School Specialty (SCOO) 8-K Regulation FD Disclosure

Exhibit 99.1

		Three Months Ended
		July 26, 2008	July 28, 2007	July 29, 2006
Revenue:
	Educational Resources	$     252,250	$     255,365	$     258,964
	Publishing	126,828	132,049	118,964
	Corporate and intercompany eliminations	(284)	(901)	(857)
	Total	$     378,794	$     386,513	$     377,071
Gross Profit:
Educational Resources		89,093	95,438	96,770
Publishing		74,021	77,141	69,906
Corporate and Interco Elims		888	790	1,235
	Total	164,002	173,369	167,911
Gross Profit:
Educational Resources		35.3%	37.4%	37.4%
Publishing		58.4%	58.4%	58.8%
	Total	43.3%	44.9%	44.5%
Operating income (loss) and income (loss)
before provision for income taxes:
	Educational Resources	$       30,099	$       39,508	$       39,486
	Publishing	42,935	43,853	36,025
	Corporate and intercompany eliminations	(10,049)	(10,138)	(6,439)
	Operating income (loss)	62,985	73,223	69,072
	Interest expense and other	5,369	6,533	7,159
	Income (loss) before provision for income taxes	$       57,616	$       66,690	$       61,913
		July 26, 2008	July 28, 2007	July 29, 2006
Identifiable assets (as of quarter end):
	Educational Resources	$     601,329	$     591,351	$     582,796
	Publishing	632,683	660,099	633,143
	Corporate and intercompany eliminations	49,384	41,507	34,082
	Total assets of continuing segments	1,283,396	1,292,957	1,250,021
	Discontinued operations	-	15,122	46,222
	Total	$  1,283,396	$  1,308,079	$  1,296,243
		Three Months Ended
		July 26, 2008	July 28, 2007	July 29, 2006
Depreciation and amortization of intangible assets
and development costs:
	Educational Resources	$         1,782	$         1,703	$         1,744
	Publishing	3,939	5,202	4,298
	Corporate	2,317	2,041	1,434
	Total continuing segments	8,038	8,946	7,476
	Discontinued operations	-	580	708
	Total	$         8,038	$         9,526	$         8,184
Expenditures for property, plant and equipment, intangible
and other assets and development costs:
	Educational Resources	$            253	$            287	$            429
	Publishing	1,760	1,787	1,664
	Corporate	1,887	2,723	6,531
	Total continuing segments	3,900	4,797	8,624
	Discontinued operations	-	1,571	526
	Total	$         3,900	$         6,368	$         9,150

		Three Months Ended
		October 25, 2008	October 27, 2007	October 28, 2006
Revenue:
	Educational Resources	$     266,286	$     256,933	$     258,296
	Publishing	��  124,089	136,365	113,106
	Corporate and intercompany eliminations	(69)	(379)	(177)
	Total	$     390,306	$     392,919	$     371,225
Gross Profit:
Educational Resources		88,172	89,969	92,078
Publishing		70,068	76,613	61,549
Corporate and Interco Elims		877	957	1,193
	Total	159,117	167,539	154,820
Gross Profit:
Educational Resources		33.1%	35.0%	35.6%
Publishing		56.5%	56.2%	54.4%
	Total	40.8%	42.6%	41.7%
Operating income (loss) and income (loss)
before provision for income taxes:
	Educational Resources	$       31,014	$       34,531	$       35,291
	Publishing	37,944	42,500	28,387
	Corporate and intercompany eliminations	(9,930)	(9,201)	(6,747)
	Operating income (loss)	59,028	67,830	56,931
	Interest expense and other	5,962	7,456	8,119
	Income (loss) before provision for income taxes	$       53,066	$       60,374	$       48,812
		Six Months Ended
		October 25, 2008	October 27, 2007	October 28, 2006
Identifiable assets (as of quarter end):
	Educational Resources	$     567,650	$     541,272	$     527,462
	Publishing	567,974	614,724	584,543
	Corporate and intercompany eliminations	47,275	39,340	37,559
	Total assets of continuing segments	1,182,899	1,195,336	1,149,564
	Discontinued operations	-	16,122	44,123
	Total	$  1,182,899	$  1,211,458	$  1,193,687
		Three Months Ended
		October 25, 2008	October 27, 2007	October 28, 2006
Depreciation and amortization of intangible assets
and development costs:
	Educational Resources	$         1,680	$         1,667	$         1,796
	Publishing	3,498	4,361	4,114
	Corporate	2,329	2,016	1,502
	Total continuing segments	7,507	8,044	7,412
	Discontinued operations	-	656	963
	Total	$         7,507	$         8,700	$         8,375
Expenditures for property, plant and equipment, intangible
and other assets and development costs:
	Educational Resources	$            385	$            545	$            354
	Publishing	2,580	1,685	1,585
	Corporate	2,305	3,595	4,317
	Total continuing segments	5,270	5,825	6,256
	Discontinued operations	-	780	558
	Total	$         5,270	$         6,605	$         6,814

		Three Months Ended
		January 24, 2009	January 26, 2008	January 27, 2007
Revenue:
	Educational Resources	$       96,698	$     105,168	$     101,554
	Publishing	24,948	29,756	27,882
	Corporate and intercompany eliminations	64	(85)	(620)
	Total	$     121,710	$     134,839	$     128,816
Gross Profit:
Educational Resources		33,133	37,780	37,169
Publishing		9,561	13,207	13,319
Corporate and Interco Elims		605	703	368
	Total	43,299	51,690	50,856
Gross Profit:
Educational Resources		34.3%	35.9%	36.6%
Publishing		38.3%	44.4%	47.8%
	Total	35.6%	38.3%	39.5%
Operating income (loss) and income (loss)
before provision for income taxes:
	Educational Resources	$       (4,771)	$       (2,515)	$       (1,686)
	Publishing	(13,510)	(12,405)	(11,636)
	Corporate and intercompany eliminations	(11,703)	(9,951)	(7,403)
	Operating income (loss)	(29,984)	(24,871)	(20,725)
	Interest expense and other	4,916	6,144	6,698
	Income (loss) before provision for income taxes	$     (34,900)	$     (31,015)	$     (27,423)
		Nine Months Ended
		January 24, 2009	January 26, 2008	January 27, 2007
Identifiable assets (as of quarter end):
	Educational Resources	$     475,598	$     488,379	$     462,580
	Publishing	532,999	579,597	565,478
	Corporate and intercompany eliminations	43,603	34,016	38,442
	Total assets of continuing segments	1,052,200	1,101,992	1,066,500
	Discontinued operations	-	15,653	43,311
	Total	$  1,052,200	$  1,117,645	$  1,109,811
		Three Months Ended
		January 24, 2009	January 26, 2008	January 27, 2007
Depreciation and amortization of intangible assets
and development costs:
	Educational Resources	$         1,603	$         1,637	$         1,737
	Publishing	3,206	3,232	3,418
	Corporate	2,412	2,282	1,809
	Total continuing segments	7,221	7,151	6,964
	Discontinued operations	-	728	935
	Total	$         7,221	$         7,879	$         7,899
Expenditures for property, plant and equipment, intangible
and other assets and development costs:
	Educational Resources	$            615	$            332	$            331
	Publishing	2,221	2,101	1,513
	Corporate	1,875	3,843	3,276
	Total continuing segments	4,711	6,276	5,120
	Discontinued operations	-	923	1,073
	Total	$         4,711	$         7,199	$         6,193

		Three Months Ended
		April 25, 2009	April 26, 2008	April 28, 2007
Revenue:
	Educational Resources	$     121,834	$     137,708	$     129,108
	Publishing	34,338	37,120	38,026
	Corporate and intercompany eliminations	(2)	(1,196)	(1,094)
	Total	$     156,170	$     173,632	$     166,040
Gross Profit:
Educational Resources		46,243	51,956	50,698
Publishing		15,264	17,444	20,636
Corporate and Interco Elims		678	(756)	716
	Total	62,185	68,644	72,050
Gross Profit:
Educational Resources		38.0%	37.7%	39.3%
Publishing		44.5%	47.0%	54.3%
	Total	39.8%	39.5%	43.4%
Operating income (loss) and income (loss)
before provision for income taxes:
	Educational Resources	$         6,405	$         5,139	$         7,123
	Publishing	(8,766)	(8,796)	(7,757)
	Corporate and intercompany eliminations	(11,984)	(13,037)	(10,846)
	Operating income (loss)	(14,345)	(16,694)	(11,480)
	Interest expense and other	4,304	5,414	6,129
	Income (loss) before provision for income taxes	$     (18,649)	$     (22,108)	$     (17,609)
		For the Year Ended
		April 25, 2009	April 26, 2008	April 28, 2007
Identifiable assets (as of quarter end):
	Educational Resources	$     450,002	$     492,256	$     475,004
	Publishing	533,468	561,011	582,921
	Corporate and intercompany eliminations	91,581	64,060	37,245
	Total assets of continuing segments	1,075,051	1,117,327	1,095,170
	Discontinued operations	-	-	15,709
	Total	$  1,075,051	$  1,117,327	$  1,110,879
		Three Months Ended
		April 25, 2009	April 26, 2008	April 28, 2007
Depreciation and amortization of intangible assets
and development costs:
	Educational Resources	$         1,656	$         1,688	$         1,763
	Publishing	3,893	2,865	3,017
	Corporate	2,414	2,407	2,024
	Total continuing segments	7,963	6,960	6,804
	Discontinued operations	-	1,242	822
	Total	$         7,963	$         8,202	$         7,626
Expenditures for property, plant and equipment, intangible
and other assets and development costs:
	Educational Resources	$            688	$            263	$            379
	Publishing	2,272	3,350	2,313
	Corporate	3,305	4,389	2,850
	Total continuing segments	6,265	8,002	5,542
	Discontinued operations	-	398	356
	Total	$         6,265	$         8,400	$         5,898