 to five 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, 1995, representing the amount that could be settled
based on estimates obtained from a dealer, was a net liability of approximately
$2.5 million.

The Company was formerly included in the consolidated tax returns of the
affiliated group of which Macmillan Inc. ("Macmillan") was the parent (the
"Macmillan Group") and consequently is severally liable for any Federal tax
liabilities for the Macmillan Group arising prior to December 1989. Pursuant to
certain agreements, Maxwell Communication placed and agreed to maintain cash
and other assets, 

<PAGE>                            Page 26

valued at $39.5 million, in escrow to secure Macmillan's obligation, including 
any such tax liability assessed against the Company.  Management believes that 
such liability, if any, will not result in a material effect on the financial 
condition of the Company.

As of May 31, 1995, the Company entered into a Stock Purchase Agreement to
purchase 627,000  of the Company's common shares (the "Berlitz Shares") from
Maxwell Communication, not later than September 16, 1996, at a price of $9 
per share. The Company's obligation to buy the Berlitz Shares is subject
to the satisfaction of certain conditions.  On March 25, 1996, the Company gave
notice to Maxwell Communication of its intention to consummate the purchase of
the Berlitz Shares on April  4, 1996.

In 1996, the Company received the proceeds of a $6.0 million subordinated
promissory note payable to a U.S. subsidiary of Benesse.  Principal and
interest payments on such note are deferred until after all payment obligations
on the Acquisition Debt Facilities are satisfied.

Effective January 1, 1996, the Company established a Supplemental Executive
Retirement Plan ("SERP") to provide retirement income, retiree medical and
certain other benefits to certain designated executives and their
beneficiaries. The Company intends to fund the SERP through a combination of
funds generated from operations and life insurance policies on the
participants.

As of December 31, 1995, the Company did not have any material commitments for
capital expenditures.  During 1996, the Company anticipates capital
expenditures to be generally consistent with historical requirements, except
for an estimated $2.6 million related to the relocation of its corporate 
headquarters to a new facility in Princeton, New Jersey.  The Company plans
to meet its debt service requirements and future working capital needs 
through funds generated from operations.

INFLATION

Historically, inflation has not had a material effect on the Company's overall
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.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements in this Annual Report on Form 10-K, including information
appearing under the captions "Business", "Legal Proceedings", and "Management's
Discussion and Analysis of Financial Conditions and Results of Operations"
constitute "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995 which became effective in December
1995.  Such forward-looking statements are subject to risks, uncertainties 
and other factors which may cause actual results, levels of activity and 
achievements to differ materially from estimated results, levels of 
activity and achievements expressed or implied by such forward-looking
statements.  Such risks, uncertainties and other factors include, among others:
foreign currency exchange rates; demand for products and services; the effect
of changing economic and political conditions; the level of success and timing
in implementing corporate strategies and new technologies; changes in 
governmental and tax laws and regulations; and the results of tax audits.  
As a result, no assurance can be given as to future results, levels of 
activity and achievements.

<PAGE>                            Page 27

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                                 28

STATEMENT OF MANAGEMENT'S RESPONSIBILITY FOR CONSOLIDATED       29
    FINANCIAL STATEMENTS

CONSOLIDATED FINANCIAL STATEMENTS:

    Consolidated Statements of Operations, years ended
     December 31, 1995 and 1994, period from February 1, 1993
     to December 31, 1993, and the period from January 1, 1993
     to January 31, 1993                                        30

    Consolidated Balance Sheets, December 31, 1995 and 1994     31

    Consolidated Statements of Shareholders' Equity, years ended
     December 31, 1995 and 1994, period from February 1, 1993
     to December 31, 1993, and the period from January 1, 1993
     to January 31, 1993                                        32

    Consolidated Statements of Cash Flows, years ended
     December 31, 1995 and 1994, period from February 1, 1993
     to December 31, 1993, and the period from January 1, 1993
     to January 31, 1993                                        33

    Notes to Consolidated Financial Statements                  34

FINANCIAL STATEMENT SCHEDULES:

     Schedule II.  Valuation and Qualifying Accounts            54

     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 28


                    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, 1995 and 1994 and
the related consolidated statements of operations, shareholders' equity, and
cash flows for the years ended December 31, 1995 and 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, 1995, 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, 1995 and 1994 and the results of their
operations and their cash flows for the years ended December 31, 1995 and
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, 1995, 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 7 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 LLP
New York, New York
February 26, 1996

<PAGE>                            Page 29

               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
Executive Vice President and Chief Financial Officer


<PAGE>                            Page 30

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


</TABLE>
<TABLE>
<CAPTION>
                                                           POST-MERGER                       PRE-MERGER
                                             --------------------------------------------   -------------
<S>                                         <C>              <C>           <C>              <C>  
                                                                           Period from       Period from
                                                                            February 1,      January 1,
                                               Year Ended     Year Ended      1993 to         1993 to
                                              December 31,   December 31,   December 31,    January 31,
                                                  1995           1994           1993           1993
                                              -------------  -------------  -------------   ------------
Sales of services and products                  $351,139        $300,234       $252,069       $19,608
                                                --------        --------       --------       -------
Costs and expenses:
  Cost of services and products sold             213,073         179,869        155,623        13,479
  Selling, general and administrative            105,039          91,703         76,781         6,719
  Amortization of publishing rights, excess
     of cost over net assets acquired, and
     other intangibles                            13,425          12,750         11,551           872
  Interest expense on long-term debt               8,658          10,559          8,965            89
  Merger-related restructuring costs                   -               -          4,808             -
  Other (income) expense, net                      1,274          (1,751)        (6,732)         (552)
                                                --------        --------       --------       -------
     Total costs and expenses                    341,469         293,130        250,996        20,607
                                                --------        --------       --------       -------
Income (loss) before income taxes and
  cumulative effect of change in accounting
  principle                                        9,670           7,104          1,073          (999)

Income tax expense                                 7,400           6,195          4,629           635
                                                --------        --------       --------       -------

Income (loss) before cumulative effect of
  change in accounting principle                   2,270             909         (3,556)       (1,634)

Cumulative effect of change in
  accounting principle                                 -               -              -         3,172
                                                --------        --------       --------       -------
Income (loss) available to common
  shareholders                                 $   2,270         $   909        $(3,556)       $1,538
                                                ========        ========       ========       =======

Earnings (loss) per common share:
 Income (loss) before cumulative
  effect of change in accounting principle     $    0.23         $  0.09        $ (0.35)      $ (0.09)
 Cumulative effect of change in
  accounting principle                                 -               -              -          0.17
                                                --------        --------       --------       -------
Earnings (loss) per common share               $    0.23         $  0.09        $ (0.35)      $  0.08
                                                ========        ========       ========       =======
Average number of common shares (000)             10,033          10,033         10,031        19,024
                                                ========        ========       ========       =======

</TABLE>

See accompanying notes to the consolidated financial statements.

<PAGE>                            Page 31

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




                                                       DECEMBER 31,
                                              -----------------------------
                                                 1995              1994
                                              ---------        ------------ 

ASSETS
Current assets:
Cash and temporary investments                 $25,402        $    26,165
Accounts receivable, less allowance 
 for doubtful accounts
 of $1,468 and $1,912                           34,825             25,981
Unbilled receivables                             2,744              1,304
Inventories                                      9,343              8,973
Prepaid expenses and other current assets        6,856              4,907
                                                ------             ------
 Total current assets                           79,170             67,330
Property and equipment, net                     25,626             25,885
Publishing rights, net of accumulated
 amortization of $2,524 and $1,665              19,114             20,048
Excess of cost over net assets acquired 
 and other intangibles, net
 of accumulated amortization of 
 $35,114 and $22,675                           439,407            453,712
Other assets                                    13,613             15,030
                                                ------             ------
 Total assets                                 $576,930           $582,005
                                                ======             ======

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-term debt              $11,371        $     9,325
Accounts payable                                 7,481              6,999
Deferred revenues                               35,608             35,994
Payrolls and commissions                        10,846             10,785
Income taxes payable                             2,251              1,356
Accrued expenses and other current 
 liabilities                                    11,523             10,219
                                                ------             ------
 Total current liabilities                      79,080             74,678

Long-term debt                                  67,081             78,420
Notes payable to affiliates                     31,534             30,424
Deferred taxes and other liabilities            21,290             24,871
Minority interest                                7,529              6,377
                                                ------             ------
 Total liabilities                             206,514            214,770
                                                ------             ------

Shareholders' Equity:
Common stock
 $.10 par value - 40,000,000 shares 
  authorized; 10,033,013 and 10,032,935 
  shares outstanding in 1995 and
  in 1994, respectively                          1,003              1,003
Additional paid - in capital                   368,658            368,658
Accumulated deficit                              (377)             (2,647)
Cumulative translation adjustment                1,132                221
                                                ------             ------
 Total shareholders' equity                    370,416            367,235
                                                ------             ------
 Total liabilities and shareholders' equity   $576,930           $582,005
                                              ========           ========

See accompanying notes to the consolidated financial statements.


<PAGE>                            Page 32

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


<TABLE>
<CAPTION>
                                         REDEEMABLE                  ADDITIONAL                      CUMULATIVE          TOTAL
                                         PREFERRED        COMMON      PAID-IN        ACCUMULATED     TRANSLATION      SHAREHOLDERS'
                                           STOCK          STOCK       CAPITAL          DEFICIT        ADJUSTMENT         EQUITY

<S>                                     <C>           <C>          <C>             <C>              <C>           <C>
Balance at January 1, 1993                $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

Net income                                                                               2,270                            2,270
Translation adjustment                                                                                      911             911
                                           -------        ------      --------         --------            ---          -------
Balance at December 31, 1995                 $   -         $1,003     $368,658        $   (377)         $ 1,132        $370,416
                                           =======        ======      ========         ========            ===          =======

</TABLE>
See accompanying notes to the consolidated financial statements.


<PAGE>                            Page 33


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

<TABLE>
<CAPTION>
                                                                                                    POST-MERGER        PRE-MERGER
                                                           -------------------------------------------------------   --------------
                                                                                                     Period from      Period from
                                                             Year ended           Year ended     February 1, 1993   January 1, 1993
                                                             December 31,        December 31,      to December 31,   to January 31,
                                                                  1995               1994              1993              1993
                                                           --------------       --------------   -----------------  ---------------
CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                          <C>                <C>                 <C>              <C>
Net income (loss)                                               $   2,270         $      909          $  (3,556)       $    1,538
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                                                     7,099              6,423              5,504               504
   Amortization of publishing rights, excess of cost over
      net assets acquired, and other intangibles                   13,425             12,750             11,551               872
   Amortization of unearned compensation                                -                  -                  -                20
   Minority interest in income (loss) of subsidiary                 1,106                738             (3,692)             (168)
   Equity in (gains) losses of joint ventures                         (13)                15              1,442                 -
   Deferred income taxes                                           (1,405)             1,737              1,108               265
   Provision for bad debts                                            349                442              1,084                32
   Foreign exchange (gains) losses, net                               (20)            (1,707)             1,278                38
   Merger-related valuation adjustments                                 -                  -                553                 -
   Maxwell related recoveries                                           -                  -                312                 -
   Changes in operating assets and liabilities:
     (Increase) decrease in accounts receivable                   (10,504)            (4,242)            (2,309)            2,069
     (Increase) decrease in inventories                              (154)             2,321             (1,853)               62
     (Increase) decrease in prepaid expenses and other 
       assets                                                        (634)            (3,207)             5,816              (504)
     Increase (decrease) in deferred revenues                        (650)               419               (570)             (771)
     Increase (decrease) in accounts payable and
       other current liabilities                                    1,125             (4,002)            (6,975)            8,462
     Increase in due to affiliates                                  1,416                384                  -                 -
     Increase (decrease) in income taxes payable                    3,893               (868)              (675)              585
     Increase (decrease) in other liabilities                        (752)             8,913              3,650              (198)
                                                                   ------             ------             ------            -------
   Net cash provided by operating activities                       16,551             21,025              7,744             9,634
                                                                   ------             ------             ------            -------

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures                                               (8,035)            (5,892)            (7,689)             (560)
Acquisitions of businesses                                            (15)              (894)                 -                 -
Refunds from (investments in) joint ventures                          177             (1,259)            (2,838)              (37)
                                                                   ------             ------             ------            -------
   Net cash used in investing activities                           (7,873)            (8,045)           (10,527)             (597)
                                                                   ------             ------             ------            -------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt                                -                  -            115,000                 -
Proceeds of notes payable to affiliates                                 -             30,145                  -                 -
Repayment of long-term debt                                        (9,325)           (24,935)           (28,700)                -
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)                -
Payment of deferred financing costs                                  (107)              (232)            (6,623)                -
Other net financing activities                                          -                  -                  -                99
                                                                   ------             ------             ------            -------
   Net cash provided by (used in) financing activities             (9,432)             1,978            (11,661)               99
                                                                   ------             ------             ------            -------

Effect of exchange rate changes
   on cash and temporary investments                                   (9)              (531)            (1,931)             (204)
                                                                   ------             ------             ------            -------
Net increase (decrease) in cash and
   temporary investments                                             (763)            14,427            (16,375)            8,932

Cash and temporary investments at beginning of period              26,165             11,738             28,113            19,181
                                                                   ------             ------             ------            -------

Cash and temporary investments at end of period                   $25,402            $26,165            $11,738           $28,113
                                                                   ======             ======             ======            =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash payments for:
     Interest                                                   $   7,736          $   8,988          $   8,329          $    109
                                                                   ======             ======             ======            =======
     Income taxes                                               $   6,556          $   6,070          $   4,576          $    192
                                                                   ======             ======             ======            =======
   Cash refunds of income taxes                                 $   1,371          $   5,584          $   5,136          $      -
                                                                   ======             ======             ======            =======
   Noncash investing activities:
     Accounts payable for capital expenditures in Japan         $     456          $       -          $       -          $      -
                                                                   ======             ======             ======            =======
</TABLE>

See accompanying notes to the consolidated financial statements.

<PAGE>                            Page 34


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
       (DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


1.   NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     a)   Nature of Operations -  Berlitz International, Inc. (the "Company")
          is a New York corporation organized in 1989.  Its operations are
          conducted on a worldwide basis through three business segments:
          Language Instruction, Translation Services and Publishing.  Over  75%
          of its 1995 revenues are denominated in currencies other than the
          U.S. dollar.

     b)   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.

     c)   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) expense, 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.

     d)   Translation Services contracts and unbilled receivables - Translation
          Services contracts are accounted for under the percentage of
          completion method of accounting, whereby sales and costs are
          recognized as work on contracts progress.  Changes in estimates for
          sales, costs and profits are recognized in the period in which they
          are determinable.  Unbilled receivables represent the difference
          between revenue recognized for financial reporting purposes and
          amounts contractually permitted to be billed to customers.  Unbilled
          amounts will be invoiced in subsequent periods upon reaching certain
          milestones.

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

     f)   Deferred Financing Costs - Direct costs relating to the indebtedness
          incurred in connection with the Merger (hereinafter defined) and the
          Benesse (hereinafter defined) borrowings (see Notes 8 and 11) have
          been capitalized and are being amortized by the interest method over
          the terms of the related debt.

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

<PAGE>                            Page 35

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

     i)   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.

     j)   Deferred Revenues - Deferred revenues primarily arise from the
          prepayment of fees for classroom instruction and are recognized as
          income as lessons are given.  The Company recognizes in income
          deferred revenues for lessons paid for and not expected to be taken
          based upon historical experience by country.

     k)   Income Taxes - The Company has 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.

     l)   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.

     m)   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) expense, net" in the Consolidated Statements of Operations.
          The Company's investment in these joint ventures included credit
          balances of $896, classified as other current liabilities on the
          Consolidated Balance Sheet at December 31, 1994, representing the
          Company's obligation in excess of amounts invested with respect to
          these joint ventures.

     n)   Financial Instruments - The Company has 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.

<PAGE>                            Page 36

          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.

     o)   Use of Estimates - The preparation of financial statements in
          conformity with generally accepted accounting principles requires
          management to make estimates and assumptions that affect the reported
          amounts of assets and liabilities and disclosure of contingent assets
          and liabilities at the date of the financial statements and the
          reported amounts of revenues and expenses during the reporting
          period.  Actual results could differ from those estimates.

     p)   Reclassifications - Certain reclassifications have been made in prior
          years' financial statements and notes to conform with the 1995
          presentation.


2.   MERGER TRANSACTION

     MERGER AGREEMENT

     On December 9, 1992, Benesse Corporation (formerly Fukutake Publishing
     Co., Ltd.) ("Benesse")  agreed to acquire, through a merger of the Company
     with an indirect wholly-owned U.S. subsidiary of Benesse (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: (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")  and certain 10-
     year promissory notes due from affiliates (collectively the "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.  Subsequent to the Merger,
     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, which
     resulted in a step-up in value of the Company's assets based upon the
     purchase price paid for the outstanding common stock.  A summary of the
     purchase price allocation follows:

         Benesse purchase price (including a portion of
               long-term debt; See Note 8)                          $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
                                                                    --------
         Excess of cost over net assets acquired                    $134,723
                                                                    ========

<PAGE>                            Page 37


      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, 1995.

4.   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 (Japan), Inc.,
     to Benesse for $27,132 and deferred the pre-tax gain of $15,021 because,
     under the terms of the agreement, Benesse 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.  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.

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

5.   PROPERTY AND EQUIPMENT, NET

                                                             DECEMBER 31,
                                                       ------------------------
                                                         1995           1994
                                                       --------       ---------
     Building and leasehold improvements               $17,749         $16,705
     Furniture, fixtures and equipment                  19,766          16,541
     Land                                                1,403           1,350
                                                       -------         --------
                                                        38,918          34,596

     Less: accumulated depreciation
             and amortization                           13,292           8,711
                                                       -------         -------
          Total                                        $25,626         $25,885
                                                       =======         =======

<PAGE>                            Page 38

6.   OTHER (INCOME) EXPENSE, NET



<TABLE>
<CAPTION>
                                                                                  POST-MERGER    PRE-MERGER
                                                  -------------------------------------------    ---------------
                                                                                  Period from    Period from
                                                   Year Ended     Year Ended   February 1, 1993  January 1, 1993
                                                   December 31,   December 31,  to December 31,  to January 31,
                                                        1995           1994          1993           1993
                                                  -------------   ------------  ---------------  ----------------
<S>                                                 <C>           <C>            <C>              <C>
   Gain on sale of interest in subsidiary             $     -       $      -       $  (4,924)       $     -
   Interest income on temporary investments            (1,278)        (1,692)         (2,187)          (143)
   Foreign exchange (gains) losses, net                   (20)        (1,707)          1,278             38
   Equity in (gains) losses of joint ventures             (13)            15           1,442              -
   Joint venture-related income                        (1,299)             -               -              -
   Interest (income from) expense to affiliates         1,437            384               -            (99)
   Minority interest in earnings (losses) of 
     subsidiary                                         1,106            738          (3,692)          (168)
   Losses(gains) on disposal of fixed assets              622            136              91           (149)
   Publishing rights valuation adjustment                                  -             553              -
   Other, net                                             719            375             707            (31)
                                                       ------     ----------       ---------     ----------
       Total other (income) expense, net               $1,274     $   (1,751)      $  (6,732)    $     (552)
                                                       ======     ==========       =========     ==========


</TABLE>
7.   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 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.

     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.

<PAGE>                            Page 39

     The components of the deferred tax liability at December 31, 1995 and 1994
     were as follows:

                                              1995     1994

          Deferred tax assets:
             Inventory                      $ 896    $   212
             Joint ventures                     -        103
             Deferred revenue               1,107        871
             Unrealized hedging losses      1,272      1,129
             Accrued expenses               3,689      3,848
             Net operating losses          18,828     23,681
                                           ------     ------
               Total deferred tax assets   25,792     29,844
                                           ------     ------

          Deferred tax liabilities:
             Joint ventures                  (408)       -
             Property and equipment 
              depreciation                   (226)      (101)
             Unrealized hedging gains        (410)      (354)
             Publishing rights  
              amortization                 (8,052)    (7,979)
             Other intangibles 
              amortization                      -     (3,313)
                                           ------     ------
                Total deferred tax 
                 liabilities               (9,096)   (11,747)
                                           ------     ------

          Net deferred tax assets          16,696     18,097
            Valuation allowance           (18,874)   (22,585)
                                           ------     ------
          Net deferred tax liability      $(2,178)   $(4,488)
                                           ======     ======

     As a result of the Merger, $5,050 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 40

     The Company's effective tax rate for 1995 was 76.5%, compared to 87.2% in
     1994, and 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, 1995:
   Current                                    $     272     $    8,062     $     471     $    8,805
   Deferred                                      (1,180)           116          (341)        (1,405)
                                              ---------     ----------     ---------     ----------
   Total                                      $    (908)    $    8,178     $     130     $    7,400
                                              =========     ==========     =========     ==========

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


</TABLE>

*  Pre-tax income from foreign operations of the Company was $20,232, $13,541,
   and $6,864 for the twelve months ended December 31, 1995, 1994 and 1993,
   respectively.


<PAGE>                            Page 41

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


<TABLE>
<CAPTION>
                                                                          POST-MERGER        PRE-MERGER
                                              --------------------------------------------   ---------------
                                                                          Period from          Period from
                                              Year Ended    Year Ended   February 1, 1993    January 1, 1993
                                              December 31,  December 31,  to December 31,    to January 31,
                                                  1995          1994           1993            1993
                                              ------------   ------------ ----------------   ---------------
<S>                                        <C>               <C>            <C>              <C>
Deferred gain on sale of 20% of Japanese
  subsidiary                                     $   -         $   -          $  (1,384)       $     -
Accrued liabilities                                (76)        2,430             (1,497)          (267)
Foreign exchange                                   410             -               (353)           (21)
Benefit of net operating loss                     (228)       (2,646)             4,492            408
Amortization of intangibles                     (1,536)        2,027               (164)           143
Other, net                                          25           (74)                14              2
                                              ---------     ----------         ---------     ----------
   Total                                     $  (1,405)       $1,737          $   1,108        $   265
                                              =========     ==========         =========     ==========

</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    Year Ended   February 1, 1993    January 1, 1993
                                              December 31,  December 31,  to December 31,    to January 31,
                                                  1995          1994           1993               1993
                                              ------------   ------------ ----------------   ---------------
<S>                                           <C>            <C>          <C>                <C>
U.S. statutory Federal tax rate                  35.0%          35.0%           35.0%         (35.0)%
Foreign income taxes, net of Federal
  income tax benefits                             3.3          (28.0)          (73.9)          (8.2)
U.S. state and local income taxes,
  net of Federal income taxes                     3.0            6.0             4.4            1.5
Net domestic and foreign losses                   3.9           14.1           107.6           58.5
20% sale of Japanese subsidiary                     -              -           (97.1)             -
Amortization and writeoff of intangibles         30.5           58.6           372.7           30.3
Other, net                                        0.8            1.5            82.7           16.5
                                              ---------     ----------     ---------     ----------
      Total                                      76.5%          87.2%          431.4%          63.6%
                                              =========     ==========     =========     ==========


</TABLE>

     For tax return purposes, at December 31, 1995  the Company has a U.S.
     Federal net operating loss carryforward of approximately $18,133.  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, 1995, accumulated earnings of foreign subsidiaries of
     approximately $48,510 are intended to be permanently reinvested outside
     the U.S. and no tax has been provided for the remittance of these
     earnings. However, it is estimated that foreign withholding taxes of
     approximately $2,581 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 42

8.   LONG-TERM DEBT

     Long-Term Debt consists of the following:
                                               DECEMBER 31,
                                         ---------------------
                                            1995        1994
                                         ----------  ---------
          Term Loan                      $21,550     $30,775
          Senior Notes                    56,000      56,000
          Other                              902         970
                                         ----------  ---------
             Total debt                   78,452      87,745
          Less current maturities         11,371       9,325
                                         ----------  ---------
             Long-term debt             $ 67,081    $ 78,420
                                          =========  =========

     Annual maturities of long-term debt outstanding as of December 31, 1995
     are as follows:  1996, $11,371; 1997, $10,875; 1998, $206; 1999, $14,000;
     2000, $14,000; thereafter, $28,000.

     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 the Company's common stock indirectly owned by Benesse,
     (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 until final maturity on September 30, 1997.  The Senior Notes
     amortize in equal annual installments on December 31 in each of the years
     1999 through 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.  No
     such mandatory prepayments have occurred.

     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.   The average interest rate on the
     Term Loan during 1995 was approximately 8.2%.  The Senior Notes bear
     interest at 9.79%.

     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 

<PAGE>                            Page 43

     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 maintain 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, 1995, 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.

9.   COMMITMENTS AND CONTINGENCIES

     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 $25,443,
     $24,816, $21,225 and $1,849, for the years ended December 31, 1995 and
     1994, the period February 1, 1993 to December 31, 1993, and the period
     January 1, 1993 to January 31, 1993, 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, 1995 are as
     follows:  1996 - $8,336; 1997 - $6,936; 1998 - $5,936; 1999 - $4,749; 2000
     - $3,700, and an aggregate of $18,525 thereafter.

     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.

     MACMILLAN GROUP CONSOLIDATED TAX RETURNS

     The Company was formerly included in the consolidated Federal tax returns
     of the affiliated group of which Macmillan, Inc. ("Macmillan") was the
     parent (the "Macmillan Group") and consequently is severally liable for
     any Federal tax liabilities for the Macmillan Group arising prior to
     December 1989.  Pursuant to certain agreements, Maxwell Communication, the
     parent company of Macmillan, placed and agreed to maintain cash and other
     assets valued at $39,500 (including, at December 31, 1995, 627,000 shares
     of the Company's common stock) in escrow 

<PAGE>                            Page 44

     to secure Macmillan's obligation.  Management believes that such liability,
     if any, will not result in a material effect on the financial condition of
     the Company.

10.  FINANCIAL INSTRUMENTS AND RELATED DISCLOSURES

     a)  Currency coupon swap agreements

     Pursuant to a covenant under the Acquisition Debt Facilities, the Company
     maintains 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 to periodically exchange foreign currency denominated interest
     payments for U.S. dollar-denominated interest receipts.  Credit loss from
     counterparty nonperformance is not anticipated.

     The periodic interest exchanges for agreements existing during 1995 were
     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
            -----------------------       -------------      -----------------------    ----------------
FIXED RATE
AGREEMENTS:

<S>                                      <C>                   <C>                        <C> 
            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 are excluded
     from the Company's Consolidated Statements of Operations, and included,
     net of deferred taxes, in the cumulative translation adjustment of
     shareholders' equity.

     In July 1995, the Company settled in full the Japanese yen floating rate
     currency coupon swap agreement listed above.  Net cash proceeds on
     settlement were $695.

     During the second half of 1995, the German mark coupon swap agreement
     became ineffective as a hedge of the Company's net investment in its
     German subsidiaries, and consequently the Company recognized a foreign
     exchange gain of $1,151 in its Consolidated Statement of Operations within
     "Other (income) expense, net".  On January 23, 1996, the Company exchanged
     this swap for a fixed interest rate coupon-only currency swap of equal
     fair value.  The Company will recognize a gain of approximately $400
     during the first quarter of 1996, 

<PAGE>                            Page 46

     representing the change in fair value of the original swap from 
     December 31, 1995 to the date of the exchange.

     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 1995 and 1994, balances in
     these accounts averaged 27% and 26% 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 8% and 10% of the Company's total
     accounts receivable balance before allowances at December 31, 1995 and
     1994, respectively.

     c) Fair values of financial instruments

     The carrying amounts and estimated fair values of the Company's financial
     instruments at December 31, 1995 and 1994 were as follows:

                                             1995                   1994
                                      -------------------  --------------------
                                      CARRYING ESTIMATED   CARRYING   ESTIMATED
                                       AMOUNT  FAIR VALUE   AMOUNT   FAIR VALUE
                                      -------  ----------   ------   ----------
Assets:
 Cash and temporary investments       $25,402    $25,402   $ 26,165    $26,165
 Currency coupon swap agreements            -          -      1,011      1,011

Liabilities:
 Long-term debt, including
   current maturities                  78,452     84,419     87,745     88,661
 Notes payable to affiliates           31,534     25,292     30,424     19,538
 Currency coupon swap agreements        2,464      2,464      3,226      3,226


     For cash and temporary investments and short-term borrowings, the carrying
     amount 

<PAGE>                            Page 46

     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
     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.

11.  RELATED PARTY TRANSACTIONS

     In September 1994, the Company borrowed $20,000 from a U.S. subsidiary of
     Benesse, 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
     Benesse as evidenced by an interest-free subordinated promissory note (the
     "Japan Note").  A portion of the proceeds of these notes (collectively the
     "Benesse Notes") were used to settle certain obligations under the
     Acquisition Debt Facilities.

     The Benesse 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 Benesse 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 Benesse 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 Benesse,
     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 consisted of printed study materials,
     video cassettes and audio cassettes, which were used as the basis of a
     correspondence course.  Under this contract, Benesse 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 and $1,800 during 1994 and
     1993, respectively.  In addition, the Company received the coordination
     fee and other project-related reimbursements of  

<PAGE>                            Page 47

     approximately $250 in 1994, and the development fee of approximately 
     $420 in 1993.

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

     The Company and Benesse participated in certain other joint business
     arrangements in the ordinary course of business, none of which had a
     material effect on the financial statements.

     Management believes that the Company has entered into all such agreements
     on terms no less favorable than it would have received in arms-length
     transactions with independent third parties.  Each of the transactions
     with Benesse entered into after the Merger was approved by the
     Disinterested Directors Committee.

12.  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, 1993            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                 -               -
                              ==========

      There were no stock option grants, exercises or cancellations during 1995
      or 1994, and no options are outstanding at December 31, 1995.

     At January 1, 1993, 68,500 restricted shares to key employees were
     outstanding under the Plan.  The resale restrictions on these shares,
     granted prior to 1993, 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 1993, prior to the Merger, 2,000 shares were sold.

<PAGE>                            Page 48

     All outstanding options and restricted shares as of February 8, 1993 were
     liquidated in connection with the Merger.  There were no grants of
     restricted stock subsequent to the Merger and there are no restricted
     shares outstanding at December 31, 1995.

     At December 31, 1995, 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, 1995.

     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 $1,328 was paid for 1995 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 a portion 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 $1,800.

     The Company also had a consulting agreement with its former Chief
     Operating Officer which provided, subject to certain conditions, for
     payments totalling $220 over the two-year period ended August 31, 1995.

13.  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.

<PAGE>                            Page 49

     In addition, certain foreign operations have other defined contribution
     benefit plans. Total expense with respect to all benefit plans was $1,704,
     $1,445, $1,417, and $121, for the years ended December 31, 1995 and 1994,
     the period from February 1, 1993 to December 31, 1993, and the period from
     January 1, 1993 to January 31, 1993, respectively.

     Through December 31, 1995, the Company did not provide health care or
     insurance coverage or other post-retirement benefits other than pensions
     to retirees; therefore adoption of SFAS No. 106, "Employers' Accounting
     for Postretirement Benefits Other Than Pensions" has no effect on the
     Company's consolidated financial statements.

14.  SUBSEQUENT EVENTS

     a) Stock Purchase Transaction

     As of May 31, 1995, the Company entered into a Stock Purchase Agreement to
     buy 627,000 shares of the Company's common stock (the "Berlitz Shares")
     from Maxwell Communication not later than September 16, 1996, at a
     price of $9 per share.  The Company's obligation to buy these shares 
     is subject to the satisfaction of certain conditions.  On March 25,
     1996, the Company gave notice to Maxwell Communication of its intention to
     consummate the purchase of the Berlitz Shares on April 4, 1996.  The
     Berlitz Shares will be placed into treasury and reserved for future use.

     b) Related Party Transaction

     In March 1996, the Company received the proceeds of a $6,000 subordinated
     promissory note payable to a U.S. subsidiary of Benesse (the "FHAI Note").
     The FHAI Note bears interest at a rate of the six month LIBOR plus 1% per
     annum, adjusted semi-annually, and matures 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 FHAI 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 FHAI
     Note is subordinate in rights of payment to debt under the Acquisition
     Debt Facilities, including the financial hedging instruments, and it
     contains certain covenants, including prohibitions on the incurrence of
     other debt, liens, loans, merger or consolidations and amendments to the
     Acquisition Debt Facilities without consent.  The FHAI Note ranks PARI
     PASSU with the Benesse Notes.

     c) Supplemental Executive Retirement Plan

     Effective January 1, 1996, the Company established a Supplemental
     Executive Retirement Plan ("SERP") to provide retirement income/disability
     benefits, retiree medical benefits and death benefits to certain
     designated executives and their designated beneficiaries.  The benefits
     will be available to any participant who retires at age 60 or above, with
     at least 5 years of service with the Company.  The retirement
     income/disability benefits will be based on up to 30% of an average
     monthly salary (calculated on the  base salary and short-term bonuses paid
     over the last 36 months of employment) and will be paid to the participant
     for life, with 50% of such benefit paid to a designated beneficiary for
     life upon the participant's death.  The Company will also 

<PAGE>                            Page 50

     provide each participant and their beneficiary with medical coverage for 
     both of their lives.

15.  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.

     For 1995 and 1993, general corporate identifiable assets are principally
     property and equipment.  General corporate identifiable assets for 1994
     include $1,011 of currency coupon swap agreements, with the balance
     principally consisting of 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 51

<TABLE>
<CAPTION>
                                                                    POST-MERGER         PRE-MERGER
                                    -----------------------------------------------   ---------------
                                                                    Period from        Period from
                                       Year Ended    Year Ended   February 1, 1993    January 1, 1993
                                     December 31,   December 31,  to December 31,to     January 31,
BUSINESS SEGMENTS                         1995           1994           1993               1993
- -------------------------------     -------------   ------------  ------------------   --------------
<S>                                 <C>            <C>            <C>                 <C>

Sales of services and products:
  Language Instruction                 $ 270,524     $  244,502     $  207,692          $  15,875
  Translation Services                    64,036         39,997         32,720              2,971
  Publishing                              16,579         15,735         11,657                762
                                       ---------     ----------     ----------          ---------
    Total                              $ 351,139     $  300,234     $  252,069          $  19,608
                                       =========     ==========     ==========          =========

Operating profit (loss):
  Language Instruction                 $  24,286     $   20,434     $   11,471          $    (893)
  Translation Services                     3,836          1,731            726                219
  Publishing                               1,235            524           (255)              (240)
                                       ---------     ----------     ----------          ---------
    Total operating segments              29,357         22,689         11,942               (914)
  General corporate expenses              (9,755)        (6,777)        (8,636)              (548)
                                       ---------     ----------     ----------          ---------
    Total                              $  19,602     $   15,912     $    3,306          $  (1,462)
                                       =========     ==========     ==========          =========

Capital expenditures:
  Language Instruction                 $   5,188     $    3,508     $    4,600          $     481
  Translation Services                     1,659            648            709                 26
  Publishing                                 853          1,349          1,700                 48
                                       ---------     ----------     ----------          ---------
    Total operating segments               7,700          5,505          7,009                555
  General corporate                          335            387            680                  5
                                       ---------     ----------     ----------          ---------
    Total                              $   8,035     $    5,892     $    7,689          $     560
                                       =========     ==========     ==========          =========


Depreciation and amortization:
  Language Instruction                 $  15,933     $   15,339     $   13,684          $   1,127
  Translation Services                     2,826          2,180          1,901                 80
  Publishing                               1,551          1,371          1,161                146
                                       ---------     ----------     ----------          ---------
    Total operating segments              20,310         18,890         16,746              1,353
  General corporate                          214            283            309                 23
                                       ---------     ----------     ----------          ---------
    Total                              $  20,524     $   19,173     $   17,055          $   1,376
                                       =========     ==========     ==========          =========
</TABLE>


                                                DECEMBER 31,
                                ----------------------------------------
                                     1995          1994          1993
                                ------------   -----------   -----------
Identifiable assets:
  Language Instruction           $ 477,300     $ 490,462     $ 485,333
  Translation Services              76,368        65,925        59,654
  Publishing                        22,717        24,037        24,693
                                 ---------     -----------   -----------
    Total operating segments       576,385       580,424       569,680
  General corporate                    545         1,581           792
                                 ---------     ---------     ----------
    Total                        $ 576,930     $ 582,005     $ 570,472
                                 =========     =========     ==========


<PAGE>                            Page 52

<TABLE>
<CAPTION>

                                                                    POST-MERGER         PRE-MERGER
                                    -----------------------------------------------   ---------------
                                                                    Period from        Period from
                                       Year Ended    Year Ended   February 1, 1993    January 1, 1993
                                     December 31,   December 31,  to December 31,to     January 31,
GEOGRAPHIC AREAS                          1995           1994           1993               1993
- -------------------------------     -------------   ------------  ------------------   --------------
<S>                                 <C>            <C>            <C>                 <C>

Sales of services and products:
  North America                        $  92,821     $   79,984     $   71,001          $   5,436
  Europe                                 139,198        111,791         95,125              8,411
  Asia                                    81,652         74,915         58,853              4,167
  Latin America                           37,468         33,544         27,090              1,594
                                       ---------     ----------     ----------          ---------
    Total                              $ 351,139     $  300,234     $  252,069          $  19,608
                                       =========     ==========     ==========          =========

Operating profit (loss):
  North America                        $  13,526     $   11,349     $   10,389          $     243
  Europe                                   7,651          2,950            (87)              (357)
  Asia                                     4,507          4,627         (1,864)              (814)
  Latin America                            6,976          6,170          4,371                 93
  Business segment corporate 
     expenses                             (3,303)        (2,407)          (867)               (79)
                                       ---------     ----------     ----------          ---------
    Total operating segments              29,357         22,689         11,942               (914)
  General corporate expenses              (9,755)        (6,777)        (8,636)              (548)
                                       ---------     ----------     ----------          ---------
    Total                              $  19,602     $   15,912     $    3,306          $  (1,462)
                                       =========     ==========     ==========          =========


</TABLE>

Amortization of publishing rights, excess of cost over net assets acquired and
other intangibles, included in operating profit (loss) in the years ended
December 31, 1995 and 1994, the period from February 1, 1993 to December 31,
1993, and  the period from January 1, 1993 to January 31, 1993 amounted to
$9,333, $9,216, $8,449 and $204 for North America; $1,895, $1,405, $1,191 and
$291 for Europe; $1,762, $1,575, $1,336 and $308 for Asia and $435, $554, $575
and $69 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 years ended December 31, 1995 and 1994 and the period from February 1, 1993
to December 31, 1993, amounted to $6,072, $6,072 and $5,564 for North America;
$(2,913), $(2,913) and $(2,669) for Europe; $(2,189), $(2,189) and $(2,006) for
Asia and $(970), $(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 Asia; $50 for Latin America,
and $720 for General corporate expenses.  No Merger-related restructuring costs
were incurred in 1995, 1994 or in the Pre-Merger period.


                                             DECEMBER 31,
                                 --------------------------------------
                                    1995          1994          1993
                                 ----------   -----------    ----------

Identifiable assets:
  North America                  $ 378,243     $ 382,203     $ 383,444
  Europe                            95,680        89,375        80,120
  Asia                              78,073        83,353        75,984
  Latin America                     24,934        27,074        30,924
                                 ---------     ---------     ---------
    Total                        $ 576,930     $ 582,005     $ 570,472
                                 =========     =========     =========


<PAGE>                            Page 53


16.  QUARTERLY FINANCIAL DATA (UNAUDITED)



<TABLE>
<CAPTION>
                                                   THREE MONTHS ENDED
                                   ------------------------------------------
                                   MARCH 31    JUNE 30    SEPT 30     DEC 31     YEAR
                                  ---------  ---------  ---------- ---------- --------
S>                               <C>        <C>        <C>        <C>        <C> 
1995:
Sales of services and products    $ 80,406   $ 89,674   $ 91,410   $ 89,649   $351,139
Operating profit                     2,623      4,632      6,400      5,947     19,602
Income before income taxes           1,826      1,276      3,067      3,501      9,670
Income (loss) available to
  common shareholders                 (587)        78      1,118      1,661      2,270
Earnings (loss) per common share  $  (0.06)  $   0.01   $   0.11   $   0.17   $   0.23
                                  ========   ========   ========   ========   ========
</TABLE>
<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       (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>

<PAGE>                            Page 54

                           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, 1995          $   1,912  $     349     $   (814)     $     21  $   1,468
                                      =========  =========     =========     ========  =========
 
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
                                      =========  =========     =========     ========  =========

</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.

<PAGE>                            Page 55

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 incorporated herein by
reference to the section entitled "Security Ownership of Certain Beneficial
Owners and Management" in the Company's definitive proxy for its 1996 Annual
Meeting of Shareholders (the "1996 Proxy Statement").

ITEM 11.  EXECUTIVE COMPENSATION

The information required by this item is incorporated herein by reference to
the section entitled "Executive Compensation and Related Information" in the
1996 Proxy Statement.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this item is incorporated herein by reference to
the section entitled "Security Ownership of Certain Beneficial Owners and
Management" in the 1996 Proxy Statement.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item is incorporated herein by reference to
the section entitled "Certain Relationships and Related Transactions" in the
1996 Proxy Statement.

<PAGE>                            Page 56

                                  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 27.

       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, Benesse Corporation (formerly 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 57

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 Third Amendment, dated as of April 28, 1995, to the Credit 
       Agreement, dated as of January 29, 1993, among the registrant, the 
       lenders from time to time parties thereto and Chemical Bank.

10.5*  Form of Consent, dated as of April 28, 1995, to the Credit Agreement,
       dated as of January 29, 1993, among the registrant, the lenders from
       time to time parties thereto, and Chemical Bank.

10.6*  Form of Fourth Amendment, dated as of March 18, 1996, to the Credit 
       Agreement, dated as of January 29, 1993, among the registrant, the 
       lenders from time to time parties thereto and Chemical Bank.

10.7   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.

10.8   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.

10.9   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.

10.10* Form of Fourth Amendment, dated as of April 28, 1995, to the Senior Note
       Agreements, dated as of January 29, 1993 among the registrant and each
       institutional lender party thereto.

10.11* Form of Consent, dated April 28, 1995, to the Senior Note Agreements,
       dated as of January 29, 1993, among the registrant and each 
       institutional lender party thereto.

10.12* Form of Fifth Amendment, dated as of March 18, 1996, to the Senior Note
       Agreements, dated as of 

<PAGE>                            Page 58

       January 29, 1993, among the registrant and each institutional lender 
       party thereto.

10.13  <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 Benesee Corporation (formerly
       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.

10.14  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.

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

10.16  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.

10.17  Subordination Agreement, dated as of September 21, 1994, among Benesse
       Corporation (formerly 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.

10.18  First Amendment, dated as of September 21, 1994, to the Subordination
       Agreement, dated as of January 29, 1993, among Benesse Corporation
       (formerly 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.

10.19* Form of US$6,000,000 Subordinated Non-Negotiable Promissory Note, dated 
       as of March 25, 1996, among the registrant (as Borrower) and Fukutake 
       Holdings (America), Inc. (as Lender).

10.20  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.

10.21  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.

10.22  Agreement among the registrant, Berlitz Financial Corporation,
       Macmillan, Inc. and Macmillan School Publishing Holding Company, Inc.,
       dated January 8,1993.  Exhibit 2 to 

<PAGE>                            Page 59

       the Company's Form 8-K, dated  January 7, 1993 is incorporated by 
       reference herein.

10.23  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.

10.24  Amendment dated as of May 31, 1995 by and among the registrant, Maxwell
       Communication Corporation plc (In Administration)("MCC"), and IBJ
       Schroder Bank & Trust Company as escrow agent ("IBJ"), to the Escrow
       Agreement dated as of January 29, 1993 by and among the registrant, MCC
       and IBJ.  Exhibit 99.1 to the Company's Form 8-K, dated May 31, 1995, is
       incorporated by reference herein.

10.25  Stock Purchase Agreement dated as of May 31, 1995 between Maxwell
       Communication Corporation plc (In Administration) and the registrant.
       Exhibit 99.2 to the Company's Form 8-K, dated May 31, 1995, is
       incorporated by reference herein.

10.26  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.

10.27  1989 Stock Option and Incentive Plan.  Exhibit 10.13 to Registration
       Statement No. 33-31589 is incorporated by reference herein.

10.28  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.

10.29  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.

10.30  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.

10.31  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.

10.32  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.

10.33  Shareholders' Agreement among Berlitz Languages, Inc., Benesse
       Corporation (formerly 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.

10.34  Amendment No. 1 to Shareholders' Agreement among Berlitz Languages,
       Inc., Benesse 

<PAGE>                            Page 60

       Corporation (formerly 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.

10.35  Stock Purchase Agreement, dated as of November 8, 1990, between Berlitz
       Languages, Inc., the registrant and Benesse Corporation (formerly
       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.

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

10.37  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.

10.38  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.

10.39  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.

10.40  Form of Indemnification Agreement between the registrant and each of
       Jose Alvari<n~>o, 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.

10.41  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.

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

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  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 

<PAGE>                            Page 61


       31, 1993 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.



B.     Reports on Form 8-K:

       No reports on Form 8-K have been filed during the quarter ended December
       31, 1995.

       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 62

                                 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 29, 1996

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.

<TABLE>
<CAPTION>

<S>                               <C>                               <C> 

/S/  SOICHIRO FUKUTAKE             Chairman of the Board              March 29, 1996
     ---------------------
     Soichiro Fukutake

/S/  HIROMASA YOKOI                Vice Chairman of the Board,        March 29, 1996
     ---------------------         Chief Executive Officer,
     Hiromasa Yokoi                and President
                                   (Principal Executive Officer)

/S/  SUSUMU KOJIMA                 Executive Vice President,          March 29, 1996
     ---------------------         and Director
     Susumu Kojima                

/S/  ROBERT MINSKY                 Executive Vice President, Chief    March 29, 1996
     ---------------------         Operating Officer-Translations
     Robert Minsky                 and Publishing, and Director
                                  
/S/  MANUEL FERNANDEZ              Executive Vice President, Chief    March 29, 1996
     ---------------------         Operating Officer-Worldwide
     Manuel Fernandez              Language Instruction, and
                                   Director

/S/  HENRY D. JAMES                Executive Vice President,         March 29, 1996
     ---------------------         Chief Financial Officer, and
     Henry D.James                 Director (Principal Financial
                                   Officer)

/S/  SABURO NAGAI                  Director                          March 29, 1996
     ---------------------
     Saburo Nagai

/S/  EDWARD G. NELSON              Director                          March 29, 1996
     ---------------------
     Edward G. Nelson

/S/  ROBERT L. PURDUM              Director                          March 29, 1996
     ---------------------
     Robert L. Purdum

/S/  ARITOSHI SOEJIMA              Director                          March 29, 1996
     ---------------------
     Aritoshi Soejima

</TABLE>







                                                     Exhibit 10.4



                      FORM OF THIRD AMENDMENT

          THIRD AMENDMENT, dated as of April 28, 1995 (this
"Amendment"), to the Credit Agreement, dated as of January 29,
1993 (as amended, supplemented or otherwise modified, the "CREDIT
AGREEMENT"), among Berlitz International, Inc., a New York
corporation (the "BORROWER"), the several banks and other
financial institutions from time to time parties thereto (the
"LENDERS") and Chemical Bank, a New York bank corporation, as the
agent for the Lenders thereunder (in such capacity, the "AGENT").

                       W I T N E S S E T H:

          WHEREAS,  pursuant  to  the  Credit  Agreement,  the Lenders have
agreed to make, and have made, certain loans and other extensions of credit
to the Borrower; and

          WHEREAS, the Borrower has requested, and, upon this
Amendment becoming effective, each of the Lenders has agreed,
that certain provisions of the Credit Agreement be amended in the
manner and under the terms and conditions provided for in this
Amendment;

          NOW, THEREFORE, the parties hereto hereby agree as follows:

      I.  DEFINED TERMS.  Terms defined in the Credit Agreement
and used herein shall have the meanings given to them in the
Credit Agreement.

     II.  AMENDMENT TO CREDIT AGREEMENT.

      1.  The definition of the term "Prepublication Costs" is
hereby added to Section 1 in proper alphabetical order:

          "Prepublication  Costs":  expenses incurred for the  revision  of
          existing,  and  the  creation  of  new,  materials  for  (a)  the
          Borrower's publishing  segment,  including,  without  limitation,
          self-teaching  products, phrasebooks, travel guides, dictionaries
          and CD-ROM and (b) the Borrower's language instruction multimedia
          segment, including,  without limitation, books, cassettes, CD-ROM
          and videos used in the  Borrower's language instruction business;
          such expenses include, without  limitation: (i) payments to third
          party consultants and free-lancers  for editorial art and similar
          work;  (ii)  design  work expenses; (iii)  composition  expenses,
          including type set-up;  (iv)  talent  and recording expenses; and
          (v)  external  marketing  research  expenses   for  specific  new
          product.


<PAGE>
     2.  The definition of the term "Designated Subordinated
Debt" included in Section 1 is hereby amended by inserting,
immediately following the words "capital expenditures," the
parenthetical phrase "(excluding any such expenditures in the
nature of Prepublication Costs)".

     3.  The definition of the term "Excess Cash Flow" included
in Section 1 is hereby amended by revising clause (b)(ii) thereof
to read in its entirety as follows:

          (ii)  the amount of actual payments in cash during such
     fiscal period for capital expenditures (other than those acquired with
     the proceeds of, or in consideration of the issuance  of, Indebtedness
     of  the  Borrower  or any of its Subsidiaries and excluding  any  such
     expenditures in the nature of Prepublication Costs) and Prepublication
     Costs not to exceed the amount permitted under subsection 8.8.

     4.  Subsection 7.1(c) of the Credit Agreement is hereby
amended by inserting, immediately prior to clause (vii) thereof,
the phrase "setting forth the amount of expenditures for
Prepublication Costs during such fiscal quarter and".

     5.  Subsection 8.1(c) of the Credit Agreement is hereby
amended by inserting at the end thereof the phrase ", and capital
expenditures shall not include any such expenditures in the
nature of Prepublication Costs".

     6.  Subsection 8.8 of the Credit Agreement is hereby
amended to read in its entirety as follows:

          8.8  LIMITATION ON CAPITAL EXPENDITURES AND
     PREPUBLICATION COSTS.   (a)  Make  or  commit  to  make (by way of the
     acquisition of securities of a Person or otherwise) any expenditure in
     respect  of  the  purchase  or other acquisition of fixed  or  capital
     assets (excluding any such asset  acquired  in  connection with normal
     replacement  and  maintenance  programs  properly charged  to  current
     operations  and  excluding  any such expenditures  in  the  nature  of
     Prepublication Costs) except  for  expenditures in the ordinary course
     of business not exceeding, in the aggregate  for  the Borrower and its
     Subsidiaries during any fiscal year of the Borrower, when added to the
     aggregate  expenditures  by  the Borrower and its Subsidiaries  during
     such fiscal year in respect of  acquisitions  permitted  by subsection
     8.9(e), an amount equal to (x) in the case of the 1993 fiscal year and
     any  other fiscal year following a fiscal year as at the last  day  of
     which  the  Total  Debt  to  EBITDA  Ratio is greater than 2.5 to 1.0,
     $15,000,000 or (y) in the case of any other





fiscal year, $20,000,000; PROVIDED, HOWEVER, that the sum of
(i) the aggregate price paid (including Indebtedness
assumed, but excluding the aggregate amount paid subsequent
to July 1, 1994 (but only to the extent such amount does not
exceed 1,100,000 Irish pounds) in connection with the
acquisition by the Borrower and/or any of its Subsidiaries
of the 30% interest in, and redemption of certain preferred
stock of, Softrans International Limited not owned by the
Borrower or any Subsidiary on such date) in connection with
acquisitions of stock of or assets constituting an operating
business unit of Persons engaged in the translation
business, plus (ii) capital expenditures (excluding
expenditures in the nature of Prepublication Costs) made in
respect of the translation business conducted by the
Borrower and its Subsidiaries shall not exceed in any fiscal
year of the Borrower an amount equal to the sum of $750,000
plus 50% of EBITDA (Translation) for the immediately
preceding fiscal year. Calculations pursuant to this
subsection shall be made on a non-cumulative basis to the
effect that any amounts permitted to be expended in any
fiscal year which are not expended in such fiscal year may
not be expended in any subsequent fiscal year.

          (b)  Make or commit to make any expenditure in the
nature of Prepublication Costs except for such expenditures
in the ordinary course of business not exceeding in the
aggregate for the Borrower and its Subsidiaries during any
fiscal year set forth below the amount set forth opposite
such fiscal year below:

                    FISCAL YEAR           AMOUNT

                       1995             $2,500,000
                       1996              3,000,000
                       1997              3,500,000
                       1998              4,000,000

     7.  Subsection 8.9(h) of the Credit Agreement is hereby
amended by changing paragraph (h) to read in its entirety as
follows:

          (h)  Investments constituting capital expenditures and
     expenditures for Prepublication Costs permitted by subsection 8.8.

III.  General.

     1.  REPRESENTATION AND WARRANTIES.  To induce the Agent and
the Lenders parties hereto to enter into this Amendment, the
Borrower hereby represents and warrants to the Agent and each
Lender, as of the effective date of this Amendment, that no
Default or Event of Default will have occurred and be continuing.


     2.  EFFECTIVENESS.  This Amendment shall become effective
on the date upon which counterparts hereof, (or facsimile copies
thereof), duly executed by the Borrower, each of the Borrower's
Subsidiaries for which a signature line is set forth below and
the required Lenders, shall have been received by the Agent.

     3.  Payment of Expenses.  The Borrower agrees to pay the
reasonable fees and disbursements of Simpson Thacher a Bartlett,
counsel to the Agent.

     4.  NO OTHER AMENDMENTS; CONFIRMATION.  Except as expressly
amended, modified and supplemented hereby, the provisions of the
Credit Agreement and the Notes are and shall remain in full force
and effect.

     5.  GOVERNING LAW; COUNTERPARTS.  (a)  This Amendment and
the rights and obligations of the parties hereto shall be
governed by, and construed and interpreted in accordance with,
the laws of the State of New York.

     (b)  This Amendment may be executed by one or more of the
parties to this Agreement on any number of separate counterparts.
and all of said counterparts taken together shall be deemed to
constitute one and the same instrument. A set of the copies of
this Amendment signed by all the parties shall be lodged with the
Borrower and the Agent.  This Amendment may be delivered by
facsimile transmission of the relevant signature pages hereof.

          IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed and delivered by their respective
proper and duly authorized officers as of the day and year first
above written.

                              BERLITZ INTERNATIONAL, INC.

                              BY:___________________________

                              Title:________________________


                              CHEMICAL BANK, as Agent and as a
                              Lender

                              By:____________________________

                              Title:_________________________

<PAGE>
                              THE BANK OF NOVA SCOTIA

                              By:__________________________

                              Title:_______________________


                              KEYPORT LIFE INSURANCE COMPANY

                              By:__________________________

                              Title:_______________________


                              LONG TERM CREDIT BANK OF JAPAN

                              By:__________________________

                              Title:_______________________


                              NATIONSBANK, N.A.

                              By:__________________________

                              Title:_______________________


                              PROTECTIVE LIFE INSURANCE CO.

                              BY:__________________________

                              Title:_______________________


                              THE CHUGOKU BANK, LTD.

                              By:__________________________

                              Title:_______________________


The undersigned do hereby consent
to the terms and conditions of the
foregoing Third Amendment and
Consent.

BERLITZ PUBLISHING COMPANY, INC.

BY:__________________________

Title:_______________________

<PAGE>
BERLITZ LANGUAGES, INC.

By:_________________________

Title:______________________


BERLTIZ FINANCIAL CORPORATION

By:_________________________

Title:______________________


BERLITZ INVESTMENT CORPORATION

By:_________________________

Title:______________________



BENESSE CORPORATION
(Formerly Fukutake Publishing Co., Ltd.)

By:_________________________

Title:______________________


FUKUTAKE HOLDINGS (AMERICA), INC.

By:_________________________

Title:______________________





                                                     Exhibit 10.5



                          FORM OF CONSENT

     CONSENT, dated as of April 28, 1995 (this  "CONSENT"),  to  the Credit
Agreement,  dated  as  of  January  29,  1993 (as amended, supplemented  or
otherwise modified, the "CREDIT AGREEMENT"),  among  Berlitz International,
Inc., a New York corporation (the "BORROWER"), the several  banks and other
financial  institutions  from time to time parties thereto (the  "LENDERS")
and Chemical Bank, a New York  banking  corporation,  as  the agent for the
Lenders thereunder (in such capacity, the "AGENT").


                       W I T N E S S E T H:

     WHEREAS, pursuant to the Credit Agreement the Lenders  have  agreed to
make,  and  have made, certain loans and other extensions of credit to  the
Borrower; and

     WHEREAS,  the  Borrower  has  requested  that  the  Lenders consent to
certain amendments to the Escrow Agreement constituting one  of  the Global
Peace Plan Agreements, and, upon this Consent becoming effective,  each  of
the Lenders so consents.

     NOW, THEREFORE, the parties hereto hereby agree as follows:

     I.   DEFINED  TERMS.   Terms  defined in the Credit Agreement and used
herein shall have the meanings given to them in the Credit Agreement.

     II.  CONSENT.

     The  Lenders  hereby  consent  and  agree  that,  notwithstanding  the
provisions of subsection 8.11 of the  Credit  Agreement,  the  Borrower may
enter  into an Amendment to Escrow Agreement in substantially the  form  of
Annex A  hereto  providing  for  certain amendments to the Escrow Agreement
dated as of January 28, 1993 by and among Maxwell Communication Corporation
PLC, the Borrower and IBJ Schroder  Bank  & Trust Company, as escrow agent,
PROVIDED that this Consent is given subject  to  the  understanding that it
shall become void and of no force or effect if, without first obtaining the
prior written consent of the Required Lenders, the Borrower  shall agree to
(a)  a  withdrawal  of  cash  or  any other asset from the Escrow Fund  (as
defined in such Escrow Agreement) in  exchange  for a deposit in the Escrow
Fund of shares of Common Stock of the Borrower ("BERLITZ  SHARES")  or  any
other  asset  (EXCEPT  that, without obtaining the prior written consent of
the Required Lenders, (i) the Borrower may agree to the withdrawal from the
Escrow Fund on or about  the  effective  date  of  such Amendment to Escrow
Agreement of cash in the amount of not more
<PAGE>
than $5,643,000 in exchange for the deposit therein  at  such  time  of  at
least  627,000  Berlitz  Shares  and  (ii)  the  Borrower  may agree to the
withdrawal from the Escrow Fund at any time of Berlitz Shares  in  exchange
for  the deposit therein of cash in an amount at least equal to the product
of $9  and  the  number of Berlitz shares so withdrawn), (b) a valuation of
Berlitz Shares. in  accordance  with the provisions of Section 3.05 of said
Escrow Agreement, as amended, at  a  price  less than $9 per share or (c) a
termination of said Escrow Agreement prior to September 15, 1996.

     III.  GENERAL.

     1.   REPRESENTATION  AND  WARRANTIES.  To induce  the  Agent  and  the
Lenders parties hereto to enter  into  this  Consent,  the  Borrower hereby
represents  and warrants to the Agent and each Lender, as of the  effective
date of this  Consent,  that  no  Default  or  Event  of  Default will have
occurred and be continuing.

     2.  EFFECTIVENESS.  This Consent shall become effective  on  the  date
upon which counterparts hereof (or facsimile copies thereof), duly executed
by  the Borrower, each of the Borrower's Subsidiaries for which a signature
line  is set forth below and the Required Lenders, shall have been received
by the Agent.

     3.   PAYMENT  OF  EXPENSES.  The Borrower agrees to pay the reasonable
fees and disbursements of Simpson Thacher & Bartlett, counsel to the Agent,
in connection with the preparation, execution and delivery of this Consent.

     4.  NO OTHER AMENDMENTS;  CONFIRMATION.   Except as expressly modified
hereby, the provisions of the Credit Agreement and  the Notes are and shall
remain in full force and effect.

     5.  GOVERNING LAW; COUNTERPARTS.  (a)  This Consent and the rights and
obligations of the parties hereto shall be governed by,  and  construed and
interpreted in accordance with, the laws of the State of New York.

          (b)   This Consent may be executed by one or more of the  parties
to this Agreement  on  any number of separate counterparts, and all of said
counterparts taken together  shall be deemed to constitute one and the same
instrument. A set of the signed copies of this Consent shall be lodged with
the Borrower and the Agent.  This  Consent  may  be  delivered by facsimile
transmission of the relevant signature pages hereof.

<PAGE>
     IN WITNESS WHEREOF, the parties hereto have caused  this Consent to be
duly executed and delivered by their respective proper and  duly authorized
officers as of the day and year first above written.

                         BERLITZ INTERNATIONAL, INC.

                         By:_____________________________

                         Title:__________________________

                         CHEMICAL BANK, as Agent and as Lender

                         By:_____________________________

                         Title:__________________________


                         THE BANK OF NOVA SCOTIA

                         By:_____________________________

                         Title:__________________________


                         KEYPORT LIFE INSURANCE COMPANY

                         By:_____________________________

                         Title:__________________________


                         LONG TERM CREDIT BANK OF JAPAN

                         By:_____________________________

                         Title:__________________________



                         NATIONSBANK, N.A.

                         By:_____________________________

                         Title:__________________________


                         PROTECTIVE LIFE INSURANCE CO.

                         By:_____________________________

                         Title:__________________________
<PAGE>
                         THE CHUGOKU BANK, LTD.

                         By:_____________________________

                         Title:__________________________


The undersigned do hereby consent
to the terms and conditions of the
foregoing Consent.

BERLITZ PUBLISHING COMPANY, INC.

By:____________________________

Title:_________________________


BERLITZ LANGUAGES, INC.

By:___________________________

Title:________________________


BERLITZ FINANCIAL CORPORATION

By:___________________________

Title:________________________


BERLITZ INVESTMENT CORPORATION

By:___________________________

Title:________________________


BENESSE CORPORATION (formerly
  Fukutake Publishing Co., Ltd.)

By:___________________________

Title:________________________


FUKUTAKE HOLDINGS (AMERICA), INC.

By:__________________________

Title:_______________________




                                                     Exhibit 10.6


                     FORM OF FOURTH AMENDMENT

     FOURTH  AMENDMENT,  dated  as of March 18, 1996 (this "AMENDMENT"), to
the  Credit  Agreement,  dated  as  of   January   29,  1993  (as  amended,
supplemented  or  otherwise  modified,  the  "CREDIT  AGREEMENT").  between
Berlitz  International, Inc, a New York corporation (the  "BORROWER"),  the
several banks  and  other  financial institutions from time to time parties
thereto (the "LENDERS") and  Chemical Bank, a New York banking corporation,
as the agent for the Lenders thereunder (in such capacity, the "AGENt").

                       W I T N E S S E T H:

     WHEREAS, pursuant to the Credit Agreement, the Lenders agreed to make,
and  have  made,  certain loans and  other  extensions  of  credit  to  the
Borrower; and

     WHEREAS, the parties  to the Credit Agreement wish to amend the Credit
Agreement in the manner set forth herein;

     NOW, THEREFORE, the parties hereto hereby agree as follows:

I.   DEFINED TERMS.  Unless  otherwise  defined  in  this  Amendment, terms
which  are defined in the Credit Agreement and used herein shall  have  the
meanings given to them in the Credit Agreement.

II.  AMENDMENT  TO  SUBSECTION  SECTION  1.1.   The  definition of the term
"Excess Cash Flow" contained in subsection 1.1 of the  Credit  Agreement is
hereby amended to read in its entirety as follows:

     "'EXCESS CASH FLOW': for any fiscal period of the Borrower, the excess
of

               (a)  the  sum  of  the  amounts  set forth in (a)(i) through
          (a)(vi) below (but without any duplication):

                    (i) Adjusted Net Income for such  fiscal  period (other
               than  any  income  or  loss included in Adjusted Net  Income
               resulting from Asset Sales  permitted pursuant to subsection
               8.6(e)),

                    (ii) consolidated expenses  for  such fiscal period for
               depreciation,   amortization   and  other  similar   noncash
               charges, to the extent that the  same  are deducted from net
               revenues in determining Adjusted Net Income  for such fiscal
               period,
<PAGE>
                    (iii)  the difference between (A) the amount  of  taxes
               deducted from  net revenues to determine Adjusted Net Income
               for such fiscal period (other than taxes described in clause
               (b)(v) of this definition)  and  (B)  the  amount  of  taxes
               actually  paid  by  the Borrower and its Subsidiaries during
               such fiscal period (other  than  taxes  described  in clause
               (b)(v) of this definition),

                    (iv) interest accrued and not paid in cash during  such
               period in respect of Permitted Subordinated Debt,

                    (v)  the  difference  between  (A) any extraordinary or
               non-recurring items of expense deducted from net revenues to
               determine Adjusted Net Income for such fiscal period and (B)
               the aggregate amount of all such cash  payments  made by the
               Borrower or any Subsidiary during such period on account  of
               extraordinary  or non-recurring items of expense, whether or
               not accrued in such period, and

                    (vi)  without  duplication of any of the above items in
               this paragraph (a), the  amount,  determined  in  conformity
               with  GAAP,  of decreases in the excess of operating  assets
               over operating  liabilities,  determined  on  a consolidated
               basis  for  the  Borrower and its consolidated subsidiaries;
               over

               (b)  the sum of the  amounts  set  forth  in  (b)(i) through
          (b)(vii) below (but without any duplication):

                    (i)  the aggregate amount during such fiscal  period of
               payments of principal on the Term Loans and the Senior Notes
               (other  than  prepayments  pursuant  to subsection 2.4(a)(i)
               hereof or Section 4A(ii)(a) of the Senior  Note  Agreements)
               and  on  any  other  Indebtedness  (other than the Revolving
               Credit   Loans  and  Indebtedness  permitted   pursuant   to
               subsection 8.2(h)) permitted hereunder,

                    (ii)  the amount of actual payments in cash during such
               fiscal period  for  capital  expenditures  (other than those
               acquired  with the proceeds of, or in consideration  of  the
               issuance of,  Indebtedness  of  the  Company  or  any of its
               Subsidiaries  and  excluding  any  such expenditures in  the
               nature of Prepublication Costs) and Prepublication Costs not
               to exceed the amount permitted under Subsection 8.8,
<PAGE>
                    (iii) the difference between (A)  any  extraordinary or
               non-recurring  items  of  income  added  to net revenues  to
               determine Adjusted Net Income and (B) the  aggregate  amount
               of  all  cash  receipts  received  by  the  Borrower  or any
               Subsidiary during such period on account of extraordinary or
               non-recurring  items  of  income,  whether or not accrued in
               such period,

                    (iv) the amount of Restricted Payments  (as  defined in
               subsection 8.7) made pursuant to Subsection 8.7 (other  than
               Restricted  Payments  described  in clause (i) of the second
               parenthetical clause of Subsection 8.7),

                    (v) to the extent not deducted  in  determining  Excess
               Cash Flow in respect of any prior fiscal year, the aggregate
               amount of taxes paid or withheld during such fiscal year  or
               the  90-day  period following the end of such fiscal year in
               respect of dividends  paid during such fiscal year or 90-day
               period by Foreign Subsidiaries,

                    (vi)  any  amounts  included  in  Adjusted  Net  Income
               attributable to the issuance  and  sale  by Berlitz Japan of
               its common stock in a public offering, and

                    (vii) without duplication of any of the  above items in
               this  paragraph  (b),  the  amount, determined in conformity
               with GAAP, of increases in the  excess  of  operating assets
               over  operating  liabilities,  determined  on a consolidated
               basis for the Borrower and its consolidated Subsidiaries.


The  term  "difference"  as used in the previous sentence mean  a  positive
number if (A) is greater than  (B)  or  a negative number if (B) is greater
than (A)."


III. GENERAL

     1.   REPRESENTATION AND WARRANTIES.   To  induce  the  Agent  and  the
Lenders  parties  hereto  to enter into this Amendment, the Borrower hereby
represents and warrants to  the  Agent and each Lender, as of the effective
date of this Amendment, that no Default  or  Event  of  Default  will  have
occurred and be continuing.

<PAGE>
     2.   EFFECTIVENESS.  This Amendment shall become effective on the date
on  which  counterparts hereof (or facsimile copies thereof), duly executed
by the Borrower,  each of the Borrower's Subsidiaries for which a signature
line is set forth below  and the Required Lenders, shall have been received
by the Agent (the "Effective Date").

     3.   PAYMENT OF EXPENSES.   The  Borrower agrees to pay the reasonable
fees and disbursements of Simpson Thacher & Bartlett, counsel to the Agent,
in  connection  with  the  preparation,  execution  and  delivery  of  this
Amendment.

     4.   NO OTHER AMENDMENTS; CONFIRMATION.   Except as expressly modified
hereby, the provisions of the Credit Agreement and  the  Notes shall remain
in full force and effect.

     5.   GOVERNING LAW; COUNTERPARTS.

          (a)  This  Amendment and the rights, obligations of  the  parties
hereto shall be governed  by,  and  construed and interpreted in accordance
with, the laws of the State of New York.

          (b) This Amendment may be executed  by one or more of the parties
to this Agreement on any number of separate counterparts,  and  all of said
counterparts taken together shall be deemed to constitute one and  the same
instrument.   A  set of the signed copies of this Amendment shall be lodged
with the Borrower  and  the  Agent.   This  Amendment  may  be delivered by
facsimile transmission of the relevant signature pages hereof.

     IN WITNESS WHEREOF,  the parties hereto have caused this  Amendment to
be  duly  executed  and  delivered  by  their  respective  proper  and duly
authorized officers as of the day and year first above written.


                              BERLITZ INTERNATIONAL, INC.


                              By: _________________________


                              Title:

                              CHEMICAL BANK, as Agent and as a Lender

                              By: _________________________

                              Title: ______________________
<PAGE>
                              THE BANK OF NOVA SCOTIA

                              By: __________________________

                              Title: _______________________


                              KEYPORT LIFE INSURANCE COMPANY

                              By: __________________________

                              Title: _______________________

                              LONG TERM CREDIT BANK OF JAPAN

                              By: __________________________

                              Title: _______________________

                              NATIONSBANK, N.A.

                              By: ___________________________

                              Title: ________________________

                              PROTECTIVE LIFE INSURANCE CO.

                              By: ___________________________

                              Title: ________________________

                              THE CHUGOKU BANK, LTD.

                              By: ___________________________

                              Title: ________________________



The undersigned do hereby consent
to the terms and conditions of the
foregoing Amendment.

BERLITZ PUBLISHING COMPANY, INC.

By:_________________________

Title:______________________


<PAGE>
BERLITZ LANGUAGES, INC.

By:_________________________

Title:______________________


BERLITZ FINANCIAL CORPORATION

By:_________________________

Title:______________________


BERLITZ INVESTMENT CORPORATION

By:_________________________

Title:______________________


BENESSE CORPORATION (formerly
Fukutake Publishing Co., Ltd.)

By:_________________________

Title:______________________


FUKUTAKE HOLDINGS (AMERICA), INC.

By:_________________________

Title:______________________


                                                    Exhibit 10.10



                     FORM OF FOURTH AMENDMENT

          FOURTH  AMENDMENT, dated as of April 28, 1995 (this "AMENDMENT"),
to the SENIOR NOTE  AGREEMENT,  dated  as  of January 29, 1993, as amended,
supplemented or otherwise modified (the "Senior  Note  Agreement"), between
Berlitz  International, Inc., a New York corporation (the  "Company"),  and
[Senior Noteholder's Name] (the "PURCHASER").

                        W I T N E S S E T H

          WHEREAS,  pursuant  to  the  Senior  Note  Agreement, the Company
agreed  to  issue  and  sell to the Purchaser and the Purchaser  agreed  to
purchase from the Company certain Senior Notes; and

          WHEREAS, the Company  has  requested,  and  upon  this  Amendment
becoming  effective,  the Purchaser has agreed, that certain provisions  of
the Senior Note Agreement  be amended in the manner and under the terms and
conditions provided for in this Amendment.

          NOW THEREFORE, the parties hereto hereby agree as
follows:

          I.  DEFINED TERMS.   Terms  defined  in the Senior Note Agreement
and used herein shall have the meanings given to  them  in  the Senior Note
Agreement.

          II.  AMENDMENT TO SENIOR NOTE AGREEMENT.

               1.    Subsection  5A(iii)  of  the Senior Note Agreement  is
hereby amended by inserting, immediately prior  to  clause (g) thereof, the
phrase "setting forth the amount of expenditures for  Prepublication  Costs
during such fiscal quarter and".

               2.    Subsection  6A(iii)  of  the  Senior Note Agreement is
hereby amended by inserting at the end thereof the phrase  ",  and  capital
expenditures  shall  not  include  any  such  expenditures in the nature of
Prepublication Costs".

               3.   Subsection 6H of the Senior  Note  Agreement  is hereby
amended to read in its entirety as follows:

          6H. LIMITATION ON CAPITAL EXPENDITURES AND PREPUBLICATION  COSTS.
(a)  Make  or commit to make (by way of the acquisition of securities of  a
Person or otherwise)  any  expenditure  in respect of the purchase or other
acquisition of fixed or capital assets (excluding  any  such asset acquired
in  connection  with  normal replacement and maintenance programs  properly
charged to current operations and excluding any such
expenditures in the nature  of Prepublication Costs)except for expenditures
in the ordinary course of business not exceeding, in
<PAGE>
the aggregate for the Company  and  its Subsidiaries during any fiscal year
of the Company, when added to the aggregate expenditures by the Company and
its  Subsidiaries  during  such fiscal  year  in  respect  of  acquisitions
permitted by subsection  6H(v),  an  amount equal to (x) in the case of the
1993 fiscal year and any other fiscal  year  following  a fiscal year as at
the last day of which the Total Debt to EBITDA Ratio is greater than 2.5 to
1.0, $15,000,000 or (y) in the case of any other fiscal year,  $20,000,000;
provided,  however,  that the sum of (i) the aggregate purchase price  paid
(including Indebtedness  assumed,  but  excluding the aggregate amount paid
subsequent to July 1, 1994 (but only to the  extent  such  amount  does not
exceed  1,100,000  Irish pounds) in connection with the acquisition by  the
Company  and/or any of  its  Subsidiaries  of  the  30%  interest  in,  and
redemption  of  certain  preferred stock of, Softrans International Limited
not owned by the Company or any Subsidiary on such date) in connection with
acquisitions of stock of or  assets constituting an operating business unit
of  Persons  engaged  in  the  translation   business,  plus  (ii)  capital
expenditures (excluding expenditures in the nature of Prepublication Costs)
made in respect of the translation business conducted  by  the  Company and
its  Subsidiaries  shall  not  exceed in any fiscal year of the Company  an
amount equal to the sum of $750,000  plus  50%  of EBITDA (Translation) for
the  immediately  preceding  fiscal year.  Calculations  pursuant  to  this
subsection shall be made on a  non-cumulative  basis to the effect that any
amounts permitted to be expended in any fiscal year  which are not expended
in such fiscal year may not be expended in any subsequent fiscal year.

     (b)   Make  or  commit  to  make  any  expenditure  in the  nature  of
Prepublication Costs except for such expenditures in the ordinary course of
business   not  exceeding  in  the  aggregate  for  the  Company  and   its
Subsidiaries during any fiscal year set forth below the
amount set forth opposite such fiscal year below:

                         FISCAL YEAR      AMOUNT

                            1995        $2,500,000
                            1996         3,000,000
                            1997         3,500,000
                            1998         4,000,000


          4.  Subsection  6I(viii)  of  the Senior Note Agreement is hereby
amended by changing paragraph (viii) to read in its entirety as follows:

               (viii)  Investments constituting  capital  expenditures  and
expenditures for Prepublication Costs permitted by subsection 6H.

          5.    The definition of the term "Prepublication Costs" is hereby
added to Section 10 in proper alphabetical order:

          "Prepublication  Costs":   expenses  incurred for the revision of
          existing,  and  the  creation  of  new,  materials  for  (a)  the
          Company's  publishing  segment,  including,  without  limitation,
          self-teaching products, phrasebooks, travel guides,  dictionaries
          and CD-ROM and (b) the Company's language instruction  multimedia
          segment, including, without limitation, books, cassettes,  CD-ROM
          and  videos  used in the Company's language instruction business;
          such expenses  include, without limitation: (i) payments to third
          party consultants and free-lancers for editorial, art and similar
          work; (ii) design  work  expenses;  (iii)  composition  expenses,
          including  type  set-up; (iv) talent and recording expenses;  and
          (v)  external  marketing   research  expenses  for  specific  new
          products.

          6.   The definition of the term  "Designated  Subordinated  Debt"
included  in  Section  10  is  hereby  amended  by  inserting,  immediately
following  the  words"  capital  expenditures,"  the  parenthetical  phrase
"(excluding any such expenditures in the nature of Prepublication Costs)".

          7.    The  definition of the term "Excess Cash Flow" included  in
Section 10 is hereby amended  by revising clause (b)(ii) thereof to read in
its entirety as follows:

               (ii)  the amount  of  actual  payments  in  cash during such
fiscal period for capital expenditures (other than those acquired  with the
proceeds  of,  or in consideration of the issuance of, Indebtedness of  the
Company or any of  its  Subsidiaries and excluding any such expenditures in
the nature of Prepublication  Costs) and Prepublication Costs not to exceed
the amount permitted under subsection 6H.

<PAGE>
          III.  General

          1.  REPRESENTATION AND  WARRANTIES.   To  induce the Purchaser to
enter into this Amendment, the Company hereby represents  and  warrants  to
the  Purchaser, as of the effective date of this Amendment, that no Default
or Event of Default will have occurred and Be continuing.

          2.   EFFECTIVENESS.  This Amendment shall become effective on the
date upon which  counterparts  hereof  (or  facsimile copies thereof), duly
executed by the Company and each of the Company's  Subsidiaries for which a
signature  line  is  set  forth  below  shall  have  been received  by  the
Purchaser.

          3.   PAYMENT  OF  EXPENSES.   The  Company  agrees   to  pay  the
reasonable fees and disbursements of the Purchaser in connection  with  the
execution and delivery of this Amendment.

          4.   NO  OTHER  AMENDMENTS;  CONFIRMATION.   Except  as expressly
modified hereby, the provisions of the Senior Note Agreement and the Senior
Notes are and shall remain in full force and effect.

          5.   GOVERNING  LAW;  COUNTERPARTS.   (a) This Amendment and  the
rights  and obligations of the parties hereto shall  be  governed  by,  and
construed  and interpreted in accordance with, the laws of the State of New
York.

               (b)   This  Amendment  may be executed by one or more of the
parties to this Agreement on any number  of  separate counterparts, and all
of said counterparts taken together shall be deemed  to  constitute one and
the same instrument.  A set of the signed copies of this Amendment shall be
lodged with the Company and the Purchaser.  This Amendment may be delivered
by facsimile transmission of the relevant signature pages hereof.

<PAGE>
          IN WITNESS WHEREOF, the parties hereto have caused this Amendment
to  be  duly  executed  and delivered by their respective proper  and  duly
authorized officers as of the day and year first above written.

                                   BERLITZ INTERNATIONAL, INC.

                                   By:__________________________

                                   Title:_______________________


                                   [PURCHASER]

                                   By:__________________________

                                   Title:_______________________



The undersigned do hereby
consent to the terms and
conditions of the foregoing
Amendment.

BERLITZ PUBLISHING COMPANY, INC.

By:___________________________

Title:________________________


BERLITZ LANGUAGES, INC.

BY:___________________________

Title:________________________


BERLITZ FINANCIAL CORPORATION

By:__________________________

Title:_______________________




                                                    Exhibit 10.11


                          FORM OF CONSENT

          CONSENT, dated  as  of  April  28,  1995 (this "Consent"), to the
Senior  Note  Agreement,  dated  as  of  January  29,   1993,  as  amended,
supplemented  or otherwise modified (the "SENIOR NOTE AGREEMENT"),  between
Berlitz International,  Inc.,  a  New York corporation (the "COMPANY"), and
[Senior Noteholder] (the "PURCHASER").

                        W I T N E S S E T H

          WHEREAS,  pursuant to the  Senior  Note  Agreement,  the  Company
agreed to issue and sell  to  the  Purchaser  and  the  Purchaser agreed to
purchase from the Company certain Senior Notes; and

          WHEREAS, the Company has requested that the Purchaser  consent to
certain  amendments to the Escrow Agreement constituting one of the  Global
Peace Plan  Agreements,  and,  upon  this  Consent  becoming effective, the
Purchaser so consents.

          NOW THEREFORE, the parties hereto hereby agree as follows:

          I.   DEFINED TERMS.  Terms defined in the Senior  Note  Agreement
and used herein  shall  have  the meanings given to them in the Senior Note
Agreement.

          II.  Consent.

          The Purchaser hereby consents and agrees that notwithstanding the
provisions of subsection 6K of  the  Senior Note Agreement, the Company may
enter into an Amendment to Escrow Agreement  in  substantially  the form of
Annex  A  hereto  providing  for certain amendments to the Escrow Agreement
dated as of January 28, 1993 by and among Maxwell Communication Corporation
PLC, the Company and IBJ Schroeder  Bank  &  Trust Company, as escrow agent
(the "Escrow Agreement Amendment"), provided that  this  Consent  is  given
subject  to the understanding that it shall become void and of no force  or
effect if,  without  first  obtaining  the  prior  written  consent  of the
Purchaser, the Company shall agree to (a) a withdrawal of cash or any other
asset  from  the  Escrow  Fund  (as  defined  in  such Escrow Agreement) in
exchange for a deposit in the Escrow Fund of shares  of Common Stock of the
Company  ("Berlitz  Shares")  or  any  other  asset (except  that,  without
obtaining the prior written consent of the Purchaser,  (i)  the Company may
agree to the withdrawal from the Escrow Fund on or about the effective date
of  the Escrow Agreement Amendment of cash in the amount of not  more  than
$5,643,000  in  exchange  for  the deposit therein at such time of at least
627,000 Berlitz Shares and (ii)  the  Company  may  agree to the withdrawal
from  the  Escrow Fund at any time of Berlitz Shares in  exchange  for  the
deposit therein  of  cash  in an amount at least equal to the product of $9
and the number of Berlitz Shares so withdrawn), (b)
<PAGE>
a valuation of Berlitz Shares, in accordance with the provisions of Section
3.05 of said Escrow Agreement,  as  amended,  at  a  price less than $9 per
share or (c) a termination of said Escrow Agreement prior  to September 15,
1996.

          III.  General.

          1.   REPRESENTATION AND WARRANTIES.  To induce the  Purchaser  to
enter into this  Consent, the Company hereby represents and warrants to the
Purchaser, as of the  effective  date  of  this Consent, that no Default or
Event of Default will have occurred and be continuing.

          2.  EFFECTIVENESS.  This Consent shall  become  effective  on the
date  upon  which  counterparts  hereof (or facsimile copies thereof), duly
executed by the Company and each of  the Company's Subsidiaries for which a
signature  line  is  set  forth  below shall  have  been  received  by  the
Purchaser.

          3.   PAYMENT  OF  EXPENSES.    The  Company  agrees  to  pay  the
reasonable fees and disbursements of the Purchaser  in  connection with the
execution and delivery of this Consent.

          4.   NO  OTHER  AMENDMENTS;  CONFIRMATION.  Except  as  expressly
modified hereby, the provisions of the Senior Note Agreement and the Senior
Notes are and shall remain in full force and effect.

          5.  GOVERNING LAW; COUNTERPARTS.  (a) This Consent and the rights
and obligations of the parties hereto shall  be  governed by, and construed
and interpreted in accordance with, the laws of the State of New York.

               (b)  This Consent may be executed by  one  or  more  of  the
parties  to  this Agreement on any number of separate counterparts, and all
of said counterparts  taken  together shall be deemed to constitute one and
the same instrument.  A set of  the  signed copies of this Consent shall be
lodged with the Company and the Purchaser.   This  Consent may be delivered
by facsimile transmission of the relevant signature pages hereof.

<PAGE>
          IN WITNESS WHEREOF, the parties hereto have  caused  this Consent
to  be  duly  executed  and  delivered by their respective proper and  duly
authorized officers as of the day and year first above written.

                                   BERLITZ INTERNATIONAL, INC.

                                   By:_________________________

                                   Title:______________________

                                   [PURCHASER]

                                   By:_________________________

                                   Title:______________________

The undersigned do hereby
consent to the terms and
conditions of the foregoing
Consent.

BERLITZ PUBLISHING COMPANY, INC.

By:____________________________

Title:_________________________


BERLITZ LANGUAGES, INC.

By:____________________________

Title:_________________________


BERLITZ FINANCIAL CORPORATION

By:____________________________

Title:_________________________

<PAGE>
BERLITZ INVESTMENT CORPORATION

By:___________________________

Title:________________________



BENESSE CORPORATION
(Formerly Fukutake Publishing Co., Ltd.)

By:___________________________

Title:________________________


FUKUTAKE HOLDINGS (AMERICA), INC.

By:___________________________

Title:________________________



                                                   Exhibit 10.12

                     FORM OF FIFTH AMENDMENT

     FIFTH AMENDMENT, dated as of March 18, 1996 (this "AMENDMENT"), to the
Senior  Note  Agreements,  dated  as  of  January  29,  1993  (as  amended,
supplemented or otherwise modified, the "SENIOR  NOTE  AGREEMENTS") between
Berlitz  International,  Inc, a New York corporation (the  "COMPANY"),  and
each of the Purchasers of  the Company's 9.79% Senior Secured Notes parties
thereto (collectively, the "SENIOR NOTEHOLDERS").

                           W I T N E S S E T H:

     WHEREAS, pursuant to the Senior Note Agreements, the Senior
Noteholders have agreed to make, and have purchased $56,000,000 aggregate
principal amount of the 9.79% Senior Secured Notes of the Company; and

     WHEREAS, the parties to the Senior Note Agreements wish to amend the
Senior Note Agreements in the manner set forth herein;

     NOW, THEREFORE, the parties hereto hereby agree as follows:

I.   DEFINED TERMS.  Unless otherwise defined in this Amendment, terms
defined in the Senior Note Agreement and used herein shall have the
meanings given to them in the Senior Note Agreements.

II.  AMENDMENT TO SECTION 10A.  The definition of the term "Excess Cash
Flow" contained in Section 10A of the Senior Note Agreement is hereby
amended to read in its entirety as follows:

     "'Excess Cash Flow' means for any fiscal period of the Company, the
excess of

               (a) the sum of the amounts set forth in (a)(i) through
          (a)(vi) below (but without any duplication):

                    (i) Adjusted Net Income for such fiscal period (other
               than any income or loss included in Adjusted Net Income
               resulting from Asset Sales permitted pursuant to Section
               6F),

                    (ii) consolidated expenses for such fiscal period for
               depreciation, amortization and other similar noncash
               charges, to the extent that the same are deducted from net
               revenues in determining Adjusted Net Income for such fiscal
               period,

                    (iii) the difference between (A) the amount of taxes
               deducted from net revenues to determine Adjusted Net Income
               for such fiscal period (other than taxes described in clause
               (b)(v) of this definition) and (B) the amount of taxes
               actually
<PAGE>
               paid by the Company and its Subsidiaries during such fiscal
               period (other than taxes described in clause (b)(v) of this
               definition),

                    (iv) interest accrued and not paid in cash during such
               period in respect of Permitted Subordinated Debt,

                    (v) the difference between (A) any extraordinary or
               non-recurring items of expense deducted from net revenues to
               determine Adjusted Net Income for such fiscal period and (B)
               the aggregate amount of all such cash payments made by the
               Company or any Subsidiary during such period on account of
               extraordinary or non-recurring items of expense, whether or
               not accrued in such period, and

                    (vi)  without duplication of any of the above items in
               this paragraph (a), the amount, determined in conformity
               with GAAP, of decreases in the excess of operating assets
               over operating liabilities, determined on a consolidated
               basis for the Company and its consolidated subsidiaries;
               over

               (b)  the sum of the amounts set forth in (b)(i) through
          (b)(vii) below (but without any duplication):

                    (i)  the aggregate amount during such fiscal period of
               payments of principal on the Term Loans and the Senior Notes
               (other than prepayments pursuant to Section 4A(ii)(a) hereof
               or Subsection 2.4(a)(i) of the Bank Loan Agreement) and on
               any other Indebtedness (other than the Revolving Credit
               Loans and Indebtedness permitted pursuant to Section
               6B(viii)) permitted hereunder,

                    (ii) the amount of actual payments in cash during such
               fiscal period for capital expenditures (other than those
               acquired with the proceeds of, or in consideration of the
               issuance of, Indebtedness of the Company or any of its
               Subsidiaries and excluding any such expenditures in the
               nature of Prepublication Costs) and Prepublication Costs not
               to exceed the amount permitted under Section 6H,

                    (iii) the difference between (A) any extraordinary or
               non-recurring items of income added to net revenues to
               determine Adjusted Net Income and (B) the aggregate amount
               of all cash receipts received by the Company or any
               Subsidiary during such period on account of extraordinary or
<PAGE>
               non-recurring items of income, whether or not accrued in
               such period,

                    (iv) the amount of Restricted Payments made pursuant to
               Section 6G (other than Restricted Payments described in
               clause (i) of the second parenthetical clause of Section 6G,

                    (v) to the extent not deducted in determining Excess
               Cash Flow in respect of any prior fiscal year, the aggregate
               amount of taxes paid or withheld during such fiscal year or
               the 90-day period following the end of such fiscal year in
               respect of dividends paid during such fiscal year or 90-day
               period by Foreign Subsidiaries,

                    (vi) any amounts included in Adjusted Net Income
               attributable to the issuance and sale by Berlitz Japan of
               its common stock in a public offering, and

                    (vii) without duplication of any of the above items in
               this paragraph (b), the amount, determined in conformity
               with GAAP, of increases in the excess of operating assets
               over operating liabilities, determined on a consolidated
               basis for the Company and its consolidated Subsidiaries.


The term "difference" as used in clauses (a)(iii), (a)(v) and (b)(iii)
above shall mean a positive number if (A) is greater than (B) or a negative
number if (B) is greater than (A)."


III. GENERAL

     1.   REPRESENTATION AND WARRANTIES.  To induce the Senior Noteholders
parties hereto to enter into this Amendment, the Company hereby represents
and warrants to each Senior Noteholder, as of the effective date of this
Amendment, that no Default or Event of Default will have occurred and be
continuing.

     2.   EFFECTIVENESS.  This Amendment shall become effective on the date
on which counterparts hereof (or facsimile copies thereof), duly executed
by the Company, each of the Company's Subsidiaries for which a signature
line is set forth below and the Majority Senior Noteholders, shall have
been received by the Company.

     3.   PAYMENT OF EXPENSES.  The Company agrees to pay the reasonable
fees and disbursements of the Senior Noteholders in connection with the
preparation, execution and delivery of this Amendment.
<PAGE>
     4.   NO OTHER AMENDMENTS; CONFIRMATION.  Except as expressly modified
hereby, the provisions of the Senior Note Agreements and the Senior Notes
shall remain in full force and effect.

     5.   GOVERNING LAW; COUNTERPARTS.

          (a) This Amendment and the rights, obligations of the parties
hereto shall be governed by, and construed and interpreted in accordance
with, the laws of the State of New York.

          (b) This Amendment may be executed by one or more of the parties
to this Agreement on any number of separate counterparts, and all of said
counterparts taken together shall be deemed to constitute one and the same
instrument.  A set of the signed copies of this Amendment shall be lodged
with the Company and each of the Senior Noteholders.  This Amendment may be
delivered by facsimile transmission of the relevant signature pages hereof.

     IN WITNESS WHEREOF,  the parties hereto have caused this Amendment to
be duly executed and delivered by their respective proper and duly
authorized officers as of the day and year first above written.


                              BERLITZ INTERNATIONAL, INC.


                              By: _________________________


                              Title:



                              MASSACHUSETTS MUTUAL LIFE INSURANCE COMPANY


                              By: __________________________


                              Title: _______________________


                              INTERNATIONAL LIFE INVESTORS INSURANCE
                              COMPANY


                              By: __________________________


                              Title: _______________________
<PAGE>
                              PFL LIFE INSURANCE COMPANY

                              By: __________________________

                              Title: _______________________



                              MONUMENTAL LIFE INSURANCE COMPANY

                              By: __________________________

                              Title: _______________________



                              LIFE INVESTORS INSURANCE COMPANY OF AMERICA

                              By: __________________________

                              Title: _______________________


                              SUN LIFE INSURANCE COMPANY OF AMERICA

                              By: __________________________

                              Title: _______________________



                              NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY

                              By: __________________________

                              Title: ________________________



                              PACIFIC MUTUAL LIFE INSURANCE COMPANY

                              By: ______________________________

                              Title: ____________________________


<PAGE>
The undersigned do hereby consent
to the terms and conditions of
the foregoing Amendment.

BERLITZ PUBLISHING COMPANY, INC.

By:____________________________

Title:_________________________


BERLITZ LANGUAGES, INC.

By:____________________________

Title:_________________________


BERLITZ FINANCIAL CORPORATION

By:____________________________

Title:_________________________


BERLITZ INVESTMENT CORPORATION

By:____________________________

Title:_________________________


BENESSE CORPORATION (formerly
Fukutake Publishing Co., Ltd.)

By:____________________________

Title:_________________________


FUKUTAKE HOLDINGS (AMERICA), INC.

By:____________________________

Title:_________________________





                                                    Exhibit 10.19

        FORM OF SUBORDINATED NON-NEGOTIABLE PROMISSORY NOTE

                                               New York, New York
U.S. $6,000,000                                    March 25, 1996


SECTION 1.     PAYMENT OF PRINCIPAL AND INTEREST.

          BERLITZ INTERNATIONAL, INC. (the "Borrower"), a New York
corporation, hereby promises to pay to the order of FUKUTAKE HOLDINGS
(AMERICA), INC., a Delaware corporation, or its successors or assigns (the
"Lender") the principal sum of Six Million U.S. Dollars (U.S. $6,000,000).
The principal amount of this Promissory Note (herein, this "Note")
remaining unpaid from time to time shall bear interest from the date
hereof, until paid in full, payable in accordance with Section 2 hereof.
The Borrower agrees to repay the entire principal amount of this Note, and
all accrued and unpaid interest thereon, in a single payment on the
Maturity Date.  As used herein, "Maturity Date" means the earlier to occur
of (i) June 30, 2003 and (ii) the date which is twelve months from the date
by which all amounts of principal and interest have been repaid under that
certain Credit Agreement among the Borrower, the Several Lenders from Time
to Time Parties Thereto and Chemical Bank, as agent and collateral agent,
dated as of January 29, 1993 (the "Chemical Agreement") and the Senior Note
Agreements among the Borrower and Each Purchaser Listed Therein dated as of
January 29, 1993 (the "Senior Notes") and all commitments to lend under the
Chemical Agreement and Senior Notes have expired or been terminated.

SECTION 2.     INTEREST.

          (a)  Interest on all amounts outstanding hereunder shall be
payable semi-annually in arrears on each Interest Payment Date.  As used
herein, "Interest Payment Date" means June 30 and December 31 of each year
during the term hereof.  If an Interest Payment Date does not fall on a
Business Day, then the Interest Payment Date shall be the next preceding
Business Day.  As used herein, "Business Day" means any day other than a
Saturday, Sunday or public holiday in Tokyo, Japan or New York, New York.

          (b)  Interest shall be calculated at the base rate of the LIBOR
(London Interbank Offering Rate) 6 months rate quoted two business days
before the drawdown date of this Note plus 1% per annum which shall be
adjusted every six months from the date of this Note.  Interest shall be
calculated on the basis of a 360 day year and the actual number of days
elapsed.

          (c)  Notwithstanding anything herein to the contrary, if on any
Interest Payment Date the payment in cash of any amount of interest on this
Note is prohibited under the Subordination Agreement referred to below, in
lieu of a cash payment of such amount of interest, the then principal
amount payable under this Note shall be increased with effect from such
Interest Payment Date by an amount equal to the amount of such prohibited
cash payment.
<PAGE>
          (d)  Notwithstanding anything herein to the contrary, the
interest payable by the Borrower with respect to this Note shall not exceed
the maximum amount permitted by applicable law and, to the extent that any
payments in excess of such permitted amount are received by the Lender,
such excess shall be considered payments in respect of the principal amount
of this Note.

SECTION 3.     CERTAIN PAYMENT PROVISIONS.

          Principal and interest hereunder shall be payable to the Lender
without set-off or counterclaim in U.S. Dollars in immediately available
funds to the bank account of the Lender as notified in writing to the
Borrower.

SECTION 4.     PREPAYMENT.

          The Borrower may prepay this Note at any time without prepayment
penalty or premium upon notice in writing to the Lender.

SECTION 5.     REPRESENTATIONS AND WARRANTIES.

          The Borrower hereby represents and warrants to the Lender as
follows:

          (a)  ORGANIZATION AND LICENSES - The Borrower is a corporation
duly organized, validly existing and in good standing under the laws of the
State of New York and is duly qualified as a foreign corporation in good
standing under the laws of each jurisdiction where its current operations
require such qualification, except where the failure to so qualify will not
have a material adverse effect.  Each of the Borrower's subsidiaries party
to the Subsidiaries Guaranty (the "Subsidiaries" and each a "Subsidiary")
dated September 21, 1994 in favor of the Lender (the "Guaranty") is duly
organized, validly existing and in good standing under the laws of its
jurisdiction of incorporation and is duly qualified as a foreign
corporation in good standing under the laws of each jurisdiction where its
current operations require such qualification, except where the failure to
so qualify will not have a material adverse effect on such Subsidiary.

          (b)  POWER AND AUTHORIZATION - The Borrower and each Subsidiary
has full legal right, power and authority to carry on its present business
as currently conducted, to own its properties and assets, to execute and
deliver this Note, and to borrow and repay with interest the principal
amount hereunder and to perform all its other obligations hereunder or
under the Guaranty, as applicable, and has taken all necessary and
appropriate legal action to authorize the execution and delivery of this
Note or the Guaranty, as applicable, and to authorize the performance of
the terms hereof or thereof.

          (c)  NOTE BINDING; NO VIOLATION; ETC. - This Note and the other
contracts or agreements referred to herein to which the Borrower or a
Subsidiary is a party constitute the legal, valid and binding obligation of
the Borrower or Subsidiary, as applicable, enforceable in accordance with
their terms except that such enforceability may be limited by bankruptcy,
insolvency,
<PAGE>
reorganization, moratorium or similar laws affecting the enforcement of
creditors rights generally and by general principles of equity.  The
execution, delivery and performance of this Note and the payment of all
amounts due hereunder will not (i) violate any provision of applicable law,
(ii) conflict with the certificate of incorporation or bylaws of the
Borrower or any Subsidiary, as applicable, (iii) conflict with or result in
the breach of any material provision of, or give rise to a default under,
any agreement with respect to indebtedness or of any other material
agreement to which the Borrower or any Subsidiary is a party or by which it
or any of its properties or assets are bound, or (iv) result in the
creation of imposition of any lien, charge, mortgage, encumbrance or other
security interest or any segregation of assets or revenues or other
preferential arrangement (whether or not constituting a security interest)
with respect to any present or future assets, revenues or rights to the
receipt of income of the Borrower or any Subsidiary in each case, except
those violations, conflicts or impositions, which, individually or in the
aggregate, could not reasonably be expected to have a material adverse
effect on the Borrower or any subsidiary thereof.

          (d)  PROCEEDINGS - There are no legal actions, arbitration
proceedings, official investigations or other proceedings pending or, to
the knowledge of the Borrower, threatened again the Borrower or any
Subsidiary that if adversely determined would materially affect the
financial condition or results of operations of the Borrower or any
Subsidiary or the validity or enforceability of this Note or the Guaranty
except as disclosed in the annual report on form 10-K for the year ending
December 31, 1994 of the Borrower filed with the Securities and Exchange
Commission.

          (d)  OTHER OBLIGATIONS - Neither the Borrower nor any Subsidiary
is in default in any material respect under any agreement relating to, or
instrument evidencing, indebtedness or any other material agreement to
which it is a party or by which it is bound.

          (f)  FINANCIAL STATEMENTS - The consolidated balance sheet of the
Borrower and its consolidated subsidiaries as at December 31, 1994 and the
related consolidated statements of income, of shareholders' equity and of
cash flows for the fiscal year ended on such date, reported on by Deloitte
& Touche LLP, copies of which have heretofore been furnished to the Lender,
present fairly the consolidated financial condition of the Borrower and its
consolidated subsidiaries as at such date, and the consolidated results of
their operations and their consolidated cash flows for the fiscal year then
ended.  Except as disclosed to the Lender, during the period from December
31, 1994 to and including the date hereof there has been no sale, transfer
or other disposition by the Borrower or any of its consolidated
subsidiaries of any material part of its business or property and no
purchase or other acquisition of any business or property (including any
capital stock of any other person), nor any other change material in
relation to the consolidated financial condition of the Borrower and its
consolidated subsidiaries at December 31, 1994.  Neither
<PAGE>
the Borrower nor any of its consolidated subsidiaries had at December 31,
1994 any material liabilities, contingent or otherwise that are not
disclosed in the foregoing statements.

          (g)  OWNERSHIP OF PROPERTY; LIENS - Each of the Borrower and its
Subsidiaries has good and marketable title in fee simple to, or a valid
leasehold interest in, all its real property, and good title to, or a valid
leasehold interest in, all its other property including copyrights,
trademarks, service marks, trade names, trade dress and other intellectual
property, in each case, except as could not reasonably be expected to have
a material adverse effect on its business, and none of the property the
Borrower or any of its Subsidiaries owns is subject to any lien except as
permitted by the Chemical Agreement or Senior Notes.

          (h)  TAXES - Each of the Borrower and its Subsidiaries has duly
and timely filed or caused to be duly and timely filed all tax returns
which, to the knowledge of the Borrower, are required to be filed by it and
has timely paid all taxes shown to be due and payable on said returns or on
any assessments made against it or any of its property and all other taxes,
fees or other charges imposed on it or any of its property by any
governmental authority (other than any the amount or validity of which are
currently being contested in good faith by appropriate proceedings
diligently conducted and with respect to which reserves in conformity with
United States generally accepted accounting principles ("GAAP") have been
provided on the books of the Borrower or the applicable Subsidiary, (as the
case may be); no tax lien has been filed with respect to any such tax, fee
or other charge; to the knowledge of the Borrower, no claim is being
asserted with respect to any such tax, fee or other charge that is not
currently being contested as provided in this subsection.

SECTION 6.     COVENANTS.

          In addition to the other undertakings herein contained, the
Borrower hereby covenants to the Lender that so long as any amount payable
hereunder is outstanding the Borrower shall, and shall cause its
consolidated Subsidiaries to, perform the following obligations:

          (a)  TAXES - The Borrower and its consolidated subsidiaries shall
pay and discharge all taxes and governmental charges upon it or against any
of its properties or assets prior to the date after which penalties attach
for failure to pay (other than any the amount or validity of which the
Borrower shall be contesting in good faith by appropriate proceedings
diligently conducted and with respect to which reserves in conformity with
GAAP have been provided on the books of the Borrower or the applicable
subsidiary, as the case may be).  The Borrower shall make timely filings of
all tax returns and governmental reports required to be filed or submitted
under any applicable laws.  The Borrower further agrees to make all
payments of interest and principal due hereunder free and clear of any
withholding taxes now or hereafter applicable to such payments, and agrees
to pay such taxes prior to the date after which penalties attach for
failure to pay.
<PAGE>
          (b)  MAINTENANCE AND CONTINUITY OF BUSINESS - The Borrower and
each Subsidiary shall maintain its existence in good standing under, and
conduct its business in material compliance with, all applicable laws and
shall maintain adequate licenses and authorization to conduct its business.
The Borrower and each Subsidiary shall not, without the express written
consent of the Lender, in any manner dispose of all or any material portion
of its assets.

          (c)  NOTICE OF DEFAULTS AND OTHER MATTERS - The Borrower shall,
promptly, upon acquiring actual knowledge of such matters, give notice to
the Lender of each of the following events:  (i) any material loss of or
damage to its properties or assets or those of any Subsidiary; (ii) the
commencement of any litigation or proceedings against it or any Subsidiary
which may materially adversely affect the ability of the Borrower to
fulfill its obligations under this Note or any Subsidiary to fulfill its
obligations under the Guaranty; (iii) any other circumstances that could
materially adversely affect the performance by the Borrower of its
obligations under this Note or of any Subsidiary under the Guaranty; (iv)
the occurrence of any Event of Default described in Section 7 hereof; and
(v) any other event notice of which is required to be given to the lenders
under the Chemical Agreement or Senior Notes.

          (d)  OTHER AGREEMENTS - The Borrower shall perform all of its
obligations as and when required pursuant to the Chemical Agreement and
Senior Notes.  The Borrower shall not, without the express written consent
of the Lender, amend the Chemical Agreement, the Senior Notes or the
security and other documents related thereto or any other agreement
creating indebtedness of the Borrower or any Subsidiary in any manner which
would increase the burden on the Borrower or any Subsidiary or affect the
rights of the Lender without the prior written consent of the Lender.

          (e)  ADDITIONAL INDEBTEDNESS AND NEGATIVE PLEDGE - Except for the
Chemical Agreement and Senior Notes and indebtedness and liens permitted
thereunder, the <yen>1 billion Subordinated Non-Negotiable Promissory Note
(the "<yen>1 Billion Note")  in favor of Fukutake Publishing Co., Ltd. (now
Benesse Corporation), the $20,000,000 Subordinated Non-Negotiable
Promissory Note (the $20,000,000 Note") in favor of Fukutake Holdings
(America), Inc. and indebtedness permitted thereunder and except in the
ordinary course of business, the agreement to purchase all of the remaining
outstanding ordinary shares and preference shares of Softrans International
Limited and indebtedness permitted thereunder, neither the Borrower nor any
Subsidiary shall, without the prior written consent of the Lender, incur
any additional indebtedness, contingent or otherwise, that when aggregated
exceeds $3,500,000 nor consent or agree to the creation or imposition of
any lien, charge, mortgage, encumbrance or other security interest or any
segregation of assets or revenues or other preferential arrangement
(whether or not constituting a security interest) with respect to any
present or future assets, revenues or rights to the receipt of income of
the Borrower or any Subsidiary.

<PAGE>
          (f)  FINANCIAL STATEMENTS - The Borrower shall furnish to the
Lender:

               (i)  as soon as available, but in any event, within 90 days
after the end of each fiscal year of the Borrower, a copy of the audited
consolidated balance sheet of the Borrower and its consolidated
subsidiaries as at the end of such year and the related audited
consolidated statements of income, of shareholder's equity and of cash
flows for such year, setting forth in each case a comparative form the
figures for the previous year, reported on without a "going concern" or
like qualification or exception, or qualification arising out of the scope
of the audit, by Deloitte & Touche LLP or other independent certified
public accountants of nationally recognized standing; and

               (ii) as soon as available, but in any event, not later than
60 days after the end of each of the first three quarterly periods of each
fiscal year of the Borrower, the unaudited consolidated balance sheet of
the Borrower and its consolidated subsidiaries as at the end of such
quarter and the related unaudited consolidated statements of income, of
shareholder's equity and of cash flows for such quarter and the portion of
the fiscal year through the end of such quarter, setting forth in each case
in comparative form the figures for the previous year, certified by an
officer of the Borrower as presenting fairly the consolidated financial
position of the Borrower and its consolidating subsidiaries as at the end
of such fiscal quarter and the consolidated results of their operations and
their consolidated cash flows for such quarter and for the portion of the
fiscal year ending at the end of such quarter (subject to normal year-end
audit adjustments); all such financial statements shall be prepared in
accordance with GAAP applied consistently throughout the periods reflected
therein and with prior periods (except as otherwise approved by such
accountants or officer, as the case may be, and disclosed therein).

          (g)  CERTIFICATES: OTHER INFORMATION - The Borrower shall furnish
to the Lender (i) promptly, such additional financial and other information
as the Lender may from time to time reasonably request; and (ii) promptly,
any financial and other information provided to the Lenders under the
Chemical Agreement or Senior Notes and not otherwise provided to the Lender
pursuant to subsection (i) or this subsection (g).

          (h)  INSPECTION OF PROPERTY; BOOKS AND RECORDS; DISCUSSIONS - The
Borrower and each Subsidiary shall keep proper books of records and account
in which true and correct entries in conformity with GAAP shall be made,
and permit representatives of the Lender to visit and inspect any of its
properties and examine and make abstracts from any of its books and records
at any reasonable time and as often as may reasonably be desired and to
discuss the business, operations, properties and financial and other
condition of the Borrower and its Subsidiaries with officers and employees
of the Borrower and its Subsidiaries and with the Borrower's independent
certified public accountants, PROVIDED that the Borrower or any such
Subsidiary shall be given reasonable notice of and an opportunity to be
present at reasonable times
<PAGE>
during normal business hours at any discussions with such accountants.

          (i)  FURTHER DOCUMENTS - The Borrower shall execute all such
other documents and instruments and do all such other acts and things as
the Lender may from time to time reasonably require to carry out the
transactions contemplated herein.

SECTION 7.     EVENTS OF DEFAULT.

          Except upon the occurrence of an event under (f) or (g) below,
whereupon this Note shall become immediately due and payable without notice
or declaration by the Lender, the Lender may, by written notice to the
Borrower, declare this Note immediately due and payable, whereupon this
Note and all sums due hereunder shall become immediately due and payable
without protest, presentment, demand or notice (except the notice referred
to above in this Section 7) or without petition to any court, all of which
are expressly waived by the Borrower, if any of the following events (each
an "Event of Default") shall occur:

          (a)  principal or interest due under this Note shall not be paid
as and when due, whether at maturity, by declaration or otherwise; or

          (b)  any representation by the Borrower herein shall prove to be
false or misleading in any material respect as of the date made; or

          (c)  the Borrower shall default in any material respect in the
due performance of any term or covenant of this Note (which is not the
subject of another subsection of this Section 7) which default, if
remediable, shall continue unremedied for a period of twenty (20) days
after the Lender gives written notice of such default to the Borrower; or

          (d)  the Borrower or any Subsidiary shall default in the due
observance or performance of any covenant or agreement to be observed or
performed by it pursuant to any evidence of indebtedness or liability for
borrowed money (other than this Note) of the Borrower or such Subsidiary if
such default accelerates or permits the obligee thereof to accelerate the
maturity of such indebtedness or liability for borrowed money; or any such
indebtedness or liability, after the expiration of any applicable grace
period therefor, shall not be paid as and when due; or

          (e)  Either (i) The Borrower shall default in any material
respect in the due observance or performance of any covenants or agreement
to be observed or performed by it pursuant to the $20,000,000 Note, or (ii)
Berlitz  (Japan) Inc. ("BJ") shall default in any material respect in the
due observance or performance of any covenants or agreement to be observed
or performed by its pursuant to the <yen>1,000,000,000 Note; or

<PAGE>
          (f)  the Borrower or any of its Subsidiaries shall (i) apply for
or consent to the appointment of a receiver, trustee or liquidator for
itself or any of its assets or properties, (ii) admit in writing its
inability to pay its debts at they mature, (iii) make a general assignment
for the benefit of creditors, (iv) be adjudicated a bankrupt or insolvent,
(v) file a voluntary petition in bankruptcy, or a petition or an answer
seeking reorganization or an arrangement with creditors or to take
advantage of any bankruptcy, reorganization, insolvency, readjustment of
debt, dissolution or liquidation law or statute, or any answer admitting
the material allegations of a petition filed against it in any proceeding
under any such law or if action shall be taken by the Borrower or any
Subsidiary for the purpose of effecting any of the foregoing, (vi) have
commenced against it any case, proceeding or other action of a nature
described in (i) through (v) above which remains undismissed for a period
of 60 days or (vii) take or be subject to any action similar to those
specified in clauses (i) through (vi) in any jurisdiction; or

          (g)  an order, judgment or decree shall be entered, without the
application, approval or consent of the Borrower or any Subsidiary, with
respect to the Borrower or such Subsidiary or all or a substantial part of
the assets of the Borrower or any such Subsidiary, appointing a receiver,
trustee or liquidator of the Borrower or any such Subsidiary, or any
similar order, judgment or decree shall be entered or appointment made in
any jurisdiction, and such order, judgment or decree or appointment shall
continue unstayed and in effect for a period of 60 days; or

          (h)  one or more judgments or decrees shall be entered against
the Borrower or any of its Subsidiaries involving in the aggregate a
liability (not paid and to the extent not covered by insurance) of
$2,500,000 or more, and all such judgments or decrees shall not have been
appealed, vacated, discharged, stayed or bonded pending appeal within 60
days from the entry thereof; or

          (i)  The Guaranty shall cease to be in full force and effect or
any of the Borrower or any Subsidiary shall so assert, except in accordance
with its own terms.

SECTION 8.     APPLICATION OF PAYMENTS.

          The Lender agrees that each payment or prepayment received by it
hereunder, except as expressly set forth herein, shall be applied, first,
to the payment of accrued interest on this Note to the date of such
payment; and second, to the payment of the principal amount of this Note.

SECTION 9.     SUBORDINATION AGREEMENT.

          The Borrower covenants and agrees and the Lender, by the Lender's
acceptance hereof likewise covenants and agrees, that this Note is issued,
and the advance evidenced hereby and repayment hereof shall be, subject to
the provisions of the Subordination Agreement dated as of January 29, 1993
(as amended from time to time, the "Subordination Agreement") among the
Lender, the Borrower and Chemical Bank, as Collateral Agent under the
Master Collateral
<PAGE>
and Intercreditor Agreement dated as of January 29, 1993, as amended from
time to time, among the Secured Lenders (as defined therein) and Chemical
Bank, as Collateral Agent, and the Lender accepts and agrees that the
payment of the principal of an interest on this Note by the Borrower shall,
to the extent and in the manner set forth in the Subordination Agreement,
be subordinate and junior in right of payment to the prior payment in full
of all Senior Obligations (as defined in the Subordination Agreement).
This Note shall rank PARI PASSU with the existing indebtedness which are or
may in the future be subordinated under the Subordination Agreement.  In
the event that any payment or distribution of any kind of character
otherwise payable to the Lender hereunder is paid or delivered to the
Secured Lenders pursuant to the Subordination Agreement, the principal
amount hereunder shall be increased with effect from the date of such
payment or distribution by an amount equal to the amount so paid or
delivered.

SECTION 10.  RELATION TO OTHER TRANSACTIONS.

          Except as expressly set forth herein, the obligations of the
Borrower hereunder are unconditional and no reference to any other document
or agreement herein is intended or shall be deemed to render the Borrower's
obligations hereunder conditional.  The illegality or unenforceability of,
or the default by any party under, any other document or agreement referred
to herein shall not constitute a defense to any claim by the Lender for the
payment of principal, interest or any other amount hereunder.
Notwithstanding the foregoing, this Section 10 shall in no manner affect or
be deemed to affect the subordination of this Note pursuant to the
Subordination Agreement or the rights of the lenders under the Chemical
Agreement and Senior Notes under the Subordination Agreement.

SECTION 11.  ASSIGNMENT, ETC.

          This Note shall be binding upon each of the Borrower and Lender
and its respective successors and assigns, provided however, the Borrower
may not assign this Note.  The Lender may assign this Note, which
assignment shall be deemed to be a novation, without any requirement of
consent by the Borrower.

SECTION 12.  INDEMNIFICATION.

          The Borrower shall pay, indemnify, and hold the Lender harmless
from and against any and all liabilities, obligations, losses, damages,
penalties, actions, judgments, suits, costs, expenses or disbursements of
any kind or nature whatsoever ("Losses") arising out of or in connection
with any claim (whether or not asserted in any legal proceeding),
litigation, investigation, arbitration or proceeding relating to this Note
or the Guaranty (collectively, "Indemnified Liabilities"), PROVIDED that
the Borrower shall have no obligation hereunder to the Lender with respect
to Indemnified Liabilities arising from (i) the gross negligence or willful
misconduct of the Lender, (ii) legal proceedings commenced against the
Lender by any security holder or creditor of the Lender arising out of or
based upon rights afforded any such security holder or creditor solely in
its capacity as
<PAGE>
such.  The Lender shall indemnify and hold Borrower and any of its
subsidiaries harmless from and against any Losses resulting from
Indemnified Liabilities arising out of the gross negligence or willful
misconduct of the Lender or legal proceedings commenced against the Lender
by any security holder or creditor of the Lender arising out of or based
upon rights afforded any such security holder or creditor solely in its
capacity as such.  The agreements in this section shall survive for
eighteen (18) months after repayment of this Note and all other amounts
payable hereunder.

SECTION 13.  NO WAIVER; CUMULATIVE REMEDIES.

          The Lender shall not by any act (except by a written instrument
signed by the Lender), delay, indulgence, omission or otherwise be deemed
to have waived any right or remedy hereunder or to have acquiesced in any
Event of Default or in any breach of any of the terms and conditions
hereof.  No failure to exercise, nor any delay in exercising, on the part
of the Lender, any right, power or privilege hereunder shall operate as a
waiver thereof.  No single or partial exercise of any right, power or
privilege hereunder shall preclude any other or further exercise thereof or
the exercise of any other right, power or privilege.  A waiver by the
Lender of any right or remedy hereunder on any one occasion shall not be
construed as a bar to any right or remedy which the Lender would otherwise
have on any future occasion.  The rights and remedies herein provided are
cumulative, may be exercise singly or concurrently and are not exclusive of
any rights or remedies provided by law.

SECTION 14.  EXPENSES.

          Each party hereto agrees to pay or reimburse, or cause to be paid
or reimbursed, all of its costs and expenses incurred in connection with
the preparation, execution, waiver, amendment, modification, enforcement or
preservation of any rights under this Note, any guaranty or any other
document referenced herein, including, without limitation, the fees and
disbursements of counsel.

SECTION 15.  GOVERNING LAW.

          This Note and the rights and obligations of the Borrower and
Lender under this Note shall be governed by, and construed and interpreted
in accordance with, the laws of the State of New York without giving effect
to the conflict of law provisions which may indicate the applicability of
the laws of another state.

SECTION 16.  WAIVERS OF JURY TRIAL.

          The Borrower hereby irrevocably and unconditionally waives trial
by jury in any legal action or proceeding relating to this Note or any
other documents related hereto and for any counterclaim therein.



<PAGE>
          IN WITNESS WHEREOF, a duly authorized officer of the Borrower,
solely in such officer's capacity as such, has caused this Note to be duly
executed in New York, New York as of the date hereof.

                                   BERLITZ INTERNATIONAL, INC.



                              By:_____________________________

                              Name:___________________________

                              Title:__________________________



AGREED TO AND ACCEPTED:

FUKUTAKE HOLDINGS (AMERICA), INC.

By:_________________________

Name:_______________________

Title:______________________





<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,
     1995 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-31-1995
<PERIOD-END>                         DEC-31-1995
<CASH>                               25,402
<SECURITIES>                         0
<RECEIVABLES>                        36,293
<ALLOWANCES>                         1,468
<INVENTORY>                          9,343
<CURRENT-ASSETS>                     79,170
<PP&E>                               38,918
<DEPRECIATION>                       13,292
<TOTAL-ASSETS>                       576,930
<CURRENT-LIABILITIES>                79,080
<BONDS>                              0
<COMMON>                             1,003
                0
                          0
<OTHER-SE>                           369,413
<TOTAL-LIABILITY-AND-EQUITY>         576,930
<SALES>                              0
<TOTAL-REVENUES>                     351,139
<CGS>                                0
<TOTAL-COSTS>                        213,073
<OTHER-EXPENSES>                     13,425
<LOSS-PROVISION>                     0
<INTEREST-EXPENSE>                   8,658
<INCOME-PRETAX>                      9,670
<INCOME-TAX>                         7,400
<INCOME-CONTINUING>                  2,270
<DISCONTINUED>                       0
<EXTRAORDINARY>                      0
<CHANGES>                            0
<NET-INCOME>                         2,270
<EPS-PRIMARY>                        0.23
<EPS-DILUTED>                        0.23
        

</TABLE>


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