STECK-VAUGHN PUBLISHING CORPORATION
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the quarterly period ended      June 30, 1997

                                      OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the transition period from       to 

                        Commission file number 0-21730


                      STECK-VAUGHN PUBLISHING CORPORATION
            (Exact name of registrant as specified in its charter)


                   Delaware                          I.R.S. No. 33-0556929
(State or other jurisdiction of incorporation         (I.R.S. Employer  
 or organization)                                      Identification No.)


           4515 Seton Center Parkway Suite 300, Austin, Texas  78759
(Address of principal executive offices)  (Zip Code)


(Registrant's telephone number, including area code)  512/343-8227




(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      

      Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date: 14,499,048  common
stock shares outstanding at July 24, 1997.
  
 


                                  STECK-VAUGHN PUBLISHING CORPORATION
                                       CONSOLIDATED BALANCE SHEETS

Part I.     FINANCIAL INFORMATION
Item 1.     Financial Statements

                                                       June 30,      December 31,     June 30,
(amounts in thousands, except share amounts)                1997              1996         1996
                                                     ----------------------------------------
ASSETS
                                                                           
CURRENT ASSETS
   Cash and cash equivalents                          $   6,820      $     4,827    $   1,682 
   Marketable securities                                  1,457            1,447        1,399 
   Receivables, net of allowance of $2,215, $1,342       20,679           17,492       16,864 
       and $1,421
   Inventories and supplies                              24,341           21,776       21,090 
   Prepaid and deferred marketing expenses                4,436            1,635        4,290 
   Note receivable from parent company                       -                -         3,000 
   Deferred plant costs                                   3,713            3,876        2,780 
   Other current assets                                   2,618            2,910        2,331 
                                                      ---------------------------------------
      Total current assets                               64,064           53,963       53,436 

LAND, BUILDINGS AND EQUIPMENT, net                        9,945            9,866        8,863 
ACQUIRED INTANGIBLE ASSETS, net                          15,788           14,655       15,274 
DEFERRED PLANT COSTS                                      4,409            4,042        3,398 
OTHER ASSETS                                              2,414            2,342        1,348 
                                                      -----------------------------------------
                                                      $  96,620        $  84,868    $  82,319 
                                                      =========================================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Accounts payable and accrued expenses              $   6,490        $   6,618    $   6,779 
   Accrued royalties                                      2,875            2,296        2,730 
   Accrued commissions                                      893              736          984 
   Accrued salaries, wages and bonuses                    1,992            1,965        1,152 
   Payable to parent company                                551              976          631 
   Current portion of long-term debt                        486            3,547        2,345 
   Accrued and deferred income taxes                      2,271            2,266          684 
   Other liabilities                                         11               49          189 
                                                     ------------------------------------------
      Total current liabilities                          15,569           18,453       15,494 

LIABILITIES PAYABLE AFTER ONE YEAR
   Long-term debt, less current portion                  17,907            6,731       12,063 
   Deferred income taxes                                    -                  -          629 
                                                     -----------------------------------------
                                                         17,907             6,731      12,692 
                                                     -----------------------------------------
STOCKHOLDERS' EQUITY
   Preferred stock, $.01 par value; 5,000,000 shares        -                 -           -   
      authorized and unissued  
   Common stock, $.01 par value; 25,000,000 shares          148              146          146 
      authorized; 14,772,000, 14,600,000, and 14,587,000
      shares issued
   Additional paid-in capital                            38,085           36,998       36,855 
   Retained earnings                                     26,869           24,313       18,964 
   Unrealized gain on marketable securities, net of          70               60            1 
      tax effect                                     ----------------------------------------- 
                                                         65,172           61,517       55,966
   Treasury stock, at cost (273,000, 255,000 and         (2,028)          (1,833)      (1,833)
      255,000 shares)
                                                     -------------------------------------------
      Total stockholders' equity                         63,144           59,684       54,133 
                                                     -------------------------------------------
                                                       $ 96,620         $ 84,868     $ 82,319


See Notes to Consolidated Financial Statements.


                                        
 



                                  STECK-VAUGHN PUBLISHING CORPORATION
                                 CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                    

                                                                                 

Part I.     FINANCIAL INFORMATION                                                
Item 1.     Financial Statements                                                 
                                                           


                                            Three Months Ended          Six Months Ended
                                                 June 30,                   June 30,

(amounts in thousands, except per             1997           1996          1997          1996
   share amounts)                       -------------------------    ------------------------
                                                                        
NET REVENUES                            $   23,014     $   18,296    $   38,832    $   33,757 
  Product costs and fulfillment              6,857          5,704        11,634        10,846 
                                        -------------------------    ------------------------
GROSS PROFIT                                16,157         12,592        27,198        22,911 

  Product development                        3,510          3,198         6,584         5,864 
  Selling and marketing                      7,041          5,798        11,833        10,787 
  General and administrative                 1,569          1,335         2,829         2,603 
  Provision for doubtful accounts               80             30           100            45 
  Amortization of acquired intangible assets   602            465         1,160           811 
  Write-off of acquired in-process research 
          and development costs                -            4,100           -           4,100 
                                        --------------------------   -------------------------
OPERATING INCOME (LOSS)                      3,355         (2,334)        4,692        (1,299)
                                                   
   Interest income                              51            265           106           590 
   Interest expense                           (347)          (218)         (608)         (293)
                                        --------------------------   -------------------------

INCOME (LOSS) BEFORE INCOME TAXES            3,059         (2,287)        4,190        (1,002)
   Income taxes                              1,193            689         1,634          1,177
                                       ---------------------------  --------------------------
NET INCOME (LOSS)                      $     1,866     $   (2,976)  $     2,556    $   (2,179)
                                       ===========================  ==========================
EARNINGS (LOSS) PER SHARE              $      0.13     $    (0.21)  $      0.18    $    (0.15)
                                       ===========================  ==========================
WEIGHTED AVERAGE SHARES OUTSTANDING         14,722         14,429        14,512         14,407
                                       ==========================   ==========================

See Notes to Consolidated Financial Statements.


                                        
 



                              STECK-VAUGHN PUBLISHING CORPORATION
                             CONSOLIDATED STATEMENTS OF CASH FLOWS

Part I.     FINANCIAL STATEMENTS
Item 1.     Financial Statements
                                                                  

                                              Three Months Ended             Six Months Ended
                                                   June 30,                      June 30,
(amounts in thousands)                         1997           1996          1997          1996
                                              --------------------        --------------------
                                                                         
CASH FLOWS FOR OPERATING ACTIVITIES:                                            
  Net Income                                    $ 1,866  $ (2,976)        $  2,556   $ (2,179)
  Adjustments to reconcile net income to cash                                      
    used for operating activities:                                                 
      Depreciation and amortization                 538       283              958        569 
      Amortization of acquired                      602       465            1,160        811 
       intangible assets                                
      Write-off of acquired in-process research                                    
       and development costs                        -       4,100                -      4,100 
      Provision for doubtful accounts                80        30              100         45 
      Loss (gain) on sale of assets                 -          (1)              14         (2)
      Change in assets and liabilities net                        
       of effects from  acquisitions:                                              
          Receivables                            (4,069)     (3,300)          (3,287)  (4,449)
          Inventories and supplies                 (151)       (259)          (2,565)  (2,875)
                Prepaid and deferred                177         388           (2,801)  (2,834)
                marketing expenses                                
          Deferred plant costs                      (35)        (88)            (204)    (309)
          Receivable from/payable to parent        (264)         95             (425)    (668)
          Accounts payable and accrued expenses   1,555      (3,121)             598      914 
          Other                                    (397)        (66)             220        3 
                                                 ---------------------    ---------------------
  NET CASH USED FOR OPERATING ACTIVITIES            (98)     (4,450)          (3,676)  (6,874)
                                                 ---------------------    ---------------------
CASH FLOWS FOR INVESTING ACTIVITIES:                                               
  Net sales of marketable securities                  4          85                4       333 
  Note receivable from parent company, net 
      activity                                      -          -                 -       1,000              
  Additions to land, buildings and equipment       (605)       (802)          (1,099)   (1,537)
  Dispositions of land, buildings and equipment       6           4               29        32 
  Acquisition costs, net of cash acquired        (2,293)    (10,658)          (2,293)  (10,749)
                                                --------------------      ---------------------
  NET CASH FOR INVESTING ACTIVITIES              (2,888)    (11,371)          (3,359)  (10,921)
                                                --------------------      ---------------------
CASH FLOWS FROM FINANCING ACTIVITIES:                                              
  Changes in current portion of long-term debt      -        (1,444)          (1,900)      456 
  Additions to long-term debt                     5,278      11,024           10,278    11,024 
  Reductions in long-term debt                     (126)        (85)            (244)   (2,071)
  Proceeds from issuance of common stock            282           4            1,089        27 
  Purchase of treasury stock                        -           -               (195)      -   
                                               ---------------------      ---------------------
  NET CASH FROM FINANCING ACTIVITIES              5,434       9,499            9,028     9,436 
                                               ---------------------      ---------------------
NET CHANGE IN CASH AND CASH EQUIVALENTS           2,448      (6,322)           1,993    (8,359)
CASH AND CASH EQUIVALENTS AT                                                       
BEGINNING OF PERIOD                               4,372       8,004            4,827    10,041
                                               ---------------------      ---------------------
CASH AND CASH EQUIVALENTS AT END OF            $  6,820  $  1,682         $    6,820  $  1,682 
PERIOD                                         =====================      ======================

See Notes to Consolidated Financial Statements.


                                        
 




                      STECK-VAUGHN PUBLISHING CORPORATION
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Part I.  FINANCIAL INFORMATION
Item 1.  Financial Statements



Note 1 - Summary of Accounting Policies

Steck-Vaughn Publishing Corporation (the Company) was incorporated on March
10, 1993, as a wholly-owned subsidiary of National Education Corporation
(NEC).  Effective April 2, 1993, NEC made a capital contribution of all of the
stock of Steck-Vaughn Company (SVC) to the Company.  The consolidated
financial statements include the accounts of the Company and its wholly owned
subsidiaries, Steck-Vaughn Company, SV Distribution Company (d.b.a. Summit
Learning), and Edunetics Ltd. and Edunetics Corporation (together referred to
as "Edunetics" herein).  All significant intercompany balances and
transactions have been eliminated in consolidation.

In August 1993, the Company completed an initial public offering in which
2,668,000 shares were sold for net proceeds of $29,775,000.  The shares sold
represented 18.3% of the outstanding shares of the Company.  The Company
subsequently repurchased 273,000 shares of its outstanding common stock,
increasing NEC's ownership to 82.1% of the common stock of the Company.

In June 1997, Harcourt General, Inc. (Harcourt) completed its tender offer to
acquire all of the outstanding shares of NEC.  As a result, Harcourt is now
the owner of the 82.1% of the Company's outstanding common stock previously
held by NEC.  In connection with the acquisition of the Company's stock by
Harcourt, all of the officers of the Company resigned their officer
responsibilities and continued in their operational roles, with the exception
of the president, and the Chairman and Executive Officers of Harcourt became
officers of the Company.  The Company has retained its historical basis of
accounting, and Harcourt has not reflected its fair value adjustments in
these financial statements.

In July 1997, Harcourt submitted an offer for all of the outstanding shares of
common stock of the Company not currently owned by Harcourt at a price per
share of $14.00.  The independent directors of the Company have been
considering that offer, but no merger agreement has been signed.

Due to the seasonal naany's traditional selling cycle, a substantial portion
of selling and marketing costs of the Company are deferred in the first half
of the year and fully amortized later in the calendar year to properly match
the costs with revenues.

In the opinion of the Company, the accompanying unaudited consolidated
financial statements contain all adjustments of a normal recurring nature
necessary to present fairly the financial position, results of operations, and
cash flows of the Company.  Certain information and footnote disclosures
normally included in financial statements prepared in accordance with
generally accepted accounting principles have been condensed or omitted
pursuant to the rules and regulations of the Securities and Exchange
Commission.  It is suggested that these financial statements be read in
conjunction with the financial statements and the notes thereto included in
the Company's 1996 Form 10-K. The results of operations for interim periods
are not necessarily indicative of the results of operations expected for the
year.

                                       




                             STECK-VAUGHN PUBLISHING CORPORATION
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Part I.  FINANCIAL INFORMATION
Item 1.  Financial Statements 

Note 2 - Investments

All marketable securities are classified as available-for-sale securities. 
During the six months ended June 30, 1997 and 1996, the Company did not
realize a material gain or loss from the sale of available-for-sale
securities.

Note 3 - Inventories and Supplies



                                                   June 30,    December 31,       June 30,
(amounts in thousands)                               1997          1996             1996
                                                  ----------------------------------------

                                                                        
Finished Goods                                    $ 23,605        $ 21,213       $ 20,365 
Work in process                                         72              72             72 
Raw materials and supplies                             664             491            653 
                                                  ----------------------------------------
Total                                             $ 24,341        $ 21,776       $ 21,090 
                                                  ========================================

Note 4 - Business Combinations

On May 23, 1997, the Company acquired substantially all of the rights to The
Integrator product from The Conover Company, Ltd. for cash consideration of
$2,250,000.  The Integrator is a technology-based product which provides basic
skills training customized to the aptitude and career interests of adult
students.  The acquisition was accounted for using the purchase method of
accounting.

On April 30, 1996, the Company acquired all of the stock of Edunetics Ltd., an
Israel corporation engaged in the development of educational software, for
cash consideration of $12,000,000.  At closing, the purchase price was funded
by cash on hand and borrowings of $9,000,000 under the revolving bank credit
agreement.  The acquisition was accounted for using the purchase method of
accounting. 

Note 5 - Earnings Per Share

The Financial Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 128, "Earnings per Share," establishing new
methodology for the calculation of earnings per share.  If earnings per share
had been determined under the new standard, both basic and diluted earnings
per share would be unchanged from the current presentation on the Consolidated
Statements of Operations.

                                       



                                  STECK-VAUGHN PUBLISHING CORPORATION
 
Part I.  FINANCIAL INFORMATION 
Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations


                                            Percentage of      Percentage of      Percentage
                                            Net Revenues       Net Revenues       Change From
                                         Three Months Ended  Six Months Ended     Prior Year
                                              June 30,            June 30           Period
                                            1997       1996     1997     1996       Q2    YTD
                                          ------    -------   ------   ------   ------ ------
Net Revenues:                                                       
Core Business:                                                      
                                                                      
     Elementary/High School                49.3%      38.3%    47.3%     41.9%    62.0% 29.8%
     Adult education                       18.6       18.3     18.3      18.3     28.1  15.6 
     Library                               18.1       23.3     19.0      23.7     (2.3) (7.7)
                                          ------    -------   ------   ------   ------ ------
                                           86.0       79.9     84.6      83.9     35.4  16.1 
Summit Learning                            11.0       14.0     11.4      12.8     (1.4)  1.4 
Edunetics                                   3.0        6.1      4.0       3.3    (37.9) 40.4  
                                          ------     ------   ------   ------   ------ ------
Total Net Revenues                        100.0      100.0    100.0     100.0     25.8  15.0 

    Product costs and fulfillment          29.8      31.2      30.0      32.1     20.2   7.3 
                                          ------     ------   ------   ------   ------ ------
Gross Profit                               70.2      68.8      70.0      67.9     28.3  18.7 

    Product development                    15.3      17.5      17.0      17.4      9.8  12.3 
    Selling and marketing                  30.6      31.7      30.4      32.0     21.4   9.7 
    General and administrative              6.8       7.3       7.3       7.7     17.5   8.7 
    Provision for doubtful accounts         0.3       0.2       0.2       0.1    166.7 122.2 
    Amortization of acquired
          intangible assets                 2.6       2.5       3.0       2.4     29.5  43.0 
    Write-off of acquired in-process                                
         research and development costs     -        22.4       -        12.1      -     -   
                                          ------     ------   ------   ------   ------ ------
Operating Income                           14.6     (12.8)     12.1      (3.8)     -     -   

    Interest income                         0.2       1.5       0.3       1.7    (80.8)(82.0)
    Interest expense                       (1.5)     (1.2)     (1.6)     (0.9)    59.2 107.5 
                                          ------     ------   ------   -------  ------ ------
Income Before Income Taxes                 13.3     (12.5)     10.8      (3.0)     -    -   

    Income taxes                            5.2       3.8         4       3.5     73.1  38.8 
                                          ------     ------  -------  --------  ------ ------

Net Income                                  8.1%    (16.3%)     6.6%     (6.5)%   -     -   
                                          ======     ======  =======  =======   ====== ======

     
The discussion in this document contains trend analysis and other
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities and Exchange Act of
1934, as amended.  Actual results could differ materially from those projected
in the forward-looking statements throughout this document. 

                                    
 



                      STECK-VAUGHN PUBLISHING CORPORATION
 
Part I.  FINANCIAL INFORMATION
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations

Net Revenues

    


Revenues by Product Line           Three Months Ended              Six Months Ended
                                         June 30,        1996        June 30,           1996
     (amounts in thousands)          1997      1996 (pro forma)    1997     1996     (pro forma)
                                ===============================    ============================== 

  Core Business                                                                   
                                                                      
     Elementary and High School $ 11,337  $  7,000    $  8,856     $ 18,372  $ 14,152   $ 16,008 
        (El/Hi)                          
     Adult Education               4,278     3,339       3,986        7,118     6,160      6,807 
     Library                       4,175     4,272       4,969        7,375     7,991      8,688 
                                ------------------------------     ----------------------------- 
                                  19,790    14,611      17,811       32,865    28,303     31,503 
                                                                                  

  Summit Learning                  2,529     2,565       2,565        4,395     4,334      4,334 
  Edunetics                          695     1,120       1,120        1,572     1,120      1,120 
                                ------------------------------    ------------------------------ 
     Total                      $ 23,014  $ 18,296    $ 21,496    $ 38,832   $ 33,757   $ 36,957 
                                ==============================    ============================== 


For the second quarter of 1996, the Company reported pro forma revenues which
included an additional $3,200,000 of revenues attributable to the backlog of
shippable orders at June 30, 1996, resulting from the installation of a new
warehouse management system.  These pro forma revenues are reported above and
referenced below for consistency.

Revenues increased 25.8% (7.1% on a pro forma basis) over the second quarter
last year as revenues in both El/Hi and Adult were strong.  Year-to-date,
sales are up 15.0% (5.1% pro forma) primarily due to strength in El/Hi and a
full six months of selling Edunetics products.

El/Hi revenues rose 62.0% (28.0% pro forma) versus last year's second quarter
primarily as a result of increasing sales of the Company's core products. 
Basic skills products such as Phonics and Reading Comprehension and the
Company's test preparation and assessment products provided much of the
increase.  In addition, the Company  successfully introduced Pair-It Books, a
50-title series for emergent readers, and revised versions of World History
and You and America's Story.

Adult product sales were up 28.1% (7.3% pro forma) over the same three months
in 1996 primarily due to the availability of increased Federal funding and the
improvement in sales of the Educational Development Laboratories (EDL)
technology product line.  The increase in the second quarter, after being flat
in the previous quarter, reflects the stabilization of the sales force
following the consolidation of territories in the first quarter of 1997.

Library sales were down 2.3% (down 16.0% pro forma) for the quarter against
1996 as school districts have trimmed library budgets and the new independent
sales force has not made up for the loss of school business with significant
increases in sales to public libraries.

                                       


    
                      STECK-VAUGHN PUBLISHING CORPORATION

Part I.  FINANCIAL INFORMATION
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations

Summit sales are essentially flat for both the second quarter and
year-to-date.  Revenues were increased by orders from this season's science
catalog and residual business from last fall's catalogs.  In addition, Summit
issued its first language arts catalog in March and its first spring consumer
catalog in April, both of which contributed incremental revenues this quarter. 
These positive results were offset by lower responses to the spring math
catalogs.



Product Cost and Fulfillment Expense

Product cost and fulfillment expense as a percentage of revenues decreased for
the three-month period ended June 30, 1997, as compared to 1996.  Product cost
and fulfillment for the Company's core business operations for the three
months ended June 30, 1997, represented 26.3% of core business revenues, as
compared to 28.2% for the same period in the previous year, primarily due to
reduced library sales, increased sales of EDL technology products, and the
reduction of paper prices last year.  Product costs of Edunetics products for
the three months ended June 30, 1997, represented 12.2% of Edunetics revenue,
reflecting the higher margins earned on technology products. Summit Learning's
product and fulfillment costs, at 62.1% of revenues, compared to 56.7% for the
same period of the prior year, reflect the non-proprietary nature of the
product line and increased over the prior year period primarily due to product
mix.

Product Development Expense 

The following table reconciles product development investment to product
development expense for each of the periods indicated:



                                              Three Months Ended              Six Months Ended
                                                   June 30,       Percentage         June 30,     Percentage
      (amounts in thousands)                    1997    1996        Change       1997    1996        Change
                                            --------------------------------  -------------------------------

                                                                                   
      Product development investment        $ 3,572  $ 3,287          8.7%    $ 6,789  $ 6,174       10.0% 
      Plant and software costs capitalized     (994)    (809)        22.9      (1,825)  (2,006)      (9.0)
      Plant costs amortized                     932      720         29.4       1,620    1,696       (4.5)
                                            -----------------                 -----------------
      Product development expense           $ 3,510  $ 3,198          9.8     $ 6,584  $ 5,864       12.3 
                                            =================                 =================

Product development investment for the three months ended June 30, 1997,
increased 8.7% as compared to the prior year, primarily attributable to the
expansion of the Company's technology development unit, both in the Company's
main office as well as the Edunetics development operation in Israel.
Capitalized costs were higher than last year due to the timing of development
costs in 1997, and amortization expense was higher due to the implementation
of a new amortization rate schedule for new products.

                                        
 



                      STECK-VAUGHN PUBLISHING CORPORATION


Part I.  FINANCIAL INFORMATION
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations

Selling and Marketing Expense

The following table reconciles selling and marketing costs to selling and
marketing expense for each of the periods indicated:




                                      Three Months Ended             Six Months Ended
                                            June 30,    Percentage       June 30,       Percentage
   (amounts in thousands)                1997     1996    Change        1997     1996      Change
                                      ---------------------------   ------------------------------
                                                                        
   Selling and marketing costs        $ 7,035    $ 6,253   12.5%    $ 14,328    $ 12,914   10.9%
   Selling and marketing deferred           6       (455)   -         (2,495)     (2,127) (17.3)
                                      -------------------           ---------------------
   Net selling and marketing expense  $ 7,041    $ 5,798   21.4     $ 11,833    $ 10,787    9.7 
                                      ===================           =====================


Selling and marketing costs increased 12.5% for the three months ended June
30, 1997, as compared to the prior year, primarily due to additional marketing
programs and the new curriculum integration sales group formed to facilitate
the sale of technology products.  Net selling and marketing expense increased
21.4% for the three months ended June 30, 1997, as compared to the prior year,
primarily due to the timing of revenues attributable to the Company's policy
of deferring a portion of the Company's selling and marketing costs. 

General and Administrative Expense

General and administrative expense increased 17.5% for the three months ended
June 30,1997, as compared to the prior year, due to the inclusion of Edunetics
for the full quarter.

Amortization of Acquired Intangible Assets

Amortization expense increased due to the acquisition of Edunetics in April
1996.

Operating Income by Product Line                            

                                                     

                                            Three Months Ended      Six Months Ended
                                                 June 30,               June 30, 
           (amounts in thousands)             1997       1996       1997        1996
                                           -------------------    --------------------
                                                                  
          Core Business                    $ 4,124   $ 1,939      $ 6,472     $ 3,189 
          Summit Learning                      188        15          (49)       (200)
          Edunetics                           (957)     (188)      (1,731)       (188)
                                           -------------------    --------------------
                                             3,355     1,766        4,692       2,801

          Write-off of research
             and development                   -      (4,100)                  (4,100)
                                           __________________     ____________________

          Operating Income                 $ 3,355  $ (2,334)     $ 4,692     $(1,299)
                                           ==================     ====================

                                        
 



                        STECK-VAUGHN PUBLISHING CORPORATION

Part I.  FINANCIAL INFORMATION
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations

Operating income as a percentage of revenues for the three months ended June
30, 1997, as compared to 1996, increased for the core business primarily due
to higher revenues and lower relative product costs. The increase in Summit
Learning's operating income was due to savings on catalogs.  Edunetics
reported an operating loss due to lower than expected sales as the
recently-hired curriculum integration sales specialists worked to identify
potential major accounts and cultivate sales.

Interest Income and Expense

Interest income for the three-month period ended June 30, 1997 was lower than
the previous year, reflecting termination of the Company's loans to NEC. 
Interest expense for the period was higher than prior year due to debt
incurred for the acquisition of Edunetics.

Liquidity and Capital Resources

The Company's primary sources of liquidity are cash, marketable securities,
cash provided from operations and the Company's bank line of credit.  The
Company's uses of cash include product development, capital expenditures,
working capital requirements, and selected acquisitions of complementary
businesses and product lines.

At June 30, 1997, the Company had $8,277,000 in cash and marketable securities
versus $3,081,000 at June 30, 1996.  The increase was primarily attributable
to the use of cash on hand to purchase Edunetics last year.

Net cash outflow for operating activities for the three months ended June 30,
1997, of $98,000 was $4,352,000 lower than the prior year period.  The
decrease reflects the payment in the second quarter of 1996 of accrued
liabilities relating to the start-up of Summit Learning and inventory
purchases under the new distribution agreements with Wayland Publishers and
Abdo.

On May 23, 1997, the Company acquired substantially all of the rights to The
Integrator product line from The Conover Company, Ltd. for cash consideration
of $2,250,000. 96, the Company acquired all of the stock of Edunetics Ltd. for
cash consideration of $12,000,000.  At closing, the purchase prices for both
transactions were funded by cash on hand and borrowings under the Company's
bank line of credit.

During the second quarter, the Company extended its revolving bank credit
agreement to $20,000,000 and the  maturity date to April 10, 1999.  The
agreement provides for borrowings at prime or, at the Company's option, LIBOR
plus 1.5 percent.  At June 30, 1997, $17,000,000 was outstanding under the
bank credit facility.

The Company expects that cash, cash provided from operations, and the
revolving credit facility will be sufficient to provide for investment in
product development, planned working capital requirements, debt service, and
capital expenditures for the foreseeable future.

                                       
    
                             STECK-VAUGHN PUBLISHING CORPORATION


Part II.  OTHER INFORMATION
Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

    3.1     Restated Certificate of Incorporation of the Company (1) 

    3.2     By-Laws of the Company. (1)

    4.1     Specimen of Common Stock Certificate of the Company. (1)

   10.1     Modification and Renewal of Note, dated December 28, 1992, between
            NationsBank of Texas, N.A., as holder, and Steck-Vaughn Company,
            as borrower, secured by and as purchase money for the Company's
            distribution center in Austin, Texas. (2)

   10.2     Agreement, dated June 1, 1990, between the American Council on
            Education and Steck-Vaughn Company, granting exclusive license for
            reproduction and distribution of official GED Practice 
            Tests and Addendum effective July 28, 1992. (3)

   10.3     Form of Intercompany Agreement between the Company and National
            Education Corporation. (4)

   10.4     First Amendment to Intercompany Agreement between the Company and
            National Education Corporation dated June 10, 1994. (5)

   10.5     Form of Tax Sharing Agreement between the Company and National
            Education Corporation. (6)

   10.6     Form of Indemnification Agreements between the Company and its
            Officers and Directors. (7)

   10.7     The Company's 1993 Stock Option Plan as amended. (8)

   10.8     National Education Corporation Supplemental Executive Retirement
            Plan (9)

   10.9     Revolving Line of Credit Note and Option Agreement between the
            Company and National Education Corporation, dated February 28, 1995
            (10)

   10.10    Addendum to Agreement between the American Council on Education
            and Steck-Vaughn Company extending the expiration of the Agreement
            to August 31, 2001 (11)

   10.11    The Company's 1995 Directors' Stock Option and Award Plan (12)


   10.12    Renewal and Extension Agreement between the Company and National
            Education Corporation, effective December 31, 1995 (13)

   10.13    First Amendment to Stock Option Agreement between the Company and
            National Education Corporation, effective December 31, 1995. (14)

   10.14    Letter Amendment to Stock Option Agreement between the Company and
            National Education Corporation, dated February 1, 1996. (15)

   10.15    Agreement between the Company and Edunetics Ltd. dated February
            29, 1996. (16)

                                       



                      STECK-VAUGHN PUBLISHING CORPORATION



Part II.  OTHER INFORMATION
Item 6.  Exhibits and Reports on Form 8-K


   10.16    Second Renewal and Extension Agreement between the Company and
            NationalEducation Corporation, effective March 31, 1996. (17)

   10.17    Second Amendment to Stock Option Agreement between the Company and
            National Education Corporation, effective March 31, 1996. (18)

   10.18    Third Renewal and Extension Agreement between the Company and
            National Education Corporation, effective June 30, 1996. (19)

   10.19    Third Amendment to Stock Option Agreement between the Company and
            National Education Corporation, effective June 30, 1996 .(20)

   10.20    Employment Agreement between the Company and Anita Kopec dated
            September 10, 1996 .(21)

   10.21    Revised and Restated Office Lease dated January 30, 1997, between
            Quarry Lake Business Center, Ltd., as landlord and Steck-Vaughn
            company, as tenant, for the Company's principal offices in Austin,
            Texas, beginning November 1, 1996 (22)

   10.22    Agreement entered into July 1, 1997, among Harcourt General, Inc.
            and the Independent Directors of Steck-Vaughn Publishing
            Corporation(23) .

   10.23    Agreement dated May 30, 1997, between Harcourt General, Inc. and
            Steck-Vaughn Publishing Corporation(24).

   10.24    Loan Agreement between NationsBank of Texas, N.A., and
            Steck-Vaughn Company, dated April 10, 1997(25)

   11.1     Statement re Calculation of Earnings Per Share.(25)  

   27.1     Financial Data Schedule. (26)

(b)  Reports on Form 8-K
            A Form 8-K was filed on June 19, 1997, reporting Harcourt
            General's acquisition of 82% of the Company's outstanding shares.

                                       


    

                      STECK-VAUGHN PUBLISHING CORPORATION


Part II.  OTHER INFORMATION
Item 6.  Exhibits and Reports on Form 8-K

     (1)    Incorporated by reference to the identically numbered exhibit in
            Amendment No. 1 to the Company's Registration Statement on Form
            S-1, File No. 33-62334, filed with the Securities and Exchange
            Commission on June 17, 1993 ("Amendment No. 1 to S-1 Registration
            Statement").

     (2)    Incorporated by reference to Exhibit 10.1 to the Company's
            Registration Statement on Form S-1, File No. 33-62334, filed with
            the Securities and Exchange Commission on May 7, 1993 (the "S-1
            Registration Statement").

     (3)    Incorporated by reference to Exhibit 10.7 to the Company's
            Amendment No. 1 to S-1 Registration Statement.

     (4)    Incorporated by reference to Exhibit 10.8 to the Company's
            Amendment No. 1 to S-1 Registration Statement.

     (5)    Incorporated by reference to Exhibit 10.15 in the Company's Form
            10-Q for the quarterly period ended June 30, 1994, filed with the
            Securities and Exchange Commission on August 11, 1994.

     (6)    Incorporated by reference to Exhibit 10.9 to the Company's
            Amendment No. 1 to S-1 Registration Statement.

     (7)    Incorporated by reference to Exhibit 10.10 to the Company's
            Amendment No. 1 to S-1 Registration Statement.

     (8)    Incorporated by reference to Exhibit 4.1 to the Company's
            Registration Statement on Form S-8, file no. 333-22235, filed with
            the Securities and Exchange Commission on February 24, 1997.

     (9)    Incorporated by reference to Exhibit 10.12 to the Company's S-1
            Registration Statement.

     (10)   Incorporated by reference to Exhibit 10.12 in the Company's Form
            10-K for the year ended December 31, 1994, filed with the
            Securities and Exchange Commission on March 29, 1995.

     (11)   Incorporated by reference to Exhibit 10.13 in the Company's Form
            10-Q for the quarterly period ended March 31, 1995, filed with the
            Securities and Exchange Commission on May 12, 1995.

     (12)   Incorporated by reference to Exhibit A in the Company's Proxy
            Statement furnished in connection with the Annual Meeting of
            Stockholders held May 17, 1995, filed with the Securities and
            Exchange Commission on March 29, 1995.

     (13)   Incorporated by reference to Exhibit 10.16 in the Company's Form
            10-K for the year ended December 31, 1995, filed with the
            Securities and Exchange Commission on March 25, 1996.

                                       



                      STECK-VAUGHN PUBLISHING CORPORATION

Part II.  OTHER INFORMATION
Item 6.  Exhibits and Reports on Form 8-K


     (14)   Incorporated by reference to Exhibit 10.17 in the Company's Form
            10-K for the year ended December 31, 1995, filed with the
            Securities and Exchange Commission on March 25, 1996.

     (15)   Incorporated by reference to Exhibit 10.18 in the Company's Form
            10-K for the year ended December 31, 1995, filed with the
            Securities and Exchange Commission on March 25, 1996.

     (16)   Incorporated by reference to Exhibit 10.19 in the Company's Form
            10-K for the year ended December 31, 1995, filed with the
            Securities and Exchange Commission on  March 25, 1996.

     (17)   Incorporated by reference to Exhibit 10.19 in the Company's Form
            10-Q for the quarterly period ended March 31, 1996, filed with the
            Securities and Exchange Commission on May 14, 1996.

     (18)   Incorporated by reference to Exhibit 10.20 in the Company's Form
            10-Q for the quarterly period ended March 31, 1996, filed with the
            Securities and Exchange Commission on May 14, 1996.

     (19)   Incorporated by reference to Exhibit 10.22 in the Company's Form
            10-Q for the quarterly period ended June 30, 1996, filed with the
            Securities and Exchange Commission on August 13, 1996.

     (20)   Incorporated by reference to Exhibit 10.23 in the Company's Form
            10-Q for the quarterly period ended June 30, 1996, filed with the
            Securities and Exchange Commission on August 13, 1996.

     (21)   Incorporated by reference to Exhibit 10.24 in the Company's Form
            10-Q for the quarterly period ended September 30, 1996, filed with
            the Securities and Exchange Commission on November 13, 1996.

     (22)   Incorporated by reference to Exhibit 10.22 in the Company's Form
            10-K for the year ended December 31, 1996, filed with the
            Securities and Exchange Commission on March 31, 1997.

     (23)   Incorporated by reference to Exhibit 99.4 of a Schedule 13D/A
            dated July 10, 1997 filed by Harcourt General, Inc. and National
            Education Corporation.

     (24)   Incorporated by reference to Exhibit 11(a)(21) to Amendment No. 5
            to Schedule 14D-1 of Harcourt General, Inc., dated July 5, 1997.

     (25)   Filed herewith.

     (26)   Filed only with electronic version of Form 10-Q.

                                           



                       STECK-VAUGHN PUBLISHING CORPORATION

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.



                                       STECK-VAUGHN PUBLISHING CORPORATION


Date:  August 13, 1997                    By /s/ John Cook
                                          John Cook
                                          Vice President, Finance and
                                          Chief Financial Officer

                                          By /s/ Stephen C. Richards
                                          Stephen C. Richards
                                          Vice President - Controller
                                          Principal Accounting Officer



                                       



                       STECK-VAUGHN PUBLISHING CORPORATION

                                 EXHIBIT INDEX



  EXHIBIT NO.   EXHIBIT                                             

  10.22         Loan Agreement between NationsBank of Texas, N.A., 
                and Steck-Vaughn Company, dated April 10, 1997.

  11.1          Statement re Calculation of Earnings Per Share.

  27.1          Financial Data Schedule.