UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549
                            FORM 10-Q
                                
                                
(Mark One)

[X]  Quarterly  Report Pursuant to Section 13  or  15(d)  of  the
Securities Exchange Act of 1934

For the quarterly period ended July 31, 1996
                               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:  1-10308

                     CUC International Inc.
     (Exact name of registrant as specified in its charter)

               Delaware                        06-0918165
   (State or other jurisdiction of           (I.R.S. Employer
     incorporation or organization)     Identification No.)

             707 Summer Street
           Stamford, Connecticut                       06901
  (Address of principal executive offices)          (Zip Code)

                          (203) 324-9261
      (Registrant's telephone number, including area code)

                         Not applicable
 (Former name, former address and former fiscal year, if changed
                       since last report.)

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

               APPLICABLE ONLY TO ISSUERS INVOLVED
                IN BANKRUPTCY PROCEEDINGS DURING
                    THE PRECEDING FIVE YEARS:

Indicate  by  check  mark whether the registrant  has  filed  all
documents and reports required to be filed by Sections 12, 13  or
15(d)  of the Securities Exchange Act of 1934 subsequent  to  the
distribution  of securities under a plan confirmed  by  a  court.
Yes        No     .

            APPLICABLE  ONLY TO  CORPORATE  ISSUERS:
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
Common Stock, $.01 par value - 262,386,160 shares as of August
31, 1996


                              INDEX



             CUC INTERNATIONAL INC. AND SUBSIDIARIES



PART             I.             FINANCIAL             INFORMATION
PAGE


Item 1.   Financial Statements (Unaudited)

Condensed Consolidated Balance Sheets - July 31, 1996
and January 31, 1996.                                       3

Condensed Consolidated Statements of Income - Three months
ended July 31, 1996 and 1995.                               4

Condensed Consolidated Statements of Income - Six months
ended July 31, 1996 and 1995.                               5

Condensed Consolidated Statements of Cash Flows -
Six months ended July 31, 1996 and 1995.                    6

Notes to Condensed Consolidated Financial Statements.       7

Independent Accountants' Review Report.                     13


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


PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                   20


SIGNATURES                                                  23

INDEX TO EXHIBITS                                           24
                                
PART I.  FINANCIAL  INFORMATION                            
CUC  INTERNATIONAL  INC.  AND  SUBSIDIARIES
                                
CONDENSED  CONSOLIDATED  BALANCE  SHEETS                   
(In thousands)                                             
                                           July 31,  January 31,
                                             1996        1996
Assets                                    (Unaudited)
Current Assets                                                  
  Cash and cash equivalents                 $297,458    $307,965
  Marketable securities                       73,555      63,423
  Receivables                                415,665     391,539
  Prepaid membership materials                47,021      39,061
  Prepaid expenses, deferred taxes & other   143,831     135,772

        Total Current Assets                 977,530     937,760
                                                                
Membership solicitations in process           61,881      60,713
Deferred membership acquisition costs        277,240     273,102
Contract renewal rights and intangible                          
assets - net of accumulated
  amortization of $109,556 and $98,362       290,772     287,804
Properties, at cost, less accumulated                           
  depreciation of $105,089 and $94,173        86,054      80,964
Deferred income taxes and other               50,823      41,943
                                          $1,744,300  $1,682,286
Liabilities and Shareholders' Equity                            
Current Liabilities                                             
  Accounts payable and accrued expenses     $138,402    $182,602
  Federal and state income taxes payable      14,054      35,957
        Total Current Liabilities            152,456     218,559
                                                                
Deferred membership income                   510,219     513,219
Convertible debt                              23,428      23,389
Zero coupon convertible notes                             14,410
Other                                         11,287      13,046
                                                                
Contingencies (Note 6)                                          
                                                                
Shareholders' Equity                                            
  Common stock-par value $.01 per share;                        
    authorized 600 million shares;                              
    issued 254,246,281 shares
    and 246,171,191 shares                     2,542       2,462
  Additional paid-in capital                 569,506     446,528
  Retained earnings                          560,422     483,679
  Treasury stock, at cost, 3,979,095                            
    shares and 3,410,631 shares             (52,291)    (30,998)
  Deferred compensation                     (30,485)            
  Unrealized (loss)gain on marketable                           
    securities                                 (106)         248
  Foreign currency translation               (2,678)     (2,256)
Total Shareholders' Equity                 1,046,910     899,663
                                          $1,744,300  $1,682,286
See notes to condensed consolidated financial statements.
                                
     CUC  INTERNATIONAL  INC.  AND  SUBSIDIARIES
           CONDENSED  CONSOLIDATED STATEMENTS  OF  INCOME
                       (UNAUDITED)
(In thousands, except per share amounts)
                    
                                                             
                                       Three Months Ended
                                            July 31,
                                       1996         1995     
                                                             
REVENUES                                                     
   Membership and service fees         $421,797     $347,759 
   Software                              68,580       62,260 
                                                             
     Total Revenues                     490,377      410,019 
                                                             
EXPENSES                                                     
     Operating                          155,995      135,178 
     Marketing                          171,082      145,805 
     General and administrative          66,479       58,973 
     Merger costs                        28,635              
     Interest income, net               (1,103)      (1,062) 
                                                             
Total Expenses                          421,088      338,894 
                                                             
INCOME BEFORE INCOME TAXES               69,289       71,125 
                                                             
Provision for income taxes               33,981       26,823 
                                                             
NET  INCOME                             $35,308      $44,302 
                                                             
Net Income Per Common Share               $0.14        $0.18 
                                                             
Weighted Average Number of                                   
Common and Dilutive Common                                   
Equivalent Shares Outstanding           256,806      248,767 
                                                                   
See notes to condensed consolidated financial statements.
                                                                   

CUC  INTERNATIONAL  INC.  AND  SUBSIDIARIES
CONDENSED  CONSOLIDATED  STATEMENTS  OF  INCOME
(UNAUDITED)
(In thousands, except per share amounts)
                                                           
                                                           
                                      Six Months Ended
                                          July 31,
                                       1996        1995
                                                           
REVENUES                                                   
   Membership and service fees        $811,823     $672,873
   Software                            129,053      109,962
                                                           
     Total Revenues                    940,876      782,835
                                                           
EXPENSES                                                   
     Operating                         301,466      254,699
     Marketing                         337,457      284,010
     General and administrative        130,577      113,379
     Merger costs                       28,635             
     Interest income, net              (2,770)      (2,219)
                                                           
Total Expenses                         795,365      649,869
                                                           
INCOME BEFORE INCOME TAXES             145,511      132,966
                                                           
Provision for income taxes              63,218       50,661
                                                           
NET  INCOME                            $82,293      $82,305
                                                           
Net Income Per Common Share              $0.32        $0.33
                                                           
Weighted Average Number of                                 
Common and Dilutive Common                                 
Equivalent Shares Outstanding          255,084      247,542
                                                           
See notes to condensed consolidated financial statements.
                                                            













CUC  INTERNATIONAL  INC.  AND  SUBSIDIARIES                   
CONDENSED  CONSOLIDATED  STATEMENTS  OF CASH  FLOWS (UNAUDITED)
(In thousands)                                                 
                                                  JULY 31,
SIX MONTHS ENDED                                 1996     1995
OPERATING  ACTIVITIES:                                         
Net income                                    $82,293   $82,305
Adjustments to reconcile net income to net                     
  cash provided by operating activities:                       
    Membership acquisition costs             (235,308) (186,090)
    Amortization of membership                                 
      acquisition costs                       242,431   195,203
    Deferred membership income               (14,499)  (18,283)
    Membership solicitations in process       (1,168)   (6,184)
    Amortization of contract renewal                           
      rights and excess cost                   11,744    10,325
    Deferred income taxes                       6,734    13,984
    Amortization of original issue                             
      discount on convertible notes             1,291       832
    Depreciation                               13,116     8,583
                                                               
         Changes in working capital items, net of acquisitions:
         Increase in receivables             (24,126)  (44,781)
         Increase in prepaid membership       
            materials                         (7,960)   (7,938)
         Increase in prepaid expenses other                      
            current assets                   (16,453)  (12,024)
         Net decrease in accounts payable                      
            and accrued expenses and federal                   
            and state income taxes payable   (30,286)  (25,533)
    Other, net                               (16,028)   (8,597)
Net cash provided by operating activities      11,781     1,802
INVESTING  ACTIVITIES:                                         
Proceeds from matured marketable securities    34,204    29,916
Purchases of marketable securities           (44,336)  (30,177)
Acquisitions, net of cash acquired           (14,841)  (59,256)
Acquisitions of properties                   (17,839)  (18,230)
Net cash used in investing activities        (42,812)  (77,747)
FINANCING  ACTIVITIES:                                         
Issuance of Common Stock                       18,537    14,663
Repayments of long-term obligations, net        1,987       (5)
Equity distributions                                       (60)
Net cash provided by financing activities      20,524    14,598
Net decrease in cash and cash equivalents    (10,507)  (61,347)
Cash and cash equivalents at beginning of     
period                                        307,965   263,098
Cash and cash equivalents at end of period   $297,458  $201,751
                                                               
See notes to condensed consolidated financial statements.
                                                               
                                
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


NOTE 1 -- BASIS OF PRESENTATION

The   accompanying  unaudited  condensed  consolidated  financial
statements  have  been  prepared  in  accordance  with  generally
accepted  accounting principles for interim financial information
and  with  the  instructions  to Form  10-Q  and  Rule  10-01  of
Regulation  S-X.   Accordingly, they do not include  all  of  the
information   and   footnotes  required  by  generally   accepted
accounting principles for complete financial statements.  In  the
opinion  of  management, all adjustments  (consisting  of  normal
recurring  accruals) considered necessary for a fair presentation
have  been included.  Operating results for the six months  ended
July  31, 1996 are not necessarily indicative of the results that
may  be  expected  for  the year ending January  31,  1997.   For
further  information,  refer  to  the  financial  statements  and
footnotes thereto included in the Company's Form 10-K filing  for
the  year  ended  January  31, 1996.  The condensed  consolidated
financial  statements at July 31, 1996 and  for  the  six  months
ended  July  31,  1996  and  1995 are unaudited,  but  have  been
reviewed  by independent accountants and their report is included
herein.     All   periods   presented   reflect   the   Company's
reclassifications   of  deferred  membership  acquisition   costs
(previously  classified  as  an  offset  to  deferred  membership
income)  and  membership  solicitations  in  process  (previously
classified as a current asset) to noncurrent assets.

NOTE 2 --  MERGERS AND ACQUISITIONS

During  July  1996  the Company acquired all of  the  outstanding
capital stock of Davidson & Associates, Inc. ("Davidson")  for  a
purchase  price of approximately $1 billion, which was  satisfied
by  the  issuance  of approximately 30.1 million  shares  of  the
Company's  common  stock,  par  value  $.01  per  share  ("Common
Stock").  Also during July 1996 the Company acquired all  of  the
outstanding capital stock of Sierra On-Line, Inc. ("Sierra")  for
a  purchase  price  of  approximately  $858  million,  which  was
satisfied by the issuance of approximately 25.6 million shares of
Common   Stock.   Davidson  and  Sierra  develop,   publish   and
distribute  educational and entertainment software for  home  and
school  use.  The  mergers with Davidson  and  Sierra  have  been
accounted for in accordance with the pooling-of-interests  method
of   accounting   and,  accordingly,  the  accompanying   interim
consolidated   financial  statements  have   been   retroactively
adjusted  as if Davidson, Sierra and the Company had operated  as
one since inception.

The  following represents revenues and net income of the  Company
and  Davidson and Sierra for the six months ended July  31,  1995
and  the  last  complete  interim period  preceding  the  mergers
(unaudited, in thousands).

                             Three        
                            months   Six months
                             ended   ended July
                           April 30,  31, 1995
                             1996
          Revenues:                       
          The Company       $390,026   $672,873
          Davidson and
            Sierra            60,473    109,962
                          ---------- ----------
                            $450,499   $782,835
                             =======    =======
          Net Income                      
          (Loss):
          The Company        $48,250    $77,738
          Davidson and
            Sierra            (1,265)      4,567
                          ---------- ----------
                             $46,985    $82,305
                             =======    =======

Davidson and Sierra previously used the fiscal year-ends December
31 and March 31, respectively, for their financial reporting.  To
conform  to  the Company's January 31 fiscal year-end, Davidson's
operating  results for January 1996 have been excluded  from  the
six   months  ended  July  31,  1996  operating  results  in  the
accompanying   financial  statements.   In   addition,   Sierra's
operating results for February and March 1996 have been  included
in  the operating results for the six months ended July 31,  1996
in  the accompanying financial statements and for the year  ended
January  31,  1996.  The above-mentioned excluded and  duplicated
periods  have been adjusted by a $5.7 million charge to  retained
earnings at July 31, 1996.
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                           (continued)


NOTE 2 --  MERGERS AND ACQUISITIONS  (continued)

In  connection with the Davidson and Sierra mergers, the  Company
charged  $28.6  million ($25.1 million or $.10 per  common  share
after-tax  effect) to operations in the three months  ended  July
31,  1996 for merger costs.  Such costs are non-recurring and are
comprised primarily of transaction costs, other professional fees
and integration costs.

NOTE 3 -- SHAREHOLDERS' EQUITY

For  the  three and six months ended July 31, 1996, $14.7 million
and $14.9 million principal of zero coupon convertible notes were
converted  into  2.2  million shares and 2.3  million  shares  of
Common  Stock, respectively, and the related unamortized original
issue  discount ($64,000 and $68,000, respectively)  was  charged
against additional paid-in capital.  The balance of the change in
additional  paid-in capital and treasury stock relates  to  stock
option activity.

The Company's fiscal 1990 recapitalization included establishment
of  a restricted stock plan designed to compensate and retain key
employees  of the Company.  During July 1996, 910,000  restricted
shares of Common Stock were granted with a fair value on the date
of  grant  of  $30.5  million, which  amount  was  deducted  from
shareholders'  equity  and is being amortized  over  the  vesting
period.

Net income per share, assuming the conversions of the zero coupon
convertible  notes  during the six months  ended  July  31,  1996
occurred  at  the  beginning of such  period,  would  not  differ
significantly  from the Company's actual earnings per  share  for
such period.

NOTE 4 -- SOFTWARE RESEARCH AND DEVELOPMENT COSTS AND COSTS OF
SOFTWARE REVENUE
    

Software research and development costs are included in operating
expenses and aggregated $15.3 million and $13.5 million  for  the
three  months  ended  July 31, 1996 and 1995,  respectively,  and
$30.2 million and $24.3 million for the six months ended July 31,
1996  and  1995,  respectively.  Costs of  software  revenue  are
included  in operating expenses and aggregated $21.1 million  and
$28.4  million for the three months ended July 31, 1996 and 1995,
respectively,  and $45.9 million and $47.9 million  for  the  six
months ended July 31, 1996 and 1995, respectively.

NOTE 5 -- INCOME TAXES

The  Company's  effective  tax  rate  differs  from  the  Federal
statutory rate principally because of state income taxes and non-
deductible  amortization of the excess of cost  over  net  assets
acquired.
                                
NOTE 6 -- CONTINGENCIES - IDEON

During  August 1996, the Company acquired Ideon (as  defined  and
described  in Note 7).  At July 31, 1996, Ideon was defending  or
prosecuting claims in thirteen complex lawsuits, twelve of  which
involved Peter Halmos, former Chairman of the Board and Executive
Management Consultant to SafeCard, and various parties related to
him  as  adversaries. Peter Halmos is also a plaintiff  in  three
other  lawsuits,  one  against a former officer,  one  against  a
director of Ideon and one against SafeCard's outside counsel,  in
which  neither  SafeCard nor Ideon have been named as  defendant.
The  thirteen cases in which Ideon or its subsidiaries is a party
are as follows:

A  suit  initiated by Peter Halmos, related entities,  and  Myron
Cherry  (a  former  lawyer for SafeCard) in April  1993  in  Cook
County  Circuit  Court in Illinois against SafeCard  and  one  of
Ideon's  directors,  purporting to state  claims  aggregating  in
excess of $100 million, principally relating to alleged rights to
"incentive  compensation,"  stock options  or  their  equivalent,
indemnification, wrongful termination and defamation. On February
7,  1995, the court dismissed with prejudice Peter Halmos' claims
regarding  alleged  rights  to  "incentive  compensation,"  stock
options or their equivalent, wrongful termination and defamation.
Mr. Halmos has appealed this ruling. SafeCard has filed an answer
to  the remaining indemnification claims. Its obligation to  file
an  answer to the claims of Myron Cherry have been stayed pending
settlement  discussions. On December 28, 1995, the  court  stayed
Halmos'  indemnification claims pending resolution of a declatory
judgment action filed by Ideon in Delaware Chancery Court.
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                           (continued)

NOTE 6 -- CONTINGENCIES - IDEON  (continued)

A  suit which seeks monetary damages and certain equitable relief
filed  by SafeCard in August 1993 in Laramie County Circuit Court
in  Wyoming  against Peter Halmos and related  entities  alleging
that Peter Halmos dominated and controlled SafeCard, breached his
fiduciary  duties to SafeCard, and misappropriated material  non-
public  information to make $48 million in profits  on  sales  of
SafeCard  stock.  In March 1994, Mr. Halmos and related  entities
filed  a counterclaim in which claims were made of conspiracy  in
restraint  to trade, monopolization and attempted monopolization,
unfair competition and restraint of trade, breach of contract for
indemnity  and  intentional  infliction  of  emotional  distress.
SafeCard's  motion  to sever the conspiracy,  monopolization  and
restraint of trade claims was granted in May 1994. The claims for
the  conspiracy,  monopolization, restraint of trade  and  unfair
competition  were dismissed without prejudice in  June  1994.  On
April  12, 1995, the trial court granted the motion of Mr. Halmos
and  certain  related entities to amend their counterclaims.  The
amended  counterclaims  include claims  for  indemnification  for
legal expenses incurred in the action and a claim that SafeCard's
contract with CreditLine should be rescinded. On April 19,  1995,
the  trial court granted Mr. Halmos' motion for summary  judgment
that certain of SafeCard's claims against him were barred by  the
statute  of  limitation. On March 14, 1996, the  Wyoming  Supreme
Court   reversed  the  trial  court's  ruling  that  certain   of
SafeCard's  claims  were  barred by the statute  of  limitations.
Pursuant  to the Court's order of July 31, 1996, the  action  has
been  abated  to  permit  the parties  to  engage  in  settlement
negotiations.

A  suit seeking monetary damages by Peter Halmos, purportedly  in
his name and in the name of CreditLine Corporation and Continuity
Marketing  Corporation against SafeCard, one of its officers  and
three of Ideon's directors in United States District Court in the
Southern  District  of Florida, in September 1994  purporting  to
state various tort claims, state and federal antitrust claims and
claims  of copyright infringement. The claims principally  relate
to the allegation by Peter Halmos and his companies that SafeCard
has   taken  action  to  prevent  him  from  being  a  successful
competitor. All discovery in the case has been stayed  pending  a
ruling on a motion to dismiss filed by SafeCard, its officer  and
Ideon's  directors.  On  August  16,  1995,  the  United   States
Magistrate Judge filed a Report and Recommendation that the  case
be   dismissed.  The  parties  have  filed  various  beliefs  and
memoranda  in  response to this Report. On January 4,  1996,  the
Magistrate recommended ruling that the statute of limitations was
tolled  during  pendency of the case in  federal  court  and  the
plaintiffs'   state  law  claims  were  thus   not   time-barred.
Defendants have filed an objection to this recommendation.

A  suit seeking monetary damages by Peter Halmos, as trustee  for
the  Peter A. Halmos revocable trust dated January 24,  1990  and
the  Halmos Foundation, Inc. individually and certain other named
parties on behalf of themselves and all others similarly situated
against SafeCard, one of its officers, one of its former officers
and  three  of  Ideon's directors in the United  States  District
Court for the Southern District of Florida in December 1994. This
litigation  involves  claims by a putative class  of  sellers  of
SafeCard  Stock for the period January 11, 1993 through  December
8,  1994  for  alleged  violations  of  the  federal  and  states
securities  laws  in  connection with  alleged  improprieties  in
SafeCards'   investor  relations  program.  The  complaint   also
includes  individual  claims made by Peter Halmos  in  connection
with  the sale of stock by two trusts controlled by him. SafeCard
and  the  individual defendants have filed a motion  to  dismiss.
There  has  been  limited  discovery on class  certification  and
identification  of "John Doe" defendant issues. Ideon  filed  its
opposition  to  the  pending motion for  class  certification  on
December  11, 1995. Plaintiffs' reply was filed March  19,  1996.
On  September  9,  1996, the Court entered an order  abating  the
action until December 9, 1996 to permit the parties to engage  in
settlement negotiations.

A suit seeking monetary damages and injunctive relief by LifeFax,
Inc.  and  Continuity Marketing Corporation, companies affiliated
with  Peter  Halmos,  in the State Circuit Court  in  Palm  Beach
County,  Florida  in April 1995 against Ideon, Family  Protection
Network,  Inc.,  SafeCard, one of Ideon's directors  and  Ideon's
Chief Executive Officer purporting to state various statutory and
tort  claims. The claims principally relate to the allegation  by
these companies that SafeCard's Early Warnings Service and Family
Protection  Network were conceived and commercialized  by,  among
others,  Peter  Halmos  and  have  been  improperly  copied.   An
amendment  complaint  filed  on June 14,  1995  seeking  monetary
damages  adds  to  the prior claims certain  claims  by  Nicholas
Rubino  that principally relate to the allegation that SafeCard's
Pet Registration Product was conceived by Mr. Rubino and has been
improperly copied. The Company has filed an appropriate answer.

                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                           (continued)


A  suit seeking monetary damages and declaratory relief by  Peter
Halmos,  individually  and as trustee for  the  Peter  A.  Halmos
revocable  trust dated January 24, 1990 and by James B. Chambers,
individually  and  on behalf of himself and all others  similarly
situated against Ideon, SafeCard, each of the members of  Ideon's
Board  of  Directors, three non-board member officers  of  Ideon,
Ideon's  previous  outside auditor and  one  of  Ideon's  outside
counsel  in  the  United States District Court for  the  Southern
District of Florida in June 1995. The litigation involves  claims
by a putative class of purchasers of Ideon stock between December
14,  1994  and May 25, 1995 and on behalf of a separate class  of
all  record holders of SafeCard stock as of April 27,  1995.  The
putative  class claims are for alleged violations of the  federal
securities laws, for alleged breach of fiduciary duty and alleged
negligence  in connection with certain matters voted  on  at  the
Annual  Meeting of SafeCard stockholders held on April 27,  1995.
Ideon  and  the  individual defendants have  filed  a  motion  to
dismiss  these claims. There has been limited discovery on  class
certification issues. Ideon filed its opposition to  the  pending
motion  for class certification on December 11, 1995. Plaintiffs'
reply  was filed March 19, 1996.  On September 9, 1996, the Court
entered  an  order abating the action until December 9,  1996  to
permit the parties to engage in settlement negotiations.

A purported shareholder derivative action initiated by Michael P.
Pisano,  on behalf of himself and other stockholders of  SafeCard
and  Ideon  against SafeCard, Ideon, two of their  officers,  and
Ideon's  directors  in  United States  District  Court,  Southern
District  of  Florida. This litigation involves claims  that  the
officers  and  directors of SafeCard have improperly  refused  to
accede  to  Peter Halmos' litigation and indemnification  demands
against  Ideon.  Ideon and the individual defendants  have  filed
motions to dismiss the first amended complaint. On September  29,
1995,  Pisano  filed  a  second  amended  complaint  which   made
additional allegations of waste and mismanagement against Ideon's
officers  and directors in connection with the Family  Protection
Network  and  PGA  Tour Partner products. On December  26,  1995,
Ideon filed motions to dismiss the Second Amended Complaint.   On
June  4  and  June  19,  1996,  orders  were  entered  dismissing
plaintiff's  claims  with  prejudice  for  failure  to  join   an
indispensable  party, Peter Halmos.  On June 27, 1996,  plaintiff
filed a notice of appeal.

A  suit  seeking  monetary damages filed by Peter Halmos  against
SafeCard,  one of its directors, its former general counsel,  and
its  legal  counsel  in  the  Circuit Court,  Fifteenth  Judicial
Circuit,  in  and for Palm Beach County, Florida  on  August  10,
1995.  This litigation involves claims by Peter Halmos for breach
of  fiduciary  duty and constructive fraud, fraud, and  negligent
misrepresentation and is based on allegations arising out of  the
resolution  of  a shareholder class action lawsuit  in  1991  and
SafeCard's subsequent filing of an action against Halmos and  his
related companies in Wyoming in 1993.  Plaintiff filed an amended
complaint  on June 26, 1996 and on July 11, 1996 Ideon  moved  to
dismiss  plaintiff's amended complaint or in the  alternative  to
stay the action.

A  declaratory judgment action by Ideon and its directors against
Peter Halmos in Delaware Chancery Court, New Castle County.  This
action    seeks   a   declaration   regarding   Ideon's   advance
indemnification   obligations,  if  any,  to  Peter   Halmos   in
connection  with  his many lawsuits. Halmos  filed  a  motion  to
dismiss  on  jurisdictional grounds on November 17,  1995.  Ideon
filed  a brief in opposition and an amended complaint on February
14,  1996. On April 22, 1996, Halmos filed an answer and  amended
counterclaims  in  which High Plains Capital  Corporation  ("High
Plains")   and  Halmos  Trading  &  Investment  Company  ("Halmos
Trading")   were  added  as  additional  parties.   The   amended
counterclaims seek advancement and/or indemnification for Halmos,
High Plains and Halmos Trading for certain litigations and an IRS
investigation.  The  amended  counterclaims  also  seek  recovery
against individual defendant directors based on allegations  they
willfully  and  unjustly  denied  Halmos  indemnification  and/or
advancement.

A  suit  by  High  Plains against Ideon,  SafeCard,  two  of  its
directors and The Dilenschneider Group, Inc. in Circuit Court  in
Palm  Beach County, Florida. This litigation involves  claims  by
High  Plains  for certain incentive compensation arising  out  of
Halmos' affiliation with SafeCard. The complaint includes  claims
for  breach  of written agreements regarding additional  services
and  expenses, an alternative claim for quantum meruit  based  on
written  agreement  and  a count for tortious  interference  with
advantageous  business relationship. Ideon  filed  a  motion  for
final  summary  judgment. Discovery has  been  stayed  pending  a
ruling on this motion.

A suit filed by High Plains against Ideon and SafeCard in Circuit
Court in Broward County, Florida. This litigation involves claims
by  High  Plains  for  alleged breach of oral  contract,  alleged
violation  of  Florida's  Uniform  Trade  Secrets  Act,   alleged
misappropriation  of  trade  secrets  and  for  declaration  that
certain alleged trade secrets are property of High Plains.  Ideon
filed motions to dismiss and to transfer on December 15, 1995.

                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                           (continued)

NOTE 6 -- CONTINGENCIES - IDEON  (continued)

A  suit  by  Peter  Halmos, purportedly in  the  name  of  Halmos
Trading,   seeking  monetary  damages  and  specific  performance
against  SafeCard, one of its former officers and one of  Ideon's
directors in Circuit Court in Broward County, Florida,  making  a
variety  of  claims related to the contested lease of  SafeCard's
former  Ft.  Lauderdale headquarters. SafeCard  had  vacated  the
building,  ceased making payments related to such lease  and  had
filed counterclaims. On March 25, 1996, the parties entered  into
a  Settlement Agreement under which Ideon made a payment of  $3.8
million  to  settle  all claims currently pending  or  previously
brought in this lawsuit.

A  suit  by  Lois  Hekker  on behalf of herself  and  all  others
similarly situated seeking monetary damages against Ideon and its
former  Chief  Executive  Officer in the United  States  District
Court  for  the Middle District of Florida on July 28, 1995.  The
litigation  involves claims by a putative class of purchasers  of
Ideon  stock for the period April 25, 1995 through May  25,  1995
for   alleged  violation  of  the  federal  securities  laws   in
connection  with  statements  made  about  Ideon's  business  and
financial  performance. Defendants filed a motion to  dismiss  on
October 2, 1995. On January 3, 1996, the court stayed all  merits
discovery  pending rulings on the motion to dismiss  and  on  the
plaintiff's motion for class certification.  On August 19,  1996,
the  court denied the Company's motion to dismiss.  The Company's
answer is currently scheduled to be filed on September 23, 1996.

A  suit  by  Frist  Capital Partners, Thomas  F.  Frist  III  and
Patricia F. Elcan against Ideon and two of its employees  in  the
United  States  District Court for the Southern District  of  New
York.   The litigation involves claims against Ideon, its  former
CEO  and  its  Vice President of Investor Relations  for  alleged
material  misrepresentations  and omissions  in  connection  with
announcements relating to Ideon's expected earnings per share  in
1995  and its new product sales, which included the PGA Tour Card
Program, Family Protection Network and Collections of the Vatican
Museums.  On July 15, 1996, Ideon filed a motion to dismiss.

As noted in Note 7, the Company will establish a reserve upon the
Ideon merger related, in part, to these litigation matters.   See
Note 7. The Company is also involved in certain other claims  and
litigation  arising from the ordinary course of  business,  which
are not considered material to the operations of the Company.

NOTE 7 -- SUBSEQUENT EVENT

During  August 1996, the Company acquired all of the  outstanding
capital  stock  of  Ideon  Group, Inc. ("Ideon"),  principally  a
provider  of  credit card enhancement services,  for  a  purchase
price  of approximately $393 million, which was satisfied by  the
issuance of approximately 11 million shares of Common Stock  (the
"Ideon  Merger").  This transaction will be accounted  for  under
the  pooling-of-interests  method of accounting.   The  following
represents unaudited pro forma financial data of the Company and Ideon
(in thousands).
                                              
                            Three                   Six
                           Months                  Months
                            Ended                   Ended
                                              
                           July 31,               July 31,
                        1996     1995          1996      1995
Income Statement Data:        
Revenue               $555,744 $466,048    $1,077,957  $896,707
Income (loss) before
     income taxes       77,217   (1,756)      161,341    60,514
Net income (loss)       40,461   (2,368)       92,582    35,936
Earnings (loss)
     per share           $0.15   ($0.01)        $0.35     $0.14
                                                      
                                                      
                       July 31,   January 31, 
                        1996         1996                   
Balance Sheet Data:                                   
Current assets        $1,132,645 $1,091,276                  
Current liabilities      264,278    332,005                  
Shareholders' equity   1,158,498  1,002,523                  

                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                           (continued)

NOTE 7 -- SUBSEQUENT EVENT  (continued)

All costs related to the Ideon Merger have not been reflected  in
the  Company's financial statements but will be reflected in  the
consolidated  statements of income during the  period  the  Ideon
Merger  is  completed. Such costs are non-recurring  and  include
integration  and transaction costs as well as costs  relating  to
certain  outstanding  litigation  matters  (see  Note  6)  giving
consideration  to  the  Company's  intended  approach  to   these
matters,  which  are  estimated by the  Company's  management  to
approximate $125.0 million ($80.0 million after tax effect). Most
of  the  reserve  is  related  to  these  outstanding  litigation
matters.  In determining such portion, the Company estimated  the
cost  of  settling these litigation matters. In  estimating  such
cost,  the  Company considered potential liabilities  related  to
these matters and the estimated cost of prosecuting and defending
them (including out-of-pocket costs, such as attorneys' fees, and
the  cost  to  the Company of having its management  involved  in
numerous  complex litigation matters). The Company is  unable  at
this  time  to determine the estimated timing of the future  cash
outflows with respect to this liability. Although the Company has
attempted to estimate the amounts that will be required to settle
these  litigation  matters, there can be no  assurance  that  the
actual  aggregate amount of such settlements will not exceed  the
amount  of  the  reserve  to be accrued. The  reserve  for  these
matters will be expensed in the consolidated statement of  income
subsequent to the closing of the Ideon Merger, and any subsequent
payments related to these matters will reduce the amount  of  the
reserve.  The  Company  considered litigation-related  costs  and
liabilities,  as  well as integration and transaction  costs,  in
determining  the  agreed upon exchange ratio in  respect  of  the
Ideon Merger.

In determining the amount of the reserve related to the Company's
proposed  integration  and  consolidation  efforts,  the  Company
estimated the significant severance costs to be accrued upon  the
consummation  of  the  Ideon Merger and  costs  relating  to  the
expected  obligations  for certain third-party  contracts  (e.g.,
existing leases and vendor agreements) to which Ideon is a  party
and  which  are  neither  terminable at  will  nor  automatically
terminated upon a change-in-control of Ideon. The Company expects
to  incur  significant integration costs because  Ideon's  credit
card  registration  and  enhancement services  are  substantially
similar to the Company's credit card registration and enhancement
services.  All  of  the  business  activities  related   to   the
operations performed by Ideon's Jacksonville, Florida office were
transferred  to the Company's Comp-U-Card Division  in  Stamford,
Connecticut  upon  the  consummation of  the  Ideon  Merger.  The
Company  also expects that there will be additional consolidation
affecting  other parts of Ideon's business that are substantially
the  same as the Company's existing businesses. The Company  does
not  expect  any loss in revenue as a result of these integration
and consolidation efforts.
                                
                                
                                
                                
             Independent Accountants' Review Report



Shareholders and Board of Directors
CUC International Inc.


We  have reviewed the accompanying condensed consolidated balance
sheet  of CUC International Inc. as of July 31, 1996, the related
condensed  consolidated statement of income for  the  three-month
and  six-month  periods ended July 31, 1996  and  1995,  and  the
related  condensed consolidated statement of cash flows  for  the
six-month  periods ended July 31, 1996 and 1995. These  financial
statements are the responsibility of the CompanyOs management.

We conducted our reviews in accordance with standards established
by  the  American  Institute of Certified Public  Accountants.  A
review  of interim financial information consists principally  of
applying  analytical  procedures to financial  data,  and  making
inquiries  of  persons responsible for financial  and  accounting
matters.  It  is  substantially  less  in  scope  than  an  audit
conducted   in   accordance  with  generally  accepted   auditing
standards,  which will be performed for the full  year  with  the
objective  of  expressing  an  opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express  such
an opinion.

Based   on  our  reviews,  we  are  not  aware  of  any  material
modifications  that should be made to the accompanying  condensed
consolidated financial statements referred to above for  them  to
be in conformity with generally accepted accounting principles.

We  previously  audited and reported on the consolidated  balance
sheet of CUC International Inc. as of January 31, 1996, prior  to
the  restatement for the fiscal 1997 poolings of  interests  with
Davidson & Associates, Inc. ("Davidson") and Sierra On-Line, Inc.
("Sierra")  described  in  Note 2 to the  condensed  consolidated
financial  statements. The balance sheets of Davidson and  Sierra
included in the January 31, 1996 consolidated balance sheet  were
audited  and reported on seperately by other auditors.   We  have
also  audited,  as to combination only, the consolidated  balance
sheet  as  of January 31, 1996, after restatement for the  fiscal
1997  poolings  of  interests with Davidson and  Sierra;  in  our
opinion,  such  consolidated  balance  sheet  has  been  properly
combined  on  the  basis described in Note  2  to  the  condensed
consolidated   financial  statements.   In   our   opinion,   the
information  set forth in the accompanying condensed consolidated
balance as of January 31, 1996, is fairly stated, in all material
respects,  in  relation to the consolidated  balance  sheet  from
which is has been derived.



                                   ERNST & YOUNG LLP


September 4, 1996
Stamford, Connecticut



ITEM 2.
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS

              Three Months Ended July 31, 1996 vs.
                Three Months Ended July 31, 1995


The  Company's overall membership base continues  to  grow  at  a
rapid  rate  (from 38 million members at July 31,  1995  to  49.5
million   members  at  July  31,  1996),  which  is  the  largest
contributing  factor  to the 21% increase in membership  revenues
(from  $347.8  million for the quarter ended  July  31,  1995  to
$421.8  million for the quarter ended July 31, 1996).  While  the
overall  membership base increased by approximately  1.4  million
members during the quarter, the average annual fee collected  for
the Company's membership services increased by less than 1%.  The
Company   divides   its   memberships  into   three   categories:
individual,   wholesale   and   discount   program   memberships.
Individual  memberships consist of members that pay directly  for
the  services  and  the Company pays for the marketing  costs  to
solicit  the  member primarily using direct marketing techniques.
Wholesale memberships include members that pay directly  for  the
services  to their sponsor and the Company does not pay  for  the
marketing  costs  to  solicit  the  members.   Discount   program
memberships are generally marketed through a direct sales  force,
participating  merchant or general advertising  and  the  related
fees  are  either  paid  directly by  the  member  or  the  local
retailer.  All of these categories share various aspects  of  the
Company's marketing and operating resources.

Compared  to  the  previous  year's second  quarter,  individual,
wholesale and discount program memberships grew by 17%,  25%  and
54%, respectively, including members which came from acquisitions
completed during fiscal 1996 (members resulting from acquisitions
being  "Acquired  Members").  Discount program  memberships  have
incurred  the largest increase from Acquired Members, principally
from  Advance  Ross Corporation, acquired in fiscal  1996,  which
provides  local  discounts to consumers.  For the  quarter  ended
July  31, 1996, individual, wholesale and discount coupon program
memberships represented 63%, 15% and 22% of membership  revenues,
respectively.  The Company maintains a flexible marketing plan so
that it is not dependent on any one service for the future growth
of the total membership base.

Software  revenues  increased 10%  from  $62.3  million  for  the
quarter  ended  July 31, 1995 to $68.6 million  for  the  quarter
ended  July 31, 1996.  Distribution revenue, which typically  has
low  operating  margins,  was down from $28.6  million  to  $12.6
million.  The
Company's software operations continue to focus on the growth  of
selling   titles   through  retailers.   Excluding   distribution
revenue, core software revenue grew by 66%.  Contributing to  the
software revenue growth in fiscal 1997 is the availability  of  a
larger  number of titles as well as the significant  increase  in
the installed base of CD-ROM personal computers.

As  the  Company's  membership services  continue  to  mature,  a
greater percentage of the total individual membership base is  in
its  renewal years.  This results in increased profit margins for
the  Company due to the significant decrease in certain marketing
costs incurred on renewing members.  Improved response rates  for
new  members also favorably impact profit margins.   As a result,
operating income before interest, merger costs and taxes ("EBIT")
increased  from $70.0 million to $96.8 million, and EBIT  margins
improved from 17% to 20%.

Individual   membership  usage  continues  to   increase,   which
contributes to additional service fees and indirectly contributes
to  the Company's strong renewal rate.  Historically, an increase
in overall membership usage has had a favorable impact on renewal
rates.  The Company records its deferred revenue net of estimated
cancellations  which  are anticipated in the Company's  marketing
programs.

Operating  costs  increased 15% (from $135.2  million  to  $156.0
million).   The  major  components of  the  Company's  membership
operating  costs  continue to be personnel,  telephone,  computer
processing  and  participant  insurance  premiums  (the  cost  of
obtaining  insurance coverage for members).  The major components
of  the  Company's software operating costs are  material  costs,
manufacturing  labor and overhead, royalties paid  to  developers
and  affiliated  label  publishers and research  and  development
costs  related to designing, developing and testing new  software
products.   The  increase  in  overall  operating  costs  is  due
principally  to the variable nature of many of these  costs  and,
therefore, the additional costs incurred to support the growth in
the  membership  base  and  software  sales.   Historically,  the
Company  has seen a direct correlation between providing  a  high
level of service to its members and improved retention.
                                
                                
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS


              Three Months Ended July 31, 1996 vs.
                Three Months Ended July 31, 1995


Marketing costs decreased as a percentage of revenue (from 36% to
35%).   This  decrease  is primarily due to improved  per  member
acquisition costs and an increase in renewing members. Membership
acquisition  costs incurred increased 10.5% (from $102.2  million
to  $112.9 million) as a result of the increased marketing effort
which  resulted  in an increased number of new members  acquired.
Marketing   costs   include   the  amortization   of   membership
acquisition  costs  and  other marketing costs,  which  primarily
consist   of   membership  communications  and  sales   expenses.
Amortization  of  membership acquisition costs increased  by  28%
(from  $98  million  to  $125 million).   Other  marketing  costs
decreased  by  4%  (from $47.8 million to $46.1 million).   These
increases resulted primarily from the costs of servicing a larger
membership base and expenses incurred when selling and  marketing
a  larger number of software titles.  The marketing functions for
the  Company's  consumer services are combined  for  its  various
services  and, accordingly, there are no significant  changes  in
marketing costs by service.

The  Company routinely reviews all renewal rates and has not seen
any  material  change over the last year in the  average  renewal
rate.  Renewal rates are calculated by dividing the total  number
of  renewing members not requesting a refund during their renewal
year by the total members up for renewal.

General   and  administrative  costs  remained  constant   as   a
percentage of revenue (14%). This is the result of the  Company's
ongoing  ability to control overhead. Interest income,  net,  was
$1.1 million for the three months ended July 31, 1996 and 1995.

Merger  costs  are non-recurring and are comprised  primarily  of
transaction  costs,  professional  fees  and  integration   costs
associated  with  the mergers of the Company  with  Davidson  and
Sierra.
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS


               Six Months Ended July 31, 1996 vs.
                 Six Months Ended July 31, 1995


The  Company's overall membership base continues  to  grow  at  a
rapid  rate  (from 38 million members at July 31,  1995  to  49.5
million   members  at  July  31,  1996),  which  is  the  largest
contributing  factor  to the 21% increase in membership  revenues
(from  $672.9 million for the six months ended July 31,  1995  to
$811.8  million for the six months ended July 31,  1996).   While
the  overall membership base increased by approximately 3 million
members  during the six months ended July 31, 1996,  the  average
annual  fee  collected  for  the  Company's  membership  services
increased by 1%.  The Company divides its memberships into  three
categories:   individual,   wholesale   and   discount    program
memberships. Individual memberships consist of members  that  pay
directly  for the services and the Company pays for the marketing
costs  to  solicit  the member primarily using  direct  marketing
techniques.  Wholesale  memberships  include  members  that   pay
directly  for the services to their sponsor and the Company  does
not pay for the marketing costs to solicit the members.  Discount
program memberships are generally marketed through a direct sales
force,  participating  merchant or general  advertising  and  the
related fees are either paid directly by the member or the  local
retailer.  All of these categories share various aspects  of  the
Company's marketing and operating resources.

Compared  to  the  previous year's first six months,  individual,
wholesale and discount program memberships grew by 21%,  21%  and
59%, respectively, including members which came from acquisitions
completed during fiscal 1996 (members resulting from acquisitions
being  "Acquired  Members").  Discount program  memberships  have
incurred  the largest increase from Acquired Members, principally
from  Advance  Ross Corporation, acquired in fiscal  1996,  which
provides local discounts to consumers.  For the six months  ended
July  31, 1996, individual, wholesale and discount coupon program
memberships represented 63%, 15% and 22% of membership  revenues,
respectively.  The Company maintains a flexible marketing plan so
that it is not dependent on any one service for the future growth
of the total membership base.

Software  revenues increased 17% from $110 million  for  the  six
months  ended July 31, 1995 to $129.1 million for the six  months
ended  July  31, 1996. Distribution revenue, which typically  has
low  operating  margins,  was down from $41.7  million  to  $25.7
million.   The
Company's software operations continue to focus on the growth  of
selling   titles   through  retailers.   Excluding   distribution
revenue, core software revenue grew by 57%.  Contributing to  the
software revenue growth in fiscal 1997 is the availability  of  a
larger  number of titles as well as the significant  increase  in
the installed base of CD-ROM personal computers.

As  the  Company's  membership services  continue  to  mature,  a
greater percentage of the total individual membership base is  in
its  renewal years.  This results in increased profit margins for
the  Company due to the significant decrease in certain marketing
costs incurred on renewing members.  Improved response rates  for
new  members also favorably impact profit margins.  As  a  result
EBIT  increased from $130.7 million to $171.4 million,  and  EBIT
margins improved from 17% to 18%.

Individual   membership  usage  continues  to   increase,   which
contributes to additional service fees and indirectly contributes
to  the Company's strong renewal rate.  Historically, an increase
in overall membership usage has had a favorable impact on renewal
rates.  The Company records its deferred revenue net of estimated
cancellations  which  are anticipated in the Company's  marketing
programs.

Operating  costs  increased 18% (from $254.7  million  to  $301.5
million).   The  major  components of  the  Company's  membership
operating  costs  continue to be personnel,  telephone,  computer
processing  and  participant  insurance  premiums  (the  cost  of
obtaining  insurance coverage for members).  The major components
of  the  Company's software operating costs are  material  costs,
manufacturing  labor and overhead, royalties paid  to  developers
and  affiliated  label  publishers and research  and  development
costs  related to designing, developing and testing new  software
products.   The  increase  in  overall  operating  costs  is  due
principally  to the variable nature of many of these  costs  and,
therefore, the additional costs incurred to support the growth in
the  membership  base  and  software  sales.   Historically,  the
Company  has seen a direct correlation between providing  a  high
level of service to its members and improved retention.
                                

                                
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS


               Six Months Ended July 31, 1996 vs.
                 Six Months Ended July 31, 1995


Marketing  costs  remained constant as a  percentage  of  revenue
(36%).    This  is  primarily  due  to  maintained   per   member
acquisition   costs   and  an  increase  in   renewing   members.
Membership acquisition costs incurred increased 26% (from  $186.1
million to $235.3 million) as a result of the increased marketing
effort  which  resulted  in an increased number  of  new  members
acquired.  Marketing costs include the amortization of membership
acquisition  costs  and  other marketing costs,  which  primarily
consist   of   membership  communications  and  sales   expenses.
Amortization  of  membership acquisition costs increased  by  24%
(from  $195.2 million to $242.4 million).  Other marketing  costs
increased  by  7%  (from $88.8 million to $95.1 million).   These
increases resulted primarily from the costs of servicing a larger
membership base and expenses incurred when selling and  marketing
a  larger number of software titles.  The marketing functions for
the  Company's  consumer services are combined  for  its  various
services  and, accordingly, there are no significant  changes  in
marketing costs by service.

The  Company routinely reviews all renewal rates and has not seen
any  material  change over the last year in the  average  renewal
rate.  Renewal rates are calculated by dividing the total  number
of  renewing members not requesting a refund during their renewal
year by the total members up for renewal.

General   and  administrative  costs  remained  constant   as   a
percentage of revenue (14%).  This is the result of the Company's
ongoing  ability  to  control overhead.   Interest  income,  net,
increased from $2.2 million to $2.8 million primarily due to  the
increased level of cash generated by the Company for investment.

Merger  costs  are non-recurring and are comprised  primarily  of
transaction  costs,  professional  fees  and  integration   costs
associated  with  the mergers of the Company  with  Davidson  and
Sierra.

             CUC INTERNATIONAL INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (continued)

Membership Information

The  following chart sets forth the approximate number of members
and net additions for the respective periods.

                                             Net New Member
                          Number of            Additions
Period                     Members          for the Period
Six Months Ended July 31, 1996  49,450,000      2,970,000
Year Ended January 31, 1996     46,480,000     12,630,000*
Six Months Ended July 31, 1995  38,025,000      4,175,000**
Year Ended January 31, 1995     33,850,000      3,000,000
Quarter Ended July 31, 1996     49,450,000      1,435,000
Quarter Ended July 31, 1995     38,025,000      1,175,000

 *Includes approximately 8 million Acquired Members.
**Includes approximately 2.1 million Acquired Members.

The membership acquisition costs incurred applicable to obtaining
a new member, for memberships other than coupon book memberships,
generally  approximate  the  initial  membership  fee.    Initial
membership fees for coupon book memberships generally exceed  the
membership  acquisition costs incurred applicable to obtaining  a
new member.

Membership  cancellations processed by certain of  the  Company's
clients  report  membership information  only  on  a  net  basis.
Accordingly, the Company does not receive actual numbers of gross
additions   and   gross  cancellations  for  certain   types   of
memberships.  In calculating the number of members,  the  Company
has  deducted its best estimate of cancellations which may  occur
during  the  trial  membership periods offered in  its  marketing
programs.   Typically  these periods  range  from  one  to  three
months.

Liquidity And Capital Resources; Inflation; Seasonality

Funds  for  the Company's operations and acquisitions  have  been
provided through cash flow from operations.  The Company also has
a  credit  agreement, dated March 26, 1996,  with  certain  banks
signatory  thereto;  The  Chase Manhattan  Bank,  N.A.,  Bank  of
Montreal,  Morgan  Guaranty Trust Company of  New  York  and  The
Sakura Bank, Limited, as Co-Agents; and The Chase Manhattan Bank,
N.A.,  as  Administrative  Agent (the "Credit  Agreement").   The
Credit  Agreement  provides for a $500 million  revolving  credit
facility  with  a variety of different types of  loans  available
thereunder.   The  Credit  Agreement contains  certain  customary
restrictive  covenants  including, without limitation,  financial
covenants and restrictions on certain corporate transactions, and
also  contains  various  event of default  provisions  including,
without  limitation,  defaults arising from  certain  changes  in
control  of  the Company.  The amount of borrowings available  to
the  Company under the Credit Agreement was $500 million at  July
31,  1996, as there were no borrowings under the Credit Agreement
at  that date. The Credit Agreement is scheduled to expired March
26, 2001.

In  fiscal  1996, Sierra entered into an unsecured bank  line  of
credit that provides for borrowing of up to $10 million, expiring
August 31, 1996. The line contains covenants requiring Sierra  to
maintain  certain financial ratios and minimum balances  in  cash
and  cash  equivalents. There have been no borrowings  by  Sierra
under  this  line of credit to date. This line of credit  expired
August 31, 1996.

All costs related to the Ideon Merger have not been reflected  in
the  Company's financial statements but will be reflected in  the
consolidated  statement of income during  the  period  the  Ideon
Merger  is  completed. Such costs are non-recurring  and  include
integration  and transaction costs as well as costs  relating  to
certain  outstanding  litigation  matters  (see  Note  6  to  the
condensed consolidated financial statements) giving consideration
to  the  Company's intended approach to these matters, which  are
estimated  by  the  Company's management  to  approximate  $125.0
million ($80.0 million after tax effect). Most of the reserve  is
related  to  these outstanding litigation matters. In determining
such  portion,  the Company estimated the cost of settling  these
litigation   matters.  In  estimating  such  cost,  the   Company
considered potential liabilities related to these matters and the
estimated cost of prosecuting and defending them (including  out-
of-pocket  costs, such as attorneys' fees, and the  cost  to  the
Company  of  having its management involved in  numerous  complex
litigation  matters).  The Company is  unable  at  this  time  to
determine  the estimated timing of the future cash outflows  with
respect to this liability. Although the Company has attempted  to
estimate  the  amounts  that will be  required  to  settle  these
litigation  matters, there can be no assurance  that  the  actual
aggregate  amount of such settlements will not exceed the  amount
of the reserve to be accrued.
                                
                                
             CUC INTERNATIONAL INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (continued)


Liquidity   And   Capital   Resources;   Inflation;   Seasonality
(continued)

The  Company  invested approximately $15 million in acquisitions,
net  of cash acquired, during the six months ended July 31, 1996.
These  acquisitions have been fully integrated into the Company's
operations.  The Company is not aware of any trends,  demands  or
uncertainties  that will have a material effect on the  Company's
liquidity.    The  Company  anticipates  that  cash   flow   from
operations and the Credit Agreement will be sufficient to achieve
its current long-term objectives.

The Company does not anticipate any material capital expenditures
for  the  next year.  Total capital expenditures were $18 million
for the six months ended July 31, 1996.

The  Company intends to continue to review potential acquisitions
that   it  believes  would  enhance  the  Company's  growth   and
profitability.  Any acquisitions paid for in cash will  initially
be  financed  through excess cash flow from  operations  and  the
Credit  Agreement.  However, depending on the financing necessary
to complete an acquisition, additional funding may be required.

To  date, the overall impact of inflation on the Company has  not
been  material.  Except for the cash receipts from  the  sale  of
coupon  book  memberships, the Company's membership  business  is
generally  not  seasonal.  Most cash receipts from  these  coupon
book  memberships are received in the fourth quarter  and,  to  a
lesser extent, in the first and the third quarters of each fiscal
year.   As  is  typical  in the consumer software  industry,  the
Company's software business is highly seasonal.  Net revenues and
operating income are highest during the third and fourth quarters
and  are  lowest in the first and second quarters.  This seasonal
pattern  is  primarily  due  to  the  increased  demand  for  the
Company's software products during the year-end holiday season.

For   the   six  months  ended  July  31,  1996,  the   Company's
international  businesses  represented  less  than  5%  of  EBIT.
Operating   in   international  markets  involves  dealing   with
sometimes  volatile  movements in currency  exchange  rates.  The
economic  impact  of  currency exchange  rate  movements  on  the
Company  is complex because it is linked to variability  in  real
growth, inflation, interest rates and other factors.  Because the
Company  operates  in a mix of membership services  and  numerous
countries, management believes currency exposures are fairly well
diversified.   To  date,  currency  exposure  has  not   been   a
significant  competitive  factor at the  local  market  operating
level.   As international operations continue to expand  and  the
number   of  cross-border  transactions  increases,  the  Company
intends to continue monitoring its currency exposures closely and
take prudent actions as appropriate.




PART II.  OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

 (a) Exhibit
     No.                      Description


          3.1   Amended and Restated Certificate of Incorporation
          of the Company, as filed June 5, 1996 (filed as Exhibit
          3.1  to  the  Company's Form 10-Q for the period  ended
          April 30, 1996).*

          3.2   By-Laws of the Company (filed as Exhibit  3.2  to
          the Company's Registration Statement, No. 33-44453,  on
          Form S-4 dated December 19, 1991).*

          4.1  Form of Stock Certificate (filed as Exhibit 4.1 to
          the Company's Registration Statement, No. 33-44453,  on
          Form S-4 dated December 19, 1991).*

    10.1-10.20      Management Contracts, Compensatory Plans  and
          Arrangements

          10.1  Agreement with E. Kirk Shelton, dated as  of  May
          15, 1996.

          10.2 Agreement with Christopher K. McLeod, dated as  of
          May 15, 1996.

          10.3  Amended  and  Restated Employment  Contract  with
          Walter A. Forbes, dated as of May 15, 1996.

          10.4 Agreement with Cosmo Corigliano, dated February 1,
          1994  (filed  as  Exhibit 10.6 to the Company's  Annual
          Report  on Form 10-K for the fiscal year ended  January
          31, 1995).*

          10.5  Amendment   to  Agreement with Cosmo  Corigliano,
          dated  February 21, 1996 (filed as Exhibit 10.7 to  the
          Company's  Annual Report on Form 10-K  for  the  fiscal
          year ended January 31, 1996).*

          10.6  Agreement with Amy N. Lipton, dated  February  1,
          1996  (filed  as  Exhibit 10.8 to the Company's  Annual
          Report  on Form 10-K for the fiscal year ended  January
          31, 1996).*

          10.7  Employment  Agreement with  Robert  M.  Davidson,
          dated July 24, 1996.

          10.8  Employment  Agreement with  Janice  G.  Davidson,
          dated July  24, 1996.

          10.9 Non-Competition Agreement with Robert M. Davidson,
          dated July 24, 1996.

          10.10      Non-Competition  Agreement  with  Janice  G.
          Davidson, dated July 24, 1996.

          10.11       Employment  Agreement   with   Kenneth   A.
          Williams, dated July 24, 1996.

          10.12      Non-Competition Agreement  with  Kenneth  A.
          Williams, dated July 24, 1996.

          10.13     Form of Employee Stock Option under the  1987
          Stock  Option  Plan  (filed  as  Exhibit  10.6  to  the
          Company's  Form  10-Q for the period  ended  April  30,
          1995).*

          10.14      Form of Director Stock Option for  1990  and
          1992  Directors Stock Options Plans (filed  as  Exhibit
          10.4 to the Company's Annual Report for the fiscal year
          ended  January 31, 1991, as amended December  12,  1991
          and December 19, 1991).*

          10.15      Form  of  Director  Stock  Option  for  1994
          Directors  Stock  Option Plan,  as  amended  (filed  as
          Exhibit 10.11 to the Company's Form 10-Q for the period
          ended April 30, 1996).*

          10.16     1987 Stock Option Plan, as amended (filed  as
          Exhibit 10.9 to the Company's Form 10-Q for the  period
          ended April 30, 1995).*


PART II.  OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K (continued)


          10.17      1990 Directors Stock Option Plan, as amended
          (filed as Exhibit 10.10. to the Company's Form 10-Q for
          the period ended April 30, 1995).*

          10.18      1992 Directors Stock Option Plan, as amended
          (filed as Exhibit 10.14 to the Company's Form 10-Q  for
          the period ended April 30, 1996).*.

          10.19      1994 Directors Stock Option Plan, as amended
          (filed as Exhibit 10.15 to the Company's Form 10-Q  for
          the period ended April 30, 1996).*.

          10.20      Restricted Stock Plan and Form of Restricted
          Stock  Plan  Agreement (filed as Exhibit 10.24  to  the
          Company's  Annual Report on Form 10-K  for  the  fiscal
          year  ended  January 31, 1991, as amended December  12,
          1991 and December 19, 1991).*

          10.21     Credit Agreement, dated as of March 26, 1996,
          among:  CUC  International Inc.;  the  banks  signatory
          thereto;  The  Chase  Manhattan  Bank,  N.A.,  Bank  of
          Montreal,  Morgan Guaranty Trust Company of  New  York,
          and  The  Sakura  Bank, Limited as Co-Agents;  and  The
          Chase  Manhattan  Bank, N.A., as  Administrative  Agent
          (filed  as Exhibit 10.17 to the Company's Annual Report
          on  Form  10-K  for the fiscal year ended  January  31,
          1996).*

          10.22      Agreement and Plan of Merger, dated  October
          17,   1995,  among  CUC  International  Inc.,   Retreat
          Acquisition  Corporation and Advance  Ross  Corporation
          (filed  as  Exhibit  2  to  the Company's  Registration
          Statement on Form S-4, Registration No. 33-64801, filed
          on December 7, 1995).*

          10.23      Agreement  and Plan of Merger, dated  as  of
          February  19, 1996, by and among Davidson & Associates,
          Inc., CUC International Inc. and Stealth Acquisition  I
          Corp. (filed as Exhibit 2(a) to the Company's Report on
          Form 8-K filed March 12, 1996).*

          10.24      Amendment No.1 dated as of  July  24,  1996,
          among  Davidson  & Associates, Inc., CUC  International
          Inc.  and Stealth I Acquisition Corp. (filed as Exhibit
          2.2 to the Company's Report on Form 8-K filed August 5,
          1996).*

          10.25      Agreement and Plan of Merger,  dated  as  of
          February  19, 1996, by and among Sierra On-Line,  Inc.,
          CUC  International  Inc.  and Larry  Acquisition  Corp.
          (filed as Exhibit 2(b) to the Company's Report on  Form
          8-K filed March 12, 1996).*

          10.26      Amendment No.1  dated as of March 27,  1996,
          among Sierra On-Line, Inc., CUC International Inc.  and
          Larry  Acquisition Corp. (filed as Exhibit 2.4  to  the
          Company's Report on Form 8-K filed August 5, 1996).*



PART II.  OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K (continued)

          10.27      Amendment No.2  dated as of July  24,  1996,
          among Sierra On-Line, Inc., CUC International Inc.  and
          Larry  Acquisition Corp. (filed as Exhibit 2.5  to  the
          Company's Report on Form 8-K filed August 5, 1996).*

          10.28     Registration Rights Agreement dated July  24,
          1996,  among  CUC  International  Inc.  and  the  other
          parties signatory thereto (filed as Exhibit 10.1 to the
          Company's Report on Form 8-K filed August 5, 1996).*

          10.29      Agreement  of  Sale  dated  July  23,  1996,
          between  Robert M. Davidson and Janice G. Davidson  and
          CUC  Real Estate Holdings, Inc. (filed as Exhibit  10.2
          to  the  Company's Report on Form 8-K filed  August  5,
          1996).*

          10.30      Agreement and Plan of Merger,  dated  as  of
          April  19,  1996, by and among Ideon Group,  Inc.,  CUC
          International Inc. and IG Acquisition Corp.  (filed  as
          Exhibit 10.21 to the Company's Annual Report on Form 10-
          K for the fiscal year ended January 31, 1996).*

          11.   Statement re:  Computation of Per Share  Earnings
          (Unaudited)

          15     Letter   re:      Unaudited  Interim   Financial
          Information

          27   Financial data schedule

(b)  During  the  quarter ended July 31, 1996, the Company  filed
     the following Current Reports on Form 8-K:
     None.







      *Incorporated by reference
                                
                                
                                
                                
                                
                                
                                
                           SIGNATURES



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


                                CUC INTERNATIONAL INC.
                                (Registrant)





Date:  September 16, 1996       By:     WALTER A. FORBES
                                Walter   A.   Forbes   -    Chief
                                Executive  Officer  and  Chairman
                                of     the    Board    (Principal
                                Executive Officer)





Date:  September 16, 1996          By:  COSMO CORIGLIANO
                                Cosmo  Corigliano -  Senior  Vice
                                President   and  Chief  Financial
                                Officer (Principal Financial  and
                                Accounting Officer)





















                                
                        INDEX TO EXHIBITS
    
     Exhibit
                    No.                               Description
Page

    3.1   Amended   and   Restated  Certificate   of
          Incorporation  of the Company,  as  filed
          June 5, 1996 (filed as Exhibit 3.1 to the
          Company's Form 10-Q for the period  ended
          April 30, 1996).*
    
    3.2  By-Laws  of  the Company (filed as  Exhibit
         3.2    to   the   Company's   Registration
         Statement,  No.  33-44453,  on  Form   S-4
         dated December 19, 1991).*
    
    4.1  Form   of   Stock  Certificate  (filed   as
         Exhibit  4.1 to the Company's Registration
         Statement,  No.  33-44453,  on  Form   S-4
         dated December 19, 1991).*
    
    10.1-10.20  Management Contracts,  Compensatory
          Plans and Arrangements
    
    10.1  Agreement  with E. Kirk Shelton, dated  as
          of May 15, 1996.
    
    10.2  Agreement  with  Christopher  K.   McLeod,
          dated as of May 15, 1996.
    
    10.3  Amended  and Restated Employment  Contract
          with  Walter A. Forbes, dated as  of  May
          15, 1996.
    
    10.4  Agreement  with  Cosmo  Corigliano,  dated
          February  1, 1994 (filed as Exhibit  10.6
          to the Company's Annual Report on Form 10-
          K  for the fiscal year ended January  31,
          1995).*
    
    10.5  Amendment   to   Agreement   with    Cosmo
          Corigliano,  dated  February   21,   1996
          (filed  as  Exhibit 10.7 to the Company's
          Annual Report on Form 10-K for the fiscal
          year ended January 31, 1996).*
    
    10.6  Agreement   with  Amy  N.  Lipton,   dated
          February  1, 1996 (filed as Exhibit  10.8
          to the Company's Annual Report on Form 10-
          K  for the fiscal year ended January  31,
          1996).*

    10.7  Employment Agreement with Robert  M.
          Davidson, dated July 24, 1996.

    10.8  Employment Agreement with Janice  G.
          Davidson, dated July 24, 1996.

    10.9  Non-Competition   Agreement   with
          Robert M. Davidson, dated July 24, 1996.

    10.10 Non-Competition Agreement
          with  Janice G. Davidson, dated July  24,
          1996.

    10.11 Employment   Agreement    with
          Kenneth A. Williams, dated July 24, 1996.

    10.12 Non-Competition Agreement with Kenneth  A.
          Williams, dated July 24, 1996.
    
    10.13 Form of Employee Stock  Option
          under  the 1987 Stock Option Plan  (filed
          as Exhibit 10.6 to the Company's Form 10-
          Q for the period ended April 30, 1995).*

    10.14 Form  of  Director Stock Option  for  1990
          and  1992  Directors Stock Options  Plans
          (filed  as  Exhibit 10.4 to the Company's
          Annual  Report for the fiscal year  ended
          January 31, 1991, as amended December 12,
          1991 and December 19, 1991).*
    
    10.15 Form  of  Director Stock Option  for  1994
          Directors  Stock Option Plan, as  amended
          (filed  as Exhibit 10.11 to the Company's
          Form 10-Q for the period ended April  30,
          1996).*
    
                                
                        INDEX TO EXHIBITS
    
     Exhibit
          No.                                  Description
          Page

    10.16 1987  Stock Option Plan, as amended (filed
          as Exhibit 10.9 to the Company's Form 10-
          Q for the period ended April 30, 1995).*
    
    10.17 1990  Directors  Stock  Option  Plan,   as
          amended (filed as Exhibit 10.10.  to  the
          Company's Form 10-Q for the period  ended
          April 30, 1995).*
    
    10.18 1992  Directors  Stock  Option  Plan,   as
          amended  (filed as Exhibit 10.14  to  the
          Company's Form 10-Q for the period  ended
          April 30, 1996).*.
    
    10.19 1994  Directors  Stock  Option  Plan,   as
          amended  (filed as Exhibit 10.15  to  the
          Company's Form 10-Q for the period  ended
          April 30, 1996).*.
    
    10.20 Restricted   Stock  Plan   and   Form   of
          Restricted Stock Plan Agreement (filed as
          Exhibit  10.24  to  the Company's  Annual
          Report  on Form 10-K for the fiscal  year
          ended   January  31,  1991,  as   amended
          December   12,  1991  and  December   19,
          1991).*
    
    10.21 Credit  Agreement, dated as of  March  26,
          1996, among: CUC International Inc.;  the
          Banks   signatory  thereto;   The   Chase
          Manhattan  Bank, N.A., Bank of  Montreal,
          Morgan  Guaranty  Trust  Company  of  New
          York, and the Sakura Bank, Limited as Co-
          Agents;  and  The  Chase Manhattan  Bank,
          N.A.,  as Administrative Agent (filed  as
          Exhibit  10.17  to  the Company's  Annual
          Report  on Form 10-K for the fiscal  year
          ended January 31, 1996).*
    
    10.22 Agreement   and  Plan  of  Merger,   dated
          October 17, 1995, among CUC International
          Inc., Retreat Acquisition Corporation and
          Advance   Ross  Corporation   (filed   as
          Exhibit  2  to the Company's Registration
          Statement  on Form S-4, Registration  No.
          33-64801, filed on December 7, 1995).*
    
    10.23 Agreement and Plan of Merger, dated as  of
          February  19, 1996, by and among Davidson
          &  Associates,  Inc.,  CUC  International
          Inc.  and  Stealth  Acquisition  I  Corp.
          (filed  as  Exhibit 2(a) to the Company's
          Report  on   Form  8-K  filed  March  12,
          1996).*
    
    10.24 Amendment No.1 dated as of July 24,  1996,
          among  Davidson & Associates,  Inc.,  CUC
          International   Inc.   and   Stealth    I
          Acquisition  Corp. (filed as Exhibit  2.2
          to the Company's Report on Form 8-K filed
          August 5, 1996).
    
    10.25 Agreement and Plan of Merger, dated as  of
          February 19, 1996, by and among Sierra On-
          Line,  Inc., CUC International  Inc.  and
          Larry Acquisition Corp. (filed as Exhibit
          2(b) to the Company's Report on Form  8-K
          filed March 12, 1996).*
    
    10.26 Amendment  No.1   dated as  of  March  27,
          1996,  among  Sierra On-Line,  Inc.,  CUC
          International Inc. and Larry  Acquisition
          Corp.(filed  as  Exhibit   2.4   to   the
          Company's Report on Form 8-K filed August
          5, 1996).*
    
    10.27 Amendment  No.2   dated  as  of  July  24,
          1996,  among  Sierra On-Line,  Inc.,  CUC
          International Inc. and Larry  Acquisition
          Corp.  (filed  as  Exhibit  2.5  to   the
          Company's Report on Form 8-K filed August
          5, 1996).*
    
    10.28 Registration Rights Agreement  dated  July
          24,  1996,  among CUC International  Inc.
          and  the  other parties signatory thereto
          (filed  as  Exhibit 10.1 to the Company's
          Report  on  Form  8-K  filed  August   5,
          1996).*
    
                                
                                
                                
                                
                        INDEX TO EXHIBITS
                                
    Exhibit
    No.                                      Description
          Page
    
    10.29 Agreement  of  Sale dated July  23,  1996,
          between Robert M. Davidson and Janice  G.
          Davidson  and  CUC Real Estate  Holdings,
          Inc.  (filed  as  Exhibit  10.2  to   the
          Company's Report on Form 8-K filed August
          5, 1996).*
    
    10.30 Agreement and Plan of Merger, dated as  of
          April 19, 1996, by and among Ideon Group,
          Inc.,  CUC  International  Inc.  and   IG
          Acquisition Corp. (filed as Exhibit 10.21
          to the Company's Annual Report on Form 10-
          K  for the fiscal year ended January  31,
          1996).*
    
    11    Statement  re:  Computation of  Per  Share
          Earnings (Unaudited)
    
    15    Letter  re:  Unaudited  Interim  Financial
          Information
    
    27    Financial data schedule
    
    
    
    
    
    
    
    
    
    

*Incorporated by reference