<PAGE>
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549-1004

                                   ----------

                                   FORM 10-Q/A

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

     For the quarterly period ended September 30, 2004

                                       OR

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

                         COMMISSION FILE NUMBER 1-14337

                               PENTON MEDIA, INC.
             (Exact Name of Registrant as Specified in its Charter)

<TABLE>
<S>                                                          <C>
                DELAWARE                                          36-2875386
        (State of Incorporation)                               (I.R.S. Employer
                                                             Identification No.)
</TABLE>

<TABLE>
<S>                                                               <C>
  1300 East Ninth Street, Cleveland, OH                              44114
(Address of Principal Executive Offices)                          (Zip Code)
</TABLE>

                                  216-696-7000
              (Registrant's Telephone Number, Including Area Code)

     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 by check mark whether the registrant is an accelerated filer as
defined in Rule 12b-2 of the Exchange Act.

Yes     No   X
    ---     ---

     Indicate by check mark whether the registrant is a Shell Company
as defined in Rule 12b-2 of the Exchange Act.  Yes     No   X
                                                   ---     ---


     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date (November 10, 2004).

                         Common Stock: 33,832,004 shares
<PAGE>
                               PENTON MEDIA, INC.
                                   FORM 10-Q/A

                                      INDEX

<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
PART I  - FINANCIAL INFORMATION

          Item 1. Financial Statements

                  Restated Consolidated Balance Sheets at
                     September 30, 2004 (Unaudited)and December 31, 2003      4
                  Restated Consolidated Statements of Operations
                     (Unaudited) for the Three and Nine Months Ended
                     September 30, 2004 and 2003                              6
                  Condensed Consolidated Statements of Cash Flows
                     (Unaudited) for the Nine Months Ended
                     September 30, 2004 and 2003                              7
                  Notes to Consolidated Financial Statements (Unaudited)      8

          Item 2. Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                     39

          Item 4. Controls and Procedures                                    55

PART II - OTHER INFORMATION

          Item 6. Exhibits                                                   57

          Signature                                                          58

          Exhibit Index                                                      59
</TABLE>


                                        2
<PAGE>
EXPLANATORY NOTE

This Amendment No. 1 ("Amendment") to Penton Media, Inc.'s (the "Company")
Quarterly Report on Form 10-Q for the quarterly and year to date period ended
September 30, 2004 (the "Form 10-Q") includes unaudited, restated consolidated
financial statements as of September 30, 2004 and for the three and nine months
ended September 30, 2004 and 2003, and restated consolidated balance sheets as
of September 30, 2004 and December 31, 2003. The accompanying restated
consolidated financial statements, including the notes thereto, have been
revised to reflect the restatement adjustments related to our deferred taxes and
other accounting adjustments previously identified and deemed to be immaterial.

The Company has restated, by means of its Annual Report on Form 10-K for the
year ended December 31, 2004 (the "2004 Form 10-K") filed on April 15, 2005, its
consolidated balance sheet as of December 31, 2003, and consolidated statements
of operations, cash flows, and shareholders' equity (deficit) for the years
ended December 31, 2003 and 2002. Quarterly financial information for 2004, 2003
and 2002 was also affected by the restatement. The restated amounts for the
three and nine months ended September 30, 2004 and the comparable interim
periods in 2003 are presented in this Amendment.

Refer to Note 2 - Restatement in this Amendment for further information on the
restatement impact for the three and nine months ended September 30, 2004 and
2003. Refer also to Note 2 - Restatement in the Company's 2004 Form 10-K, for
additional discussion on the nature of the restatement adjustments, the impact
of the restatement adjustments on net income (loss) and the cumulative impact of
the adjustments on the consolidated statement of income and consolidated balance
sheet for each annual period.

This Amendment amends and restates Items 1, 2 and 4 of Part I and Item 6 of Part
II of the Form 10-Q to revise the disclosure contained therein in connection
with the restatement.

All referenced amounts in this Amendment for prior periods and prior period
comparisons reflect the balances and amounts on a restated basis, as applicable.

Except as otherwise described in Item 4 of Part I, this Amendment has not been
updated for changes in events, estimates or other developments subsequent to
November 15, 2004, the date of the original filing of the Form 10-Q. For a
discussion of subsequent events and developments as well as revisions to prior
estimates, please refer to the Company's filings with the Securities and
Exchange Commission subsequent to November 15, 2004.


                                        3
<PAGE>
                         PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                               PENTON MEDIA, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (UNAUDITED, DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                               Restated
                                                                     ----------------------------
                                                                     September 30,   December 31,
                                                                          2004           2003
                                                                     -------------   ------------
<S>                                                                  <C>             <C>
ASSETS

Current assets:
   Cash and cash equivalents                                            $ 17,331       $ 29,626
   Restricted cash                                                           193             --
   Accounts receivable, less allowance for doubtful
      accounts of $3,575 and $3,703 in 2004 and 2003, respectively        29,146         27,170
   Notes receivable                                                          712            571
   Inventories                                                               699            875
   Deferred tax asset                                                        253            253
   Prepayments, deposits and other                                         6,936          9,625
                                                                        --------       --------
      Total current assets                                                55,270         68,120
                                                                        --------       --------
Property, plant and equipment:
   Land, buildings and improvements                                        8,675          8,810
   Machinery and equipment                                                48,014         46,450
                                                                        --------       --------
                                                                          56,689         55,260
   Less: accumulated depreciation                                         40,916         36,332
                                                                        --------       --------
                                                                          15,773         18,928
                                                                        --------       --------
Other assets:
   Goodwill                                                              176,611        214,411
   Other intangibles, less accumulated amortization of
      $14,741 and $13,189 in 2004 and 2003, respectively                   7,307         10,883
   Other non-current assets                                                6,917          9,102
                                                                        --------       --------
                                                                         190,835        234,396
                                                                        --------       --------
                                                                        $261,878       $321,444
                                                                        ========       ========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       4
<PAGE>
                               PENTON MEDIA, INC.
                           CONSOLIDATED BALANCE SHEETS
      (UNAUDITED, DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                      Restated
                                                                            ----------------------------
                                                                            September 30,   December 31,
                                                                                 2004           2003
                                                                            -------------   ------------
<S>                                                                         <C>             <C>
LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
   Accounts payable                                                           $   5,862      $   6,402
   Accrued compensation and benefits                                              5,871          8,458
   Other accrued expenses                                                        29,380         22,747
   Unearned income, principally trade
      show and conference deposits                                               22,194         22,535
                                                                              ---------      ---------
         Total current liabilities                                               63,307         60,142
                                                                              ---------      ---------
Long-term liabilities and deferred credits:
   Senior secured notes, net of discount                                        157,012        156,915
   Senior subordinated notes, net of discount                                   171,925        171,698
   Net deferred pension credits                                                  10,625         11,040
   Deferred tax liability                                                        19,184         17,245
   Other non-current liabilities                                                  7,558          9,270
                                                                              ---------      ---------
                                                                                366,304        366,168
                                                                              ---------      ---------
Commitments and contingencies

Minority interest                                                                   315            450

Mandatorily redeemable convertible preferred stock, par value $0.01
   per share; 50,000 shares authorized, issued and outstanding;
   redeemable at $1,000 per share                                                65,344         54,972

Series M preferred stock, par value $0.01 per share; 150,000 shares
   authorized, 60,375 issued and outstanding at September 30, 2004                    1             --

Redeemable common stock, par value $0.01 per share; 4,191
   shares issued and outstanding at December 31, 2003                                --              2

Stockholders' deficit:
   Preferred stock, par value $0.01 per share; 1,800,000 shares
      authorized; none issued or outstanding                                         --             --
   Common stock, par value $0.01 per share; 155,000,000 shares
      authorized; 33,832,004 and 33,220,877 shares issued and outstanding
      at September 30, 2004 and December 31, 2003, respectively                     337            332
   Capital in excess of par value                                               216,821        226,355
   Retained deficit                                                            (448,399)      (382,876)
   Notes receivable from officers, less reserve of $5,848 and $7,600 at
      September 30, 2004 and December 31, 2003, respectively                         --         (1,897)
   Accumulated other comprehensive loss                                          (2,152)        (2,204)
                                                                              ---------      ---------
                                                                               (233,393)      (160,290)
                                                                              ---------      ---------
                                                                              $ 261,878      $ 321,444
                                                                              =========      =========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       5
<PAGE>
                               PENTON MEDIA, INC.
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
           (DOLLARS AND SHARES IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                   Restated              Restated
                                                              Three Months Ended    Nine Months Ended
                                                                September 30,         September 30,
                                                             -------------------   -------------------
                                                               2004       2003       2004       2003
                                                             --------   --------   --------   --------
<S>                                                          <C>        <C>        <C>        <C>
Revenues                                                     $ 52,843   $ 54,119   $158,246   $158,694
                                                             --------   --------   --------   --------
Operating expenses:
   Editorial, production and circulation                       24,234     23,500     69,380     69,320
   Selling, general and administrative (including
      $2.7 million of executive separation
      costs for the nine months ended
      September 30, 2004)                                      20,537     22,367     69,141     68,592
   Impairment of assets                                        39,651     43,760     39,651     43,760
   Provision for loan impairment                                   --         --      1,717      7,600
   Restructuring and other charges                              1,267      1,617      5,659      3,434
   Depreciation and amortization                                2,342      3,325      8,332     10,836
                                                             --------   --------   --------   --------
                                                               88,031     94,569    193,880    203,542
                                                             --------   --------   --------   --------
Operating loss                                                (35,188)   (40,450)   (35,634)   (44,848)
Other income (expense):
   Interest expense                                            (9,698)   (10,480)   (28,518)   (30,230)
   Interest income                                                 54        102        220        339
   Other, net                                                      91         38         75       (270)
                                                             --------   --------   --------   --------
                                                               (9,553)   (10,340)   (28,223)   (30,161)
                                                             --------   --------   --------   --------
Loss from continuing operations before income taxes           (44,741)   (50,790)   (63,857)   (75,009)
Benefit (provision) for income taxes                              345       (459)    (1,667)    (6,108)
                                                             --------   --------   --------   --------
Loss from continuing operations                               (44,396)   (51,249)   (65,524)   (81,117)

Discontinued operations:
   Income from discontinued operations (including
      gain on disposal of $1.4 million for the nine months
      ended September 30, 2003), net of taxes                      --         99         --        777
                                                             --------   --------   --------   --------
Net loss                                                      (44,396)   (51,150)   (65,524)   (80,340)
Amortization of deemed dividend and accretion
   of preferred stock                                          (1,772)    (2,352)   (10,373)    (5,085)
                                                             --------   --------   --------   --------
Net loss applicable to common stockholders                   $(46,168)  $(53,502)  $(75,897)  $(85,425)
                                                             ========   ========   ========   ========
Net loss per common share - basic and diluted:
   Loss from continuing operations applicable
      to common stockholders                                 $  (1.36)  $  (1.60)  $  (2.25)  $  (2.59)
   Discontinued operations, net of taxes                           --         --         --       0.02
                                                             --------   --------   --------   --------
Net loss applicable to common stockholders                   $  (1.36)  $  (1.60)  $  (2.25)  $  (2.57)
                                                             ========   ========   ========   ========
Weighted-average number of shares outstanding:
   Basic and diluted                                           33,875     33,358     33,665     33,225
                                                             ========   ========   ========   ========
</TABLE>

        The accompanying notes are an integral part of these consolidated
                              financial statements.


                                       6
<PAGE>
                               PENTON MEDIA, INC.
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                           Nine Months Ended
                                                             September 30,
                                                          -------------------
                                                            2004       2003
                                                          --------   --------
<S>                                                       <C>        <C>
NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES      $ (9,954)  $ 39,103
                                                          --------   --------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                     (1,818)    (2,323)
   Earnouts paid                                                --         (7)
   Notes receivable, net                                      (140)     1,659
   Proceeds from sale of Professional Trade Shows group         --      3,250
                                                          --------   --------
Net cash provided by (used for) investing activities        (1,958)     2,579
                                                          --------   --------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Repayment of senior secured credit facility                  --     (4,500)
   Payment of notes payable                                     --       (417)
   Employee stock purchase plan payments                        --       (113)
   Proceeds from repayment of officers loans                    --        250
   (Increase) decrease in restricted cash                     (193)       494
   Payment of financing costs                                  (10)    (1,917)
   Decrease in book overdrafts                                (224)      (286)
                                                          --------   --------
Net cash used for financing activities                        (427)    (6,489)
                                                          --------   --------
Effect of exchange rate changes on cash                         44         70
                                                          --------   --------
Net increase (decrease) in cash and cash equivalents       (12,295)    35,263
Cash and cash equivalents at beginning of period            29,626      6,771
                                                          --------   --------
Cash and cash equivalents at end of period                $ 17,331   $ 42,034
                                                          ========   ========
</TABLE>

        The accompanying notes are an integral part of these consolidated
                             financial statements.


                                       7
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1 - BASIS OF PRESENTATION

Penton Media, Inc., together with its subsidiaries, is herein referred to as
either "Penton" or the "Company." These financial statements have been prepared
by management in accordance with generally accepted accounting principles
("GAAP") for interim financial information and the applicable rules and
regulations of the Securities and Exchange Commission. Accordingly, they do not
include all information and footnotes required by GAAP for complete financial
statements. However, in the opinion of management, the interim financial
statements reflect all adjustments, which are of a normal recurring nature,
necessary for a fair statement of the results of the periods presented. The
results of operations for the interim periods are not necessarily indicative of
the results of operations to be expected for the full year.

The accompanying unaudited interim consolidated financial statements should be
read together with the Company's Annual Report on Form 10-K for the year ended
December 31, 2004.

The Company realigned its business segments during the third quarter of 2004.
Results from certain of the Company's international operations which were
previously included within the Company's other segments, are now reported in a
newly created International segment. Accordingly, the historical results of
operations of the Company's segments have been recast to reflect the current
segment reporting (see Note 16 - Segment Reporting).

RECLASSIFICATIONS

Certain reclassifications have been made to the 2003 financial statements to
conform to the 2004 presentation. These reclassifications did not change
previously reported net loss, cash flows or stockholders' deficit.

USE OF ESTIMATES

The preparation of financial statements in accordance with GAAP requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities, disclosure of contingent assets and liabilities at the
date of the financial statements and reported amounts of revenues and expenses
during the reporting period. Actual results could differ from these estimates.

ACCOUNTING FOR STOCK-BASED COMPENSATION

The Company accounts for stock-based compensation plans under Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees"
("APB 25"). Pro forma information regarding net income (loss) and earnings per
share is required by Statement of Financial Accounting Standards ("SFAS") No.
123, "Accounting for Stock-Based Compensation" ("SFAS 123"), as amended by SFAS
No. 148, "Accounting for Stock-Based Compensation Transition and Disclosure,"
and has been determined as if Penton had accounted for its stock-based
compensation under SFAS 123.

The weighted-average fair value of options granted during the first nine months
of 2004 and 2003 was $0.84 and $0.32, respectively. The fair value of the
options was estimated on the date of grant using the Black-Scholes
option-pricing model, under the following assumptions:

<TABLE>
<CAPTION>
                            2004      2003
                          -------   -------
<S>                       <C>       <C>
Risk-free interest rate      3.65%     3.62%
Dividend yield               0.00%     0.00%
Expected volatility        136.29%   104.79%
Expected life             7 years   7 years
</TABLE>


                                       8
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Had compensation cost for Penton's stock-based compensation plans been
determined based on the fair value methodologies consistent with SFAS 123,
Penton's net loss and earnings per share for the three and nine months ended
September 30, 2004 and 2003 would have been as follows (in thousands, except per
share data):

<TABLE>
<CAPTION>
                                                                                   RESTATED              RESTATED
                                                                             -------------------   -------------------
                                                                              THREE MONTHS ENDED    NINE MONTHS ENDED
                                                                                SEPTEMBER 30,         SEPTEMBER 30,
                                                                             -------------------   -------------------
                                                                               2004       2003       2004       2003
                                                                             --------   --------   --------   --------
<S>                                                                          <C>        <C>        <C>        <C>
Net loss applicable to common stockholders:
As reported ..............................................................   $(46,168)  $(53,502)  $(75,897)  $(85,425)
Add: Stock-based employee compensation expense included in net
   loss applicable to common stockholders, net of related tax effects ....         24         55        726      1,294
Less: Total stock-based employee compensation expense determined under
   fair value based methods for all awards, net of related tax effects ...       (123)      (591)    (3,171)    (3,168)
                                                                             --------   --------   --------   --------
Pro forma net loss applicable to common stockholders .....................   $(46,267)  $(54,038)  $(78,342)  $(87,299)
                                                                             ========   ========   ========   ========
Basic and diluted earnings per share:
   As reported ...........................................................   $  (1.36)  $  (1.60)  $  (2.25)  $  (2.57)
   Pro forma .............................................................   $  (1.37)  $  (1.62)  $  (2.33)  $  (2.63)
</TABLE>

NEW ACCOUNTING PRONOUNCEMENTS

In March 2004, the Emerging Issues Task Force ("EITF") reached a final consensus
on EITF Issue 03-6, "Participating Securities and the Two-Class Method Under
FASB Statement 128, Earnings Per Share" ("EITF 03-6"). EITF 03-6 addresses the
computation of earnings per share by companies that have issued securities other
than common stock that participate in dividends and earnings of the issuing
entity. EITF 03-6 is effective for the quarter ended June 30, 2004 and requires
the restatement of previously reported earnings per share. The adoption of this
issue did not have an effect on the Company's earnings per share as the Company
already used the two-class method for its participating securities.

In December 2003, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 132 (revised 2003), "Employers' Disclosures about Pensions and Other
Postretirement Benefits" ("SFAS 132-R"). The provisions of this statement do not
change the measurement and recognition provisions of SFAS No. 87, "Employers'
Accounting for Pensions," SFAS No. 88, "Employers' Accounting for Settlements
and Curtailments of Defined Benefit Pension Plans and for Termination Benefits,"
and SFAS No. 106, "Employers' Accounting for Postretirement Benefits other than
Pensions." SFAS 132-R replaces SFAS No. 132, "Employers' Disclosures about
Pensions and Other Postretirement Benefits" and adds additional disclosures.
SFAS 132-R is effective for fiscal years ending after December 15, 2003. The
Company adopted SFAS 132-R as of December 31, 2003 and has included all required
disclosures in these consolidated financial statements.

In January 2003, FASB Interpretation No. 46, "Consolidation of Variable Interest
Entities" ("FIN 46") was issued which, among other things, provides guidance on
identifying variable interest entities ("VIE") and determining when assets,
liabilities, non-controlling interests, and operating results of a VIE should be
included in a company's consolidated financial statements, and also requires
additional disclosures by primary beneficiaries and other significant variable
interest holders. In December 2003, the FASB issued a revision of FIN 46 ("FIN
46-R"), clarifying certain provisions and partially deferring the effective
dates. The Company presently does not hold an interest in any variable interest
entity; therefore, application of FIN 46-R has not affected the Company's
consolidated financial statements, results of operations or disclosures.

NOTE 2 - RESTATEMENT

The consolidated financial statements have been restated in order to reflect
certain adjustments to Penton's financial statements for 2004 as previously
reported in Penton's Quarterly Report on Form 10-Q for the quarterly period
ended September 30, 2004 filed on November 15, 2004. The restatement also
affects the three and nine month period ended September 30, 2003. All amounts
are before any tax effect unless otherwise noted.


                                       9
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Refer to Note 2 - Restatement, in the 2004 Form 10-K for further discussion of
this restatement including the adjustments recorded in annual and quarterly
periods other than the third quarter of 2004 and 2003. Accordingly, this
footnote discusses the restatement adjustments included in the 2004 Form 10-K
related only to the three and nine months ended September 30, 2004 and 2003.

RESTATEMENTS INCLUDED IN 2004 FORM 10-K

The Company has restated by means of its Annual Report on Form 10-K for the year
ended December 31, 2004, filed on April 15, 2005, its consolidated balance sheet
as of December 31, 2003, and consolidated statement of operations, cash flows
and shareholder's deficit for the years ended December 31, 2003 and 2002. In
addition, the Company's 2004 and 2003 quarterly financial information had been
restated to reflect adjustments to the Company's previously reported financial
information on Form 10-Q for the quarters ended March 31, 2004, June 30, 2004
and September 30, 2004. These adjustments increased previously reported net loss
by $0.4 million for the three months ended September 30, 2004 and $1.8 million
and $4.5 million for the nine months ended September 30, 2004 and 2003,
respectively. These adjustments decreased previously reported net loss by $1.2
million for the three months ended September 30, 2003.

The Company performed a comprehensive review of the Company's deferred tax
assets and deferred tax liabilities and determined that certain deferred tax
liabilities had been incorrectly offset against its deferred tax assets. In
addition to correcting the deferred tax issue, the restatement also includes
other accounting adjustments that were deemed in earlier periods to be
immaterial. The corrections are further described as follows:

DEFERRED TAX ADJUSTMENTS

The Company's management concluded that its previously issued consolidated
financial statements for the three months ended September 30, 2004 and 2003
should be restated to increase income tax expense by $0.5 million and $0.7
million, respectively, and the consolidated financial statements for the nine
months ended September 30, 2004 and 2003 should be restated to increase income
tax expense by $1.9 million and $6.2 million, respectively. The Company also
established a corresponding net deferred tax liability of $18.9 million and
$16.3 million for the period ended September 30, 2004 and 2003, respectively, to
correct the computation of our valuation allowance for deferred tax assets over
those periods.

Management reached this conclusion following a comprehensive review of the
Company's deferred tax assets and deferred tax liabilities. Under SFAS 109,
taxable temporary differences related to indefinite-lived intangible assets or
tax-deductible goodwill (for which reversal cannot be anticipated) should not
have been offset by the Company against deductible temporary differences for
other indefinite-lived intangible assets or tax-deductible goodwill when
scheduling reversals of temporary differences.

OTHER ACCOUNTING ADJUSTMENTS

Other accounting adjustments represent items previously identified but deemed to
be immaterial and recorded in the period Penton identified the error or in a
subsequent period. Adjustments in this category change the timing of income and
expense items that were previously recognized. The impact of these adjustments
on our net loss for the three and nine months ended September 30, 2004, was a
decrease of $0.2 million for both periods, related to certain restructuring
charges. The impact of these adjustments on our net loss for the three and nine
months ended September 30, 2003 was $1.9 million and $1.7 million, respectively.
The largest adjustment for the 2003 periods is an adjustment of $2.0 million
between the third quarter of 2003 and the fourth quarter of 2004 related to our
minority interest in consolidated subsidiaries balance, which should have been
reduced when certain assets contributed in 2002 by our minority interest partner
were impaired. Additionally, revenues were reduced by approximately $0.3 million
for the nine months ended September 30, 2003 related to an adjustment for
subscription revenues. The only other adjustment to the consolidated statement
of operations for all periods was a reclassification between selling, general
and administrative expenses and depreciation and amortization expense related to
the classification of certain tenant improvement reimbursements in 2001.

The amortization of deemed dividend and accretion of preferred stock increased
by $0.4 million and $0.6 million for the three and nine months ended September
30, 2003, respectively, as it was discovered in June 2003 that the Company
should not


                                       10
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

have only been accruing the dividends on the preferred stock from the time of
issuance but should have also been systematically accreting the value of the
preferred stock from their issuance amounts to their redemption values over
time.

The following adjustments affected the classification of certain balance sheet
accounts:

     -    In September 2003, our minority interest in consolidated subsidiaries
          balance should have been reduced by $2.0 million, when certain assets
          contributed in 2002 by our minority interest partner were impaired.

     -    Other less significant balance sheet adjustments were also recorded
          for items related to tenant improvements, subscription revenues and
          restructuring charges.

OTHER

All previously reported amounts affected by the restatement that appear
elsewhere in these notes to the consolidated financial statements have also been
restated.

The following tables set forth the effects of the restatement adjustments
discussed above on the Consolidated Statement of Operations for the three and
nine months ended September 30, 2004 and 2003.

<TABLE>
<CAPTION>
                                                                                THREE MONTHS ENDED SEPTEMBER 30,
                                                                      ----------------------------------------------------
                                                                      AS PREVIOUSLY      AS      AS PREVIOUSLY       AS
                                                                         REPORTED     RESTATED     REPORTED       RESTATED
                                                                           2004         2004          2003          2003
                                                                      -------------   --------   -------------   ---------
                                                                                (DOLLARS AND SHARES IN THOUSANDS,
                                                                                     EXCEPT PER SHARE DATA)
<S>                                                                   <C>             <C>        <C>             <C>
Revenues ..........................................................     $ 52,843      $ 52,843     $ 54,119      $ 54,119
                                                                        --------      --------     --------      --------
Editorial, production and circulation .............................       24,234        24,234       23,500        23,500
Selling, general and administrative ...............................       20,542        20,537       22,372        22,367
Impairment of assets ..............................................       39,651        39,651       45,797        43,760
Restructuring and other charges ...................................        1,455         1,267        1,519         1,617
Depreciation and amortization .....................................        2,337         2,342        3,320         3,325
Interest expense ..................................................        9,698         9,698       10,480        10,480
Interest income ...................................................          (54)          (54)        (102)         (102)
Other, net ........................................................          (91)          (91)         (38)          (38)
                                                                        --------      --------     --------      --------
Loss from continuing operations before income taxes ...............      (44,929)      (44,741)     (52,729)      (50,790)
Benefit (provision) for income taxes ..............................          894           345          236          (459)
Income from discontinued operations ...............................           --            --           99            99
                                                                        --------      --------     --------      --------
Net loss ..........................................................      (44,035)      (44,396)     (52,394)      (51,150)
Amortization of deemed dividend and accretion of preferred stock ..       (1,772)       (1,772)      (1,980)       (2,352)
                                                                        --------      --------     --------      --------
Net loss applicable to common stockholders ........................     $(45,807)     $(46,168)    $(54,374)     $(53,502)
                                                                        ========      ========     ========      ========
Net loss per common share - basic and diluted:
   Loss from continuing operations applicable to common ...........     $  (1.35)     $  (1.36)    $  (1.63)     $  (1.60)
   Discontinued operations, net of taxes ..........................           --            --           --            --
                                                                        --------      --------     --------      --------
   Net loss applicable to common stockholders .....................     $  (1.35)     $  (1.36)    $  (1.63)     $  (1.60)
                                                                        ========      ========     ========      ========
Weighted-average number of shares outstanding:
   Basic and diluted ..............................................       33,875        33,875       33,358        33,358
                                                                        ========      ========     ========      ========
</TABLE>


                                       11
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                 NINE MONTHS ENDED SEPTEMBER 30,
                                                                      ----------------------------------------------------
                                                                      AS PREVIOUSLY      AS      AS PREVIOUSLY      AS
                                                                         REPORTED     RESTATED      REPORTED      RESTATED
                                                                           2004         2004          2003          2003
                                                                      -------------   --------   -------------   ---------
                                                                                (DOLLARS AND SHARES IN THOUSANDS,
                                                                                     EXCEPT PER SHARE DATA)
<S>                                                                   <C>             <C>        <C>             <C>
Revenues ..........................................................     $158,246      $158,246     $158,977      $158,694
                                                                        --------      --------     --------      --------
Editorial, production and circulation .............................       69,380        69,380       69,320        69,320
Selling, general and administrative ...............................       69,155        69,141       68,605        68,592
Impairment of assets ..............................................       39,651        39,651       45,797        43,760
Provision for loan impairment .....................................        1,717         1,717        7,600         7,600
Restructuring and other charges ...................................        5,847         5,659        3,336         3,434
Depreciation and amortization .....................................        8,318         8,332       10,823        10,836
Interest expense ..................................................       28,518        28,518       30,230        30,230
Interest income ...................................................         (220)         (220)        (339)         (339)
Other, net ........................................................          (75)          (75)         270           270
                                                                        --------      --------     --------      --------
Loss from continuing operations before income taxes ...............      (64,045)      (63,857)     (76,665)      (75,009)
Benefit (provision) for income taxes ..............................          272        (1,667)          45        (6,108)
Income from discontinued operations ...............................           --            --          777           777
                                                                        --------      --------     --------      --------
Net loss ..........................................................      (63,773)      (65,524)     (75,843)      (80,340)
Amortization of deemed dividend and accretion of preferred stock ..      (10,373)      (10,373)      (4,495)       (5,085)
                                                                        --------      --------     --------      --------
Net loss applicable to common stockholders ........................     $(74,146)     $(75,897)    $(80,338)     $(85,425)
                                                                        ========      ========     ========      ========
Net loss per common share - basic and diluted:
   Loss from continuing operations applicable to common ...........     $  (2.20)     $  (2.25)    $  (2.44)     $  (2.59)
   Discontinued operations, net of taxes ..........................           --            --         0.02          0.02
                                                                        --------      --------     --------      --------
   Net loss applicable to common stockholders .....................     $  (2.20)     $  (2.25)    $  (2.42)     $  (2.57)
                                                                        ========      ========     ========      ========
Weighted-average number of shares outstanding:
   Basic and diluted ..............................................       33,665        33,665       33,225        33,225
                                                                        ========      ========     ========      ========
</TABLE>


                                       12
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The following table sets forth the effects of the restatement adjustments
discussed above on the Consolidated Balance Sheet at September 30, 2004.

<TABLE>
<CAPTION>
                                                                                  SEPTEMBER 30, 2004
                                                                              -------------------------
                                                                              AS PREVIOUSLY
                                                                                 REPORTED      RESTATED
                                                                              -------------   ---------
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                           <C>             <C>
ASSETS
Current assets:
Cash and cash equivalents .................................................     $  17,331     $  17,331
Restricted cash ...........................................................           193           193
Accounts receivable, net ..................................................        29,146        29,146
Notes receivable ..........................................................           712           712
Inventories ...............................................................           699           699
Deferred tax assets .......................................................            --           253
Prepayments, deposits and other ...........................................         6,936         6,936
                                                                                ---------     ---------
      Total current assets ................................................        55,017        55,270
                                                                                ---------     ---------
Property, plant and equipment, net ........................................        15,662        15,773
Goodwill ..................................................................       176,611       176,611
Other intangible assets, net ..............................................         7,307         7,307
Other non-current assets ..................................................         6,917         6,917
                                                                                ---------     ---------
Total Assets ..............................................................     $ 261,514     $ 261,878
                                                                                =========     =========

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
Accounts payable ..........................................................     $   5,862     $   5,862
Accrued compensation and benefits .........................................         6,011         5,871
Other accrued expenses ....................................................        29,222        29,380
Unearned income, principally trade show and conference deposits ...........        21,884        22,194
                                                                                ---------     ---------
      Total current liabilities ...........................................        62,979        63,307
                                                                                ---------     ---------
Senior secured notes, net of discount .....................................       157,012       157,012
Senior subordinated notes, net of discount ................................       171,925       171,925
Net deferred pension credits ..............................................        10,625        10,625
Deferred tax liability ....................................................            --        19,184
Other non-current liabilities .............................................         7,465         7,558
                                                                                ---------     ---------
Total Liabilities .........................................................       347,027       366,304
                                                                                ---------     ---------
Commitments and contingencies
Minority interest .........................................................         2,352           315
                                                                                ---------     ---------
Mandatorily redeemable convertible preferred stock ........................        65,433        65,344
                                                                                ---------     ---------
Series M preferred stock ..................................................             1             1
Stockholders' deficit:
Preferred stock, par value $0.01 per share; 1,800,000 shares authorized;
   none issued or outstanding .............................................            --            --
Common stock, par value $0.01 per share; 155,000,000 shares authorized;
   33,832,004 shares issued and outstanding at September 30, 2004 .........           337           337
Capital in excess of par value ............................................       216,732       216,821
Retained deficit ..........................................................      (431,222)     (448,399)
Notes receivable from officers ............................................            --            --
Accumulated other comprehensive loss ......................................        (2,125)       (2,152)
                                                                                ---------     ---------
Total Stockholders' Deficit ...............................................      (216,278)     (233,393)
                                                                                ---------     ---------
Total Liabilities and Stockholders' Deficit ...............................     $ 261,514     $ 261,878
                                                                                =========     =========
</TABLE>

NOTE 3 - GOODWILL AND OTHER INTANGIBLES

As required under SFAS 142, "Goodwill and Other Intangible Assets" ("SFAS 142"),
the Company continues to assess goodwill for impairment at least annually since
its initial adoption of SFAS 142 on January 1, 2002. The Company established
September 30 as the annual impairment test date and accordingly evaluated
goodwill as of September 30, 2004 and 2003, resulting in impairment charges of
$37.8 million ($1.12 per share) and $37.6 million, ($1.13 per share),
respectively.


                                       13
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Goodwill impairment charges by operating segment at September 30, 2004 and 2003
are as follows (in thousands):

<TABLE>
<CAPTION>
                  SEPTEMBER 30,
                -----------------
                  2004      2003
                -------   -------
<S>             <C>       <C>
Industry        $    --   $    --
Technology       32,615    29,203
Retail               --     8,366
Lifestyle            --        --
International     5,185        --
                -------   -------
   Total        $37,800   $37,569
                =======   =======
</TABLE>

The 2004 goodwill impairment charge is primarily due to lower than expected
future cash flows in two of our reporting units in our Technology segment and by
lower than expected future cash flows in our International segment.

In connection with the results of the SFAS 142 impairment tests summarized
above, factors indicated that the carrying value of certain long-lived assets
might not be recoverable. Accordingly, impairment testing under SFAS 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"),
was undertaken as of September 30, 2004 and 2003 resulting in impairment charges
of $1.9 million and $8.2 million, respectively. Impaired long-lived assets in
2004 relate to exhibitor lists and advertising relationships in our Information
Technology market due to lower than expected revenues and lower retention rates.

Long-lived asset impairment charges, by operating segment, are as follows (in
thousands):

<TABLE>
<CAPTION>
                  SEPTEMBER 30,
                -----------------
                 2004     2003
                ------   ------
<S>             <C>      <C>
Industry        $   --   $   --
Technology       1,851    8,228
Retail              --       --
Lifestyle           --       --
International       --       --
                ------   ------
  Total         $1,851   $8,228
                ======   ======
</TABLE>

The Company's 2004 and 2003 annual SFAS 142 impairment tests were performed by
the Company with the assistance of a third party valuation firm. The evaluations
utilized both an income and market valuation approach and contain reasonable and
supportable assumptions and projections and reflect management's best estimate
of projected future cash flows. If the assumptions and estimates underlying
these goodwill impairment evaluations are not achieved, the amount of the
impairment could be adversely affected. Future impairment tests will be
performed at least annually with any impairment classified as an operating
expense.

Changes in the carrying amount of goodwill for the nine months ended September
30, 2004, by operating segment, are as follows (in thousands):

<TABLE>
<CAPTION>
                 BALANCE AT    ALLOCATION DUE     ANNUAL       BALANCE AT
                DECEMBER 31,     TO SEGMENT     IMPAIRMENT   SEPTEMBER 30,
                    2003           CHANGE         CHARGE         2004
                ------------   --------------   ----------   -------------
<S>             <C>            <C>              <C>          <C>
Industry          $ 36,278        $  (501)       $     --       $ 35,777
Technology          67,385         (8,424)        (32,615)        26,346
Retail              25,824             --              --         25,824
Lifestyle           84,924             --              --         84,924
International           --          8,925          (5,185)         3,740
                  --------        -------        --------       --------
   Total          $214,411        $    --        $(37,800)      $176,611
                  ========        =======        ========       ========
</TABLE>


                                       14
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

At September 30, 2004, other intangibles recorded in the consolidated balance
sheets are comprised of the following (in thousands):

<TABLE>
<CAPTION>
                                     GROSS                     NET
                                   CARRYING    ACCUMULATED    BOOK
                                     VALUE    AMORTIZATION    VALUE
                                   --------   ------------   ------
<S>                                <C>        <C>            <C>
Trade names                         $ 5,120     $ (3,994)    $1,126
Mailing/exhibitor lists               9,255       (5,330)     3,925
Advertiser relationships              5,625       (4,116)     1,509
Subscriber relationships              1,929       (1,280)       649
Other                                   120          (22)        98
                                    -------     --------     ------
   Balance at September 30, 2004    $22,049     $(14,742)    $7,307
                                    =======     ========     ======
</TABLE>

Other intangibles are being amortized over 3 to 15 years. Total amortization
expense for the nine months ended September 30, 2004 and 2003 was $1.8 million
and $3.2 million, respectively. Amortization expense estimated for these
intangibles for 2004 through 2008 are as follows (in thousands):

<TABLE>
<CAPTION>
 YEAR ENDED
DECEMBER 31,   AMOUNT
------------   ------
<S>            <C>
    2004       $2,298
    2005       $1,778
    2006       $1,587
    2007       $  938
    2008       $  402
</TABLE>

NOTE 4 - DISPOSALS

At December 31, 2002, the net assets of our Professional Trade Shows ("PTS")
were classified as held for sale. The sale was completed in January 2003 for
approximately $3.2 million and resulted in a gain of approximately $1.4 million.
The results of PTS are reported as discontinued operations for all periods
presented. PTS was part of the Company's Industry segment.

Operating results for discontinued operations are as follows (in thousands):

<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED   NINE MONTHS ENDED
                                                 SEPTEMBER 30,       SEPTEMBER 30,
                                                     2003                 2003
                                              ------------------   -----------------
<S>                                           <C>                  <C>
Revenues                                              $--               $   --
                                                      ===               ======
Income (loss) from operations, net of taxes           $99               $ (610)
Gain on sale of properties, net of taxes               --                1,387
                                                      ---               ------
Income from discontinued operations                   $99               $  777
                                                      ===               ======
</TABLE>

NOTE 5 - DEBT

LOAN AND SECURITY AGREEMENT

In August 2003, the Company replaced its senior secured credit facility with a
new four-year loan and security agreement. Pursuant to the terms of the
revolving loan and security agreement, the Company can borrow up to the lesser
of (i) $40.0 million; (ii) 2.5x the Company's last twelve months adjusted EBITDA
measured monthly during the first year, 2.25x during the second year and 2.0x
thereafter; (iii) 40% of the Company's last six months of revenues; or (iv) 25%
of the Company's enterprise value, as determined annually by a third party. The
revolving credit facility bears interest at LIBOR plus 5.0%


                                       15
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

subject to a LIBOR minimum of 1.5%. The Company must comply with a quarterly
financial covenant limiting the ratio of maximum bank debt to the last twelve
months adjusted EBITDA to 2.25x from June 30, 2004 through March 31, 2005 and
2.0x thereafter. The loan agreement permits the Company to sell assets of up to
$12.0 million in the aggregate during the term or $5.0 million in any single
asset sale; and complete acquisitions of up to $5.0 million per year. Included
in the loan agreement are two stand-by letters of credit of $0.1 million and
$0.2 million, respectively, required by two of the Company's facility leases.
The amounts of the letters of credit reduce the availability under the credit
facility. As of September 30, 2004, no amounts were drawn under the stand-by
letters of credit. Costs representing bank fees and other professional fees of
$1.9 million are being amortized over the life of the loan agreement. As of
September 30, 2004, $39.7 million was available under the loan and security
agreement. There were no amounts outstanding.

The loan and security agreement contains several provisions that could have a
significant impact as to the classification as well as the acceleration of
payments for borrowings outstanding under the agreement, including the
following: (i) the obligation of the lender to provide any advances under the
loan agreement is subject to no material adverse change events; (ii) reserves
may be established against the borrowing base for sums that the Company is
required to pay, such as taxes and assessments and other types of required
payments, and has failed to pay; (iii) in the event of a default under the loan
agreement, the lender has the right to direct all cash that is deposited in the
Company's lock boxes to be sent to the lender to pay down outstanding
borrowings; (iv) the loan agreement establishes cross-defaults to the Company's
other indebtedness (such as the 11-7/8% senior secured notes and 10-3/8% senior
subordinated notes) such that a default under the loan agreement could cause a
default under the note agreements and vice versa; however, default-triggering
thresholds are different in the loan agreement and the notes; and (v) if the
Company is in default of any material agreement to which it is a party and the
counter-party to that agreement has the right to terminate such agreement as a
result of the default, this constitutes an event of default under the loan
agreement. Under the loan agreement, the lenders reserve the right to deem the
notes in default, and in those limited circumstances, could accelerate payment
of any outstanding loan balances should the Company undergo a material adverse
event. Even though the criteria defining a material adverse event are
subjective, the Company does not believe that the exercise of the lenders' right
is probable nor does it foresee any material adverse events in 2004. In
addition, the Company believes that the senior secured and senior subordinated
note agreements are long-term in nature. Accordingly, the Company continues to
classify its notes as long term. At September 30, 2004, the Company was in
compliance with all of the above provisions.

SENIOR SECURED CREDIT FACILITY

In January 2003, the Company amended its senior secured credit facility, and as
noted above, this facility was replaced in August 2003. The amendment permitted
the Company to sell certain properties in excess of the $5.0 million aggregate
limit required by the original amended agreement. In return, the revolving
commitment was ultimately reduced from $40.0 million to $20.1 million. The
reduction of the revolver resulted in the write-off of unamortized financing
fees of $0.9 million. This charge has been classified as part of interest
expense on the consolidated statement of operations for the nine months ended
September 30, 2003.

SENIOR SECURED NOTES

In March 2002, Penton issued $157.5 million of 11-7/8% senior secured notes (the
"Secured Notes") due in 2007. Interest is payable on the Secured Notes
semiannually on April 1 and October 1. The Secured Notes were offered at a
discount of $0.8 million, which is being amortized using the interest method
over the term of the Secured Notes. Amortization of the discount was
approximately $0.1 million for the nine months ended September 30, 2004 and
2003, respectively.

SENIOR SUBORDINATED NOTES

In June 2001, Penton issued $185.0 million of 10-3/8% senior subordinated notes
(the "Subordinated Notes") due in 2011. Interest is payable on the Subordinated
Notes semiannually on June 15 and December 15. The Subordinated Notes were
offered at a discount of $4.2 million, which is being amortized using the
interest method, over the term of the Subordinated Notes. Amortization of the
discount was approximately $0.2 million for the nine months ended September 30,
2004 and 2003, respectively.


                                       16
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

INTEREST PAYMENTS

Interest payments of $18.4 million and $18.5 million were made during the nine
months ended September 30, 2004 and 2003, respectively. Interest of $14.6
million and $5.4 million was accrued for at September 30, 2004 and December 31,
2003, respectively, and included in other accrued expenses on the consolidated
balance sheets.

NOTE 6 - PREFERRED STOCK

MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK

On September 13, 2004, the Company filed a Certificate of Designations governing
a new series of preferred stock, $0.01 par value (the "Series C Preferred
Stock") with the Secretary of State for the State of Delaware. The Series C
Preferred Stock was exchanged on a share-for-share basis with the Company's
Series B Preferred Stock, $0.01 par value (the "Series B Preferred Stock"). The
Certificate of Designations for the Series C Preferred Stock is identical to the
Series B Preferred Stock Certificate of Designations except:

     -    the new series allows for the sharing of the liquidation preference
          with the new Series M Preferred Stock (discussed below),

     -    certain technical and correcting amendments have been made to the
          Certificate of Designations for the Series C Preferred Stock,
          including fixing the formula used to calculate the "Change of Control
          Cap" (as defined in the Series C Preferred Stock Certificate of
          Designations), and

     -    certain conforming changes were made to the Series C Preferred Stock
          Certificate of Designations to account for the fact that the Series C
          Preferred Stock was issued in exchange for the Series B Preferred
          Stock.

At September 30, 2004, an event of non-compliance continues to exist under our
Series C Convertible Preferred Stock (the "preferred stock") because the
Company's leverage ratio of 14.3 (defined as debt less cash balances in excess
of $5.0 million plus the liquidation value of the preferred stock and unpaid
dividends divided by adjusted EBITDA) exceeds 7.5. Upon the occurrence of this
event of non-compliance, the 5% per annum dividend rate on the preferred stock
increased by one percentage point as of April 1, June 30, September 28 and
December 27, 2003 and March 26, 2004 to the current maximum rate of 10% per
annum. The dividend rate will adjust back to 5% as of the date on which the
leverage ratio is less than 7.5. The conversion price of the preferred stock
decreased by $0.76 as of April 1, June 30, September 28 and December 27, 2003
and March 26, 2004 to its minimum conversion price of $3.81. However, no such
reduction to the conversion price will be made at any time that representatives
of the preferred stockholders constitute a majority of the Board of Directors.
In July 2004 at the Company's annual stockholders' meeting, changes were made to
the Board of Directors such that the preferred stockholders now constitute a
majority of the Board, and as a result, the conversion price was restored to
$7.61. The leverage ratio event of non-compliance does not represent an event of
default or violation under any of the Company's outstanding notes or the loan
agreement. As such, there is no acceleration of any outstanding indebtedness as
a result of this event. In addition, this event of non-compliance and the
resulting consequences have not resulted in any cash outflow from the Company.

If the Company had been sold on September 30, 2004, the bondholders would have
been entitled to receive $335.8 million and the preferred stockholders would
have been entitled to receive $119.4 million before the common stockholders
would have received any amounts for their common shares. The amount the
preferred stockholders would be entitled to receive could increase significantly
in the future under certain circumstances. Stockholders are urged to read the
terms of the preferred stock agreement carefully.

Under the conversion terms of the preferred stock, each holder has a right to
convert dividends into additional shares of common stock. At September 30, 2004,
no dividends have been declared. However, in light of each holder's conversion
right and considering the increase in the dividend rate, the Company has
recognized a deemed dividend for the beneficial conversion feature inherent in
the accumulated dividend based on the original commitment date(s). All such
accruals have been reported as an increase in the carrying value of the
preferred stock and a charge to capital in excess of par value given that the
Company is in a retained deficit position.


                                       17
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

In June 2003, it was discovered that the Company should not have only been
accruing dividends on the preferred stock from the time of issuance but should
have also been systematically accreting the value of the preferred stock from
their issuance amounts to their redemption values over time. The impact on net
loss applicable to common stockholders for the three and nine months ended
September 30, 2003 was an increase of $0.4 million and $0.6 million,
respectively.

SERIES M PREFERRED STOCK

On September 13, 2004, the Company filed a Certificate of Designations for a new
series of preferred stock, $0.01 par value (the "Series M Preferred Stock") with
the Secretary of State for the State of Delaware. The Board of Directors of the
Company created the Series M Preferred Stock for issuance to certain officers of
the Company as a long-term incentive plan to incentitize management by giving
them an equity stake in the performance of the Company. The Series M Preferred
Stock is limited to 150,000 shares of which 60,375 shares were issued on
September 13, 2004. The Series M Preferred Stock is treated under fixed plan
accounting and is classified in the mezzanine section of the balance sheet
because redemption is outside the control of the Company. An immaterial amount
of expense was recognized for the nine months ended September 30, 2004.

Among other rights and provisions, the Series M Preferred Stock provides that
the holder of each share will receive a cash distribution upon any liquidation,
dissolution, winding up or change of control of the Company. The amount of such
distribution is first a percentage of what the holders of Series C Preferred
Stock and second a percentage of what the holders of the Company's common stock
would receive upon such liquidation, dissolution, winding up or change of
control.

NOTE 7 - EXECUTIVE BONUS AND TERMINATION BENEFITS

On June 21, 2004, Penton's Board of Directors announced the appointment of David
B. Nussbaum as Chief Executive Officer ("CEO") of the Company. In addition to
the Company's standard executive incentive and benefit package, Mr. Nussbaum
received a signing bonus of approximately $1.7 million and upon the creation,
30,000 shares of the new Series M Preferred Stock. The Board also accelerated
the vesting of 135,000 deferred shares granted to Mr. Nussbaum on February 3,
2004. Mr. Nussbaum used the net proceeds from his signing bonus to repay a
portion of his outstanding executive loan balance.

On March 24, 2004, the Company announced that its Chairman and CEO, Thomas L.
Kemp, would be leaving the Company. Mr. Kemp's employment was terminated
effective June 30, 2004, and on July 1, 2004, Mr. Kemp and the Company signed a
Separation Agreement and General Release agreement. The separation agreement
stipulated a lump-sum payment of $2.3 million (including the settlement of Mr.
Kemp's accrued SERP obligation of $0.2 million), the acceleration of 100,000
stock options, and the acceleration of 125,000 performance shares.

In addition, the Board and Mr. Kemp agreed upon a number of provisions related
to Mr. Kemp's outstanding executive loan balance. The underlying goal of these
provisions is to ensure that there are sufficient funds available to pay any
amount due to taxing authorities in case the loan is discharged at a future
date. Specifically, $0.8 million of the $2.3 million lump-sum payment has been
placed in escrow and will be returned to Mr. Kemp only if he pays off the entire
loan balance by its due date. Furthermore, Mr. Kemp has granted Penton a
security interest in approximately 1.1 million shares of Penton common stock.
These pledged securities could be transferred to Penton's ownership under
certain circumstances and the proceeds used to pay the appropriate taxing
authorities or to pay down the outstanding loan balance.

On June 28, 2004, Mr. Kemp was granted 514,706 deferred shares that vest on
January 3, 2005. In return for these shares, Mr. Kemp agreed to comply with the
terms of certain restrictive covenants, including a non-compete and a
non-solicitation covenant.

On June 27, 2004, the Company announced that its President and Chief Operating
Officer, Daniel J. Ramella, would be leaving the Company as part of a management
restructuring plan. Mr. Ramella's employment was terminated effective June 30,
2004, and on July 1, 2004, Mr. Ramella and the Company signed a Separation
Agreement and General Release agreement. The separation agreement stipulated a
lump-sum payment of $1.7 million (including the settlement of Mr. Ramella's
accrued SERP obligation of $0.2 million), and the acceleration of 139,999 stock
options, 210,000 deferred shares and 90,000 performance shares. In addition, the
Board agreed to discharge the $2.6 million outstanding balance on Mr.


                                       18
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Ramella's executive loan in return for full and final settlement of any claims
Mr. Ramella may have had against the Company.

NOTE 8 - COMMON STOCK AND COMMON STOCK AWARD PROGRAMS

BOARD OF DIRECTOR CHANGES

Effective at the annual meeting of stockholders on July 15, 2004, the number of
board members decreased from 11 to 8. At the Company's Board of Directors
meeting held on July 21, 2004, the Board named Mr. Nussbaum as a director and
decreased the number of directors from 8 to 7.

EXECUTIVE LOAN PROGRAM

The Company has an Executive Loan Program, which allowed Penton to issue shares
of Company common stock at fair market value to six key executives in exchange
for full recourse notes. In December 2001, the loan notes were amended to cease
interest charges as well as to extend the maturity date from the fifth
anniversary of the first loan date to six months following the seventh
anniversary of the first loan date. No payments are required until maturity, at
which time all outstanding amounts are due.

In June 2004, Mr. Nussbaum repaid his outstanding loan balance with proceeds
from his signing bonus and 288,710 shares of Penton common stock, which were
returned to the Company. In addition, the Board agreed to discharge the
outstanding balance due on Mr. Ramella's executive loan in exchange for Mr.
Ramella releasing the Company of any claims he may have had. The Board also
agreed upon a number of provisions related to Mr. Kemp's outstanding executive
loan balance, as previously noted.

EITF 00-23, "Issues Related to the Accounting for Stock Compensation under APB
Opinion No. 25 and FASB Interpretation No. 44" requires that once a Company
forgives all or part of a recourse note it must consider all other existing
recourse notes as nonrecourse prospectively (variable accounting). Consequently,
the Company recognized $0.1 million in additional paid in capital in excess of
par equal to the fair market value of the stock issued in conjunction with the
establishment of the loans. In addition, the Company recorded a $1.8 million
provision for loan impairment on the remaining unreserved loan balance in the
second quarter of 2004. Additionally, the Company reversed the $1.1 million
reserve established in June 2003 related to Mr. Nussbaum against his signing
bonus of $1.7 million which was recorded in selling, general and administrative
expenses on the consolidated statements of operations. Going forward, all future
awards exercised with recourse notes shall be presumed to be exercised with
nonrecourse notes with any dividends recorded as compensation expense and
interest recorded as part of the exercise price.

At September 30, 2004 and December 31, 2003, the outstanding loan balance due
under the Executive Loan Program was approximately $5.8 million and $9.5
million, respectively. The loan balance, net of amounts reserved of $5.8 million
and $7.6 million at September 30, 2004 and December 31, 2003, respectively, is
classified in the stockholders' deficit section of the consolidated balance
sheets as notes receivable from officers.

REDEEMABLE COMMON STOCK

At December 31, 2003, the Company classified 4,191 common shares outside of
stockholders' deficit because the redemption of the stock was not within the
control of the Company. Redeemable common stock relates to common stock that may
be subject to rescissionary rights. The purchase of common stock by certain
employees in the Company's 401(k) plan from May 2001 through March 2003 was not
registered under the federal securities laws. As a result, such purchasers of
our common stock during that period may have had the right to rescind their
purchases for an amount equal to the purchase price paid for the shares, plus
interest from the date of purchase. On March 14, 2004, all rescissionary rights
expired.

MANAGEMENT STOCK PURCHASE PLAN

In February 2004, a total of 595 restricted stock units ("RSUs") were granted at
$0.84 per share, which represented 80% of the fair market value of Penton stock
on the date of grant. During the first nine months of 2004, 24,611 shares of the


                                       19
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Company's common stock were issued under this plan and 2,952 non-vested RSU's
were converted to cash, leaving a balance of 79,424 RSUs outstanding at
September 30, 2004. For the nine months ended September 30, 2004 and 2003,
respectively, an immaterial amount of expense was recognized related to the
Management Stock Purchase Plan.

EQUITY AND PERFORMANCE INCENTIVE PLAN

Stock Options

In February 2004, 473,700 options were granted to certain executives and other
eligible employees at an exercise price of $0.90 per share. For the first nine
months of 2004, 17,000 options were exercised and 860,355 options were
cancelled, leaving 1,507,625 options outstanding at September 30, 2004. In June
2004, the Board accelerated the vesting of 239,999 options for two executives,
as previously noted.

Deferred Shares

In February 2004, 445,000 deferred shares were granted to certain executives and
in June 2004, the Board granted 514,706 deferred shares to one executive.
Furthermore, in June 2004 the Board accelerated the vesting of 345,000 deferred
shares originally granted in February 2004 to two executives. These shares were
issued in July 2004. For the nine months ended September 30, 2004, 745,056
shares of the Company's common stock were issued under this plan leaving 614,706
deferred shares outstanding at September 30, 2004. For the nine months ended
September 30, 2004 and 2003, approximately $0.6 million and $1.4 million,
respectively, were recognized as expense related to deferred shares.

Performance Shares

During the second quarter of 2004, 11,250 performance shares, which were earned
as of December 31, 2003, were issued. Furthermore, a total of 255,000
performance shares were immediately vested in accordance with their respective
performance share agreements when the employment of three executives was
terminated. These shares were issued in July 2004. At September 30, 2004, a
total of 115,000 performance shares remain outstanding. Performance shares are
not issuable until earned. For the nine months ended September 30, 2004, $0.1
million was recognized as expense related to performance shares. For the nine
months ended September 30, 2003, an immaterial amount was credited to
compensation expense, which resulted from the decrease in the Company's stock
price.

Performance Units

In the second quarter of 2003, the Company granted 490,155 performance units to
certain key executives. Subject to the attainment of certain performance goals
over a three-year period from January 1, 2003 through December 31, 2005, each
grantee can earn a cash award in respect to each performance unit. For the nine
months ended September 30, 2004, approximately $0.6 million was recognized as
expense related to these performance units. A total of 195,012 performance units
worth $0.4 million were immediately vested in accordance with their respective
performance share agreements when the employment of two executives was
terminated in June 2004. These amounts were paid in July 2004.

TREASURY STOCK

In the first nine months of 2004, 445,981 shares were returned to the Company by
certain executives to cover taxes on deferred shares issued and by one executive
to pay-down a portion of his executive loan. Treasury stock is carried at cost
and is recorded as a net decrease in capital in excess of par value.

NOTE 9 - EMPLOYEE BENEFIT PLANS

Effective January 1, 2004, the Company's defined benefit plan was amended to
freeze benefit accruals. The Company previously disclosed in its financial
statements for the year ended December 31, 2003 that it is required to
contribute $1.5 million to its defined benefit plan for the 2003 plan year. As
of September 30, 2004, the entire contribution of $1.5 million has been paid.


                                       20
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The following table summarizes the components of our defined benefit pension
expenses for the three and nine months ended September 30, 2004 and 2003 (in
thousands):

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED   NINE MONTHS ENDED
                                                 SEPTEMBER 30,     SEPTEMBER 30,
                                            ------------------   -----------------
                                               2004    2003        2004      2003
                                              -----   -----      -------   -------
<S>                                         <C>       <C>        <C>       <C>
Service cost ............................     $  --   $ 467      $    --   $ 1,403
Interest cost ...........................       643     660        1,929     1,980
Expected return on plan assets ..........      (782)   (750)      (2,344)   (2,252)
Amortization of prior service costs .....        --      17           --        51
Amortization of actuarial gain ..........        --    (137)          --      (413)
                                              -----   -----      -------   -------
   Net periodic benefit cost (benefit) ..     $(139)  $ 257      $  (415)  $   769
                                              =====   =====      =======   =======
</TABLE>

Concurrent with the freeze, the Company began making contributions to a new
retirement account in the 401(k) Plan, which has been renamed the Penton Media,
Inc. Retirement and Savings Plan ("RSP"). The RSP now includes the new
retirement account and the "old" 401(k) savings account. There are no changes to
the 401(k) savings account as a result of this change. Beginning in 2004, the
Company began making monthly contributions to each employee's retirement account
equal to between 3% and 6% of the employee's annual salary, based on age and
years of service. The Company's contributions become fully vested once the
employee has completed five years of service. The Company expects to make
contributions to the RSP of approximately $1.9 million in 2004. During the first
nine months of 2004, contributions of $1.3 million have been made.

Effective January 1, 2004, Penton's supplemental executive retirement plan
("SERP") was amended to freeze benefits. In place of the SERP, the Company will
accrue an amount equal to between 3% and 6% of the participants' eligible salary
plus an investment return equal to the Moody's Aa Corporate Bond note. The
accrued percentage is based on each executive's age and years of service. In
July 2004, the Company paid a total of $0.4 million to settle benefit
obligations with respect to two executives in connection with the termination of
their employment.

The following table summarizes the components of our SERP pension expense for
the three and nine months ended September 30, 2004 and 2003 (in thousands):

<TABLE>
<CAPTION>
                                         THREE MONTHS ENDED   NINE MONTHS ENDED
                                            SEPTEMBER 30,       SEPTEMBER 30,
                                         ------------------   -----------------
                                             2004   2003         2004   2003
                                             ----   ----         ----   ----
<S>                                      <C>        <C>       <C>       <C>
Service cost .........................        $--    $18          $--   $ 54
Interest cost ........................          8     13           34     39
Amortization of prior service costs ..         --      6           --     20
                                              ---    ---          ---   ----
   Net periodic benefit cost .........        $ 8    $37          $34   $113
                                              ===    ===          ===   ====
</TABLE>


                                       21
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 10 - EARNINGS PER SHARE

Earnings per share have been computed pursuant to the provisions of SFAS No.
128, "Earnings Per Share" ("SFAS 128"). Computations of basic and diluted
earnings per share for the three and nine months ended September 30, 2004 and
2003 are as follows (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                    RESTATED              RESTATED
                                               THREE MONTHS ENDED    NINE MONTHS ENDED
                                                 SEPTEMBER 30,         SEPTEMBER 30,
                                              -------------------   -------------------
                                                2004       2003       2004       2003
                                              --------   --------   --------   --------
<S>                                           <C>        <C>        <C>        <C>
Net loss applicable to common stockholders    $(46,168)  $(53,502)  $(75,897)  $(85,425)
                                              ========   ========   ========   ========
Number of shares:
   Weighted average shares outstanding -
      basic and diluted                         33,875     33,358     33,665     33,225
                                              ========   ========   ========   ========
Per share amount:
   Loss applicable to common stockholders -
      basic and diluted                       $  (1.36)  $  (1.60)  $  (2.25)  $  (2.57)
                                              ========   ========   ========   ========
</TABLE>

Our preferred stock and RSUs are participating securities, such that in the
event a dividend is declared or paid on the common stock, the Company must
simultaneously declare and pay a dividend on the preferred stock and the RSUs as
if the preferred stock and the RSUs had been converted into common stock. EITF
03-6 requires that participating securities included in the scope of EITF 03-6
be included in the computation of basic earnings per share if the effect of
inclusion is dilutive. Vested RSUs and vested deferred shares are always
included in the computation of basic earnings per share as they are considered
equivalent to common stock. Furthermore, non-vested RSUs are excluded from the
scope of EITF 03-6 as they are accounted for under APB 25. For participating
securities included in the scope of EITF 03-6, the use of the two-class method
to determine whether the inclusion of such securities is dilutive is required.
Furthermore, non-vested RSU's are included in basic EPS using the two-class
method in accordance with SFAS 128. To the extent not included in basic earnings
per share, the redeemable preferred stock and the non-vested RSUs are considered
in the diluted earnings per share calculation under the "if-converted" method
and "treasury stock" method, respectively. At September 30, 2004 and 2003,
redeemable preferred stock and non-vested RSUs were excluded from the
calculation of basic earnings per share as the results were anti-dilutive.

Due to the loss from continuing operations for the three and nine months ended
September 30, 2004, 1,507,625 stock options, 115,000 performance shares, 564,706
non-vested deferred shares, 73,695 non-vested RSUs, 50,000 redeemable preferred
shares and 1,600,000 warrants were excluded from the calculation of diluted
earnings per share, as the result would have been anti-dilutive. Due to the loss
from continuing operations for the three and nine months ended September 30,
2003, 1,995,305 stock options, 471,487 performance shares, 235,704 non-vested
deferred shares, 120,329 non-vested RSUs, 50,000 redeemable preferred shares,
and 1,600,000 warrants were excluded from the calculation of diluted earnings
per share as the result would have been anti-dilutive.


                                       22
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11 - COMPREHENSIVE LOSS

Comprehensive loss represents net loss plus the results of certain stockholders'
equity changes not reflected in the consolidated statements of operations. The
after-tax component of comprehensive loss for the three and nine months ended
September 30, 2004 and 2003 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                        RESTATED              RESTATED
                                                   THREE MONTHS ENDED    NINE MONTHS ENDED
                                                     SEPTEMBER 30,         SEPTEMBER 30,
                                                  -------------------   -------------------
                                                    2004       2003       2004       2003
                                                  --------   --------   --------   --------
<S>                                               <C>        <C>        <C>        <C>
Net loss                                          $(44,396)  $(51,150)  $(65,524)  $(80,340)
Other comprehensive loss:
   Change in accumulated translation adjustment         11         43         52        271
                                                  --------   --------   --------   --------
Total comprehensive loss                          $(44,385)  $(51,107)  $(65,472)  $(80,069)
                                                  ========   ========   ========   ========
</TABLE>

NOTE 12 - RELATED PARTY TRANSACTIONS

In the first nine months of 2004, 445,981 shares were returned to the Company by
certain executives to cover taxes on deferred shares issued and by one executive
to pay-down a portion of his executive loan.

In December 2003, the Company entered into an agreement with a former employee
to provide trade show and conference services to selected Penton events in 2004
and 2005. Under the agreement, the former employee will receive guaranteed
minimum payments of $0.4 million and $0.7 million in 2004 and 2005,
respectively. In addition, Penton will provide, for an immaterial charge to the
former employee, office space and related office services, including utilities,
computer and office equipment, telephone service, janitorial services and other
typical office services.

At September 30, 2004, Neue Medien Ulm Holdings GmbH ("Neue Medien") owed Penton
Media Germany ("PM Germany"), a consolidated subsidiary, $0.7 million. This
amount is classified on the consolidated balance sheets as notes receivable.
Neue Median and Penton jointly own PM Germany. The notes are due on demand and
bear interest at the German Federal rate plus 3%, or 4.13% at September 30,
2004.

NOTE 13 - INCOME TAXES

The Company assesses the recoverability of its deferred tax assets in accordance
with the provisions of SFAS No. 109, "Accounting for Income Taxes" ("SFAS 109").
In the first quarter of 2004 the Company recorded a valuation allowance of $0.4
million against its net foreign deferred tax assets. In recording the valuation
allowance, management considered it more likely than not that all of the foreign
net deferred tax assets would not be realized. At September 30, 2004 (as
restated) and December 31, 2003 (as restated) the valuation allowance for net
deferred tax assets and net operating loss carryforwards, excluding the deferred
tax liability related to indefinite-lived intangibles, totaled $89.7 million and
$72.1 million, respectively. See Note 2 - Restatement.

The effective tax rates for the three months ended September 30, 2004 (as
restated) and 2003 (as restated) were a benefit of 0.8% and a provision of 0.9%,
respectively, while the rates for the nine months ended September 30, 2004 (as
restated) and 2003 (as restated) were provisions of 2.6% and 8.1%, respectively.
The higher effective tax rate for the three months ended September 30, 2003
compared to September 30, 2004 is primarily related to the reversal of
approximately $1.0 million of contingent liabilities for which the statutes of
limitations have expired partially offset by a provision for state taxes. The
higher effective tax rate for the nine months ended September 30, 2003 as
compared to September 30, 2004 is primarily due to valuation allowance
adjustments created by the change in deferred taxes related to indefinite-lived
assets and the reversal of approximately $1.0 million of contingent liabilities.
The tax provision for 2004 in the consolidated statements of operations relates
to taxable temporary differences related to indefinite-lived assets, reversal of
contingent liabilities, foreign tax valuations and state taxes. The tax
provision for 2003 relates to taxable temporary differences related to
indefinite-lived assets and state and foreign taxes.


                                       23
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

In January 2003, the Company received a tax refund of $52.7 million. This amount
is included in net cash provided by operating activities in the condensed
consolidated statements of cash flows.

NOTE 14 - CONTINGENCIES

In connection with the acquisition of Mecklermedia Corporation in 1998, a
lawsuit was brought against the Company on December 1, 1998 by Ariff Alidina
(the "Plaintiff"), a former stockholder of Mecklermedia Corporation, in the
United States Federal District Court in the Southern District of New York for an
unspecified amount, as well as other relief. The Plaintiff had claimed that the
Company violated the federal securities laws by selling Mr. Meckler, a
beneficial owner of approximately 26% of the shares of Mecklermedia, an 80.1%
interest in Jupitermedia Corporation for what the Plaintiff alleges was a
below-market price, thereby giving to Mr. Meckler more consideration for his
common stock in Mecklermedia Corporation than was paid to other stockholders of
Mecklermedia Corporation. On May 16, 2001, the United States District Court for
the Southern District of New York granted the Plaintiff's motion for
certification of a class consisting of all former stockholders of Mecklermedia
who tendered their shares in the tender offer. By letter dated November 3, 2003,
plaintiffs' counsel informed the Court that a settlement had been reached in
this case. In July 2004, the Federal District Court approved the settlement
between the former stockholders of Mecklermedia and the Company for $4.6
million; this amount reflects the Company's portion of the $7.0 million total
settlement amount. The class settlement was paid entirely from insurance
proceeds in August 2004.

On November 3, 2003, a lawsuit was brought against the Company for an
unspecified amount by Allison & Associates, Inc. under the Telephone Consumer
Protection Act ("TCPA") prohibition against the transmission of unsolicited fax
advertisements. The lawsuit is a putative class action (although the class has
not yet been certified by the court) that seeks to represent a class of
plaintiffs comprised of all individuals and entities who, during the period
November 3, 1999, through the present, received one or more facsimiles sent by
or on behalf of the Company advertising the commercial availability of its
products or services and who did not give their prior expressed permission or
invitation to receive such faxes. The statutory penalty for a single violation
of the TCPA is $500, although the penalty can increase to $1,500 per violation
if the Company is found to have willfully or knowingly violated the law. The
case is currently pending in the Richmond County, Georgia, Superior Court as the
Company is complying with the Court's Order for discovery. As the law regarding
class actions and the TCPA is unsettled, the Company is uncertain as to the
outcome of this case.

In the normal course of business, Penton is subject to a number of lawsuits and
claims, both actual and potential in nature. While management believes that
resolution of existing claims and lawsuits will not have a material adverse
effect on Penton's financial statements, management is unable to estimate the
magnitude or financial impact of claims and lawsuits that may be filed in the
future.

NOTE 15 - BUSINESS RESTRUCTURING CHARGES

In 2001, 2002, 2003 and the first nine months of 2004, the Company implemented a
number of cost reduction initiatives to improve its operating cost structure.
The cost reduction initiatives included workforce reductions, the consolidation
and closure of over 30 facilities, and the cancellation of various contracts.

For facilities that the Company no longer occupies, management makes
assumptions, including the number of years a property will be subleased, square
footage, market trends, property location and the price per square foot based on
discussions with realtors and/or parties that have shown interest in the space.
The Company records estimated sublease income accordingly. The Company is
actively attempting to sublease all vacant facilities.

Personnel costs include payments for severance, benefits and outplacement
services.

2004 RESTRUCTURING PLAN

In 2004, the Company restructured its operations by flattening its
organizational structure as well as implementing other cost savings strategies.
The Company recorded restructuring charges of $0.7 million, $2.9 million and
$1.1 million, respectively, in the first, second and third quarters of 2004.
These costs are primarily associated with the elimination of 58 employees,
including several executives, primarily in the United States. As of September
30, 2004, the elimination of 55 positions and payments of $3.3 million had been
completed.


                                       24
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Activity and liability balances related to the 2004 restructuring plan are as
follows (in thousands):

<TABLE>
<CAPTION>
                                               SEVERANCE
                                               AND OTHER         OTHER
                                            PERSONNEL COSTS   EXIT COSTS    TOTAL
                                            ---------------   ----------   -------
<S>                                         <C>               <C>          <C>
Charged to costs and expenses                   $   695          $ 37      $   732
Cash payments                                       (85)          (25)        (110)
                                                -------          ----      -------
Restructuring balance, March 31, 2004               610            12          622
Charged to costs and expenses                     2,868            79        2,947
Adjustments                                          (5)           (7)         (12)
Cash payments                                      (254)          (20)        (274)
                                                -------          ----      -------
Restructuring balance, June 30, 2004              3,219            64        3,283
Charged to costs and expenses                     1,049            11        1,060
Adjustments                                           1           (32)         (31)
Cash payments                                    (2,876)          (40)      (2,916)
                                                -------          ----      -------
Restructuring balance, September 30, 2004       $ 1,393          $  3      $ 1,396
                                                =======          ====      =======
</TABLE>

Payment of these severance costs is expected to be completed by the second
quarter of 2005.

2003 RESTRUCTURING PLAN

In order to meet continued revenue challenges in 2003, the Company implemented a
number of expense reduction and restructuring activities. The Company recorded
restructuring charges of $4.9 million in 2003 (as restated). Included in this
amount is $2.7 million (as restated) for personnel costs associated with the
elimination of 85 positions, primarily in the United States. Furthermore,
facility closing costs of $3.8 million relate primarily to the closure of one
floor at the Company's corporate headquarters and the partial closure of one
additional facility. This charge was offset by $2.3 million of estimated
sublease income related to these facilities. The charge for other exit costs of
$0.7 million relates primarily to equipment lease payments at closed office
facilities, the cancellation of certain contracts, and broker commissions.

Activity and liability balances related to the 2003 restructuring plan are as
follows (in thousands):

<TABLE>
<CAPTION>
                                                          SEVERANCE
                                                          AND OTHER         FACILITY        OTHER
                                                       PERSONNEL COSTS   CLOSING COSTS   EXIT COSTS    TOTAL
                                                       ---------------   -------------   ----------   -------
<S>                                                    <C>               <C>             <C>          <C>
Charged to costs and expenses                              $ 2,736          $1,505         $ 661      $ 4,902
Adjustments                                                     35             (11)           --           24
Cash payments                                               (1,105)           (500)         (233)      (1,838)
                                                           -------          ------         -----      -------
Restructuring balance, December 31, 2003 (restated)          1,666             994           428        3,088
Adjustments                                                     76              58           (10)         124
Cash payments                                               (1,479)           (160)         (214)      (1,853)
                                                           -------          ------         -----      -------
Restructuring balance, September 30, 2004 (restated)       $   263          $  892         $ 204      $ 1,359
                                                           =======          ======         =====      =======
</TABLE>

Payments of severance costs are expected to be completed by the first quarter of
2005. Facility closing costs and other exit costs, which consist of equipment
leases, will be paid over their respective lease terms, which expire at various
dates through 2010.

2002 RESTRUCTURING PLAN

In 2002, the Company announced a number of expense reduction and restructuring
initiatives intended to improve its operating cost structure. The actions
include costs of $5.1 million related to the closure of nine offices worldwide.
These amounts were offset in part by approximately $1.7 million related to our
New York, NY and Burlingame, CA offices that we were able to sublease in 2002.
In addition, the Company reduced the workforce by approximately 316 employees
and recorded a liability


                                       25
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

for other contractual obligations related primarily to the cancellation of trade
show venues, hotel contracts and service agreements. Adjustments of $1.7 million
in 2002 primarily relate to rent escalation provisions, which had not been taken
into consideration when the original 2002 liability was recorded.

Activity and liability balances related to the 2002 restructuring plan are as
follows (in thousands):

<TABLE>
<CAPTION>
                                               SEVERANCE
                                               AND OTHER         FACILITY        OTHER
                                            PERSONNEL COSTS   CLOSING COSTS   EXIT COSTS    TOTAL
                                            ---------------   -------------   ----------   -------
<S>                                         <C>               <C>             <C>          <C>
Charged to costs and expenses                  $10,344           $ 3,421        $1,648     $15,413
Adjustments                                        200             1,705            59       1,964
Cash payments                                   (5,440)             (693)         (967)     (7,100)
                                               -------           -------        ------     -------
Restructuring balance, December 31, 2002         5,104             4,433           740      10,277
Adjustments                                        (45)             (604)          (92)       (741)
Cash payments                                   (4,928)           (1,469)         (375)     (6,772)
                                               -------           -------        ------     -------
Restructuring balance, December 31, 2003           131             2,360           273       2,764
Adjustments                                        (78)              525           271         718
Cash payments                                      (33)             (599)         (544)     (1,176)
                                               -------           -------        ------     -------
Restructuring balance, September 30, 2004      $    20           $ 2,286        $   --     $ 2,306
                                               =======           =======        ======     =======
</TABLE>

The balance of severance costs relate to an executive who will be paid through
the first quarter of 2007. Other exit costs are expected to be paid in the
remainder of 2004, and obligations for the non-cancelable facility leases will
be paid over their respective lease terms, which expire at various dates through
2010.

In 2002, restructuring charges of $1.0 million were classified as part of
discontinued operations.

2001 RESTRUCTURING PLAN

During 2001, as part of a broad cost reduction initiative, the Company announced
certain expense reduction initiatives, including a reduction in workforce, which
reduced headcount by approximately 400 employees, the closure of more than 20
offices worldwide and other exit costs primarily related to the write-off of
computerized software development costs. Adjustments to other exit costs of
approximately $1.0 million in 2001 and $0.4 million in 2002 primarily relate to
the reversal of certain restructuring initiatives that did not require the level
of spending that had originally been estimated.

Activity and liability balances related to the 2001 restructuring plan are as
follows (in thousands):

<TABLE>
<CAPTION>
                                               SEVERANCE
                                               AND OTHER         FACILITY        OTHER
                                            PERSONNEL COSTS   CLOSING COSTS   EXIT COSTS    TOTAL
                                            ---------------   -------------   ----------   -------
<S>                                         <C>               <C>             <C>          <C>
Charged to costs and expenses                   $ 6,774          $ 8,669       $ 4,364     $19,807
Adjustments                                         (23)              --          (994)     (1,017)
Cash payments                                    (4,468)            (267)       (2,423)     (7,158)
                                                -------          -------       -------     -------
Restructuring balance, December 31, 2001          2,283            8,402           947      11,632
Adjustments                                        (135)            (459)         (422)     (1,016)
Cash payments                                    (2,129)          (1,590)         (250)     (3,969)
                                                -------          -------       -------     -------
Restructuring balance, December 31, 2002             19            6,353           275       6,647
Adjustments                                          (8)             598            82         672
Cash payments                                       (11)          (1,304)         (357)     (1,672)
                                                -------          -------       -------     -------
Restructuring balance, December 31, 2003             --            5,647            --       5,647
Adjustments                                          --               90            --          90
Cash payments                                        --           (1,263)           --      (1,263)
                                                -------          -------       -------     -------
Restructuring balance, September 30, 2004       $    --          $ 4,474       $    --     $ 4,474
                                                =======          =======       =======     =======
</TABLE>


                                       26
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The Company completed the workforce and other exit cost actions in 2003. The
Company expects to pay the obligations for the non-cancelable leases over their
respective lease terms, which expire at various dates through 2013.

ESTIMATED FUTURE PAYMENTS

At September 30, 2004, the Company had an accrued restructuring balance of $9.5
million (as restated). Management expects to make cash payments during the
remainder of 2004 of approximately $1.3 million (as restated), composed of $0.8
million (as restated) for employee separation costs, $0.4 million for facility
lease obligations and $0.1 million for other contractual obligations. The
balance of severance costs will be paid through the first quarter of 2007, and
the balance of facility costs and other exit costs, primarily long-term leases,
are expected to be paid through the end of the respective lease terms, which
extend through 2013.

Amounts due within one year of approximately $3.2 million (as restated) and $3.7
million at September 30, 2004 and December 31, 2003, respectively, are
classified in other accrued expenses on the consolidated balance sheets. Amounts
due after one year of approximately $6.4 million and $7.6 million at September
30, 2004 and December 31, 2003, respectively, are included in other non-current
liabilities on the consolidated balance sheets.

Restructuring charges, including adjustments, for the three and nine months
ended September 30, 2004 and 2003 are as follows, by segment:

<TABLE>
<CAPTION>
                THREE MONTHS ENDED   NINE MONTHS ENDED
                   SEPTEMBER 30,       SEPTEMBER 30,
                ------------------   -----------------
                   2004     2003       2004     2003
                  ------   ------     ------   ------
<S>             <C>        <C>       <C>       <C>
Industry          $  997   $  475     $1,640   $  644
Technology           269      138      1,037      745
Lifestyle             --       --         --       45
Retail               114      633        812      633
International          6      144      2,397      685
Corporate            118       66         46      552
                  ------   ------     ------   ------
Total             $1,504   $1,456     $5,932   $3,304
                  ======   ======     ======   ======
</TABLE>

Restructuring charges are included in restructuring and other charges on the
consolidated statements of operations.

NOTE 16 - SEGMENT INFORMATION

Mr. Nussbaum, who was appointed CEO in June 2004, is now Penton's chief
operating decision maker. Mr. Nussbaum and the executive team assess and manage
the Company's operations differently than the prior management team resulting in
a change in the Company's reportable segments effective in the third quarter of
2004. As a result of this change in reportable segments, all prior periods were
recast to conform with the new segment format.

The Company's newly designated segments include: Industry, Technology,
Lifestyle, Retail and International. The results of these newly established
segments will, consistent with past practice, be regularly reviewed by the
Company's chief operating decision maker and the executive team to determine how
resources will be allocated to each segment and to assess the performance of
each segment. All five segments derive their revenues from publications, trade
shows and conferences, and online media products. The segments are generally
based on the market sectors they serve, except the International segment, which
is primarily based on the geographical markets it serves.

Content of our Industry segment publications, trade shows and conferences, and
online media products is geared to customers in the manufacturing,
design/engineering, mechanical systems/construction, and government/compliance
industries.


                                       27
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Content of our Technology segment publications, trade shows and conferences, and
online media products is geared to customers in the business technology,
aviation, enterprise information technology, and electronics industries.

Content of our Lifestyle segment publications, trade shows and conferences, and
online media products is geared to customers in the natural products industry.

Content of our Retail segment publications, trade shows and conferences, and
online media products is geared to customers in the food/retail and hospitality
industries.

Revenues for our International segment are derived from publications, trade
shows and conferences, and online media products generated from our European and
German operations.

The executive management team evaluates performance of each segment based on its
revenues and adjusted segment EBITDA. As such, in the analysis that follows, the
Company uses adjusted segment EBITDA, which is defined as net income (loss)
before interest, taxes, depreciation and amortization, non-cash compensation,
impairment of assets, restructuring charges, executive separation costs,
provision for loan impairment, discontinued operations, general and
administrative costs, and other non-operating items. General and administrative
costs include functions such as finance, accounting, human resources and
information systems, which cannot reasonably be allocated to each segment.
Assets are not allocated to segments and as such have not been presented.

Summary information by segment for the three months ended September 30, 2004 and
2003, is as follows (in thousands):

<TABLE>
<CAPTION>
                     REVENUES       ADJUSTED SEGMENT EBITDA
                  SEPTEMBER 30,          SEPTEMBER 30,
                -----------------   -----------------------
                  2004      2003         2004       2003
                -------   -------      --------   -------
<S>             <C>       <C>       <C>           <C>
Industry        $20,772   $19,374       $ 6,378   $ 5,224
Technology       14,101    14,272         2,425     1,887
Lifestyle         3,914    10,340          (424)    4,507
Retail            5,751     5,057         1,920     1,524
International     8,305     5,076         1,802       628
                -------   -------       -------   -------
Total           $52,843   $54,119       $12,101   $13,770
                =======   =======       =======   =======
</TABLE>

Summary information by segment for the nine months ended September 30, 2004 and
2003 (as restated), is as follows (in thousands):

<TABLE>
<CAPTION>
                      REVENUES        ADJUSTED SEGMENT EBITDA
                   SEPTEMBER 30,           SEPTEMBER 30,
                -------------------   -----------------------
                  2004       2003          2004      2003
                --------   --------      -------   --------
                           RESTATED                RESTATED
<S>             <C>        <C>        <C>          <C>
Industry        $ 57,205   $ 57,059      $16,350    $15,792
Technology        44,563     46,184        7,545      6,368
Lifestyle         25,022     28,751        9,669     12,526
Retail            16,412     15,510        4,526      4,522
International     15,044     11,190          726       (441)
                --------   --------      -------    -------
Total           $158,246   $158,694      $38,816    $38,767
                ========   ========      =======    =======
</TABLE>


                                       28
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Segment revenues, all of which are realized from external customers, equal
Penton's consolidated revenues. Following is a reconciliation of Penton's total
adjusted segment EBITDA to consolidated net loss (in thousands):

<TABLE>
<CAPTION>
                                                      RESTATED              RESTATED
                                                 THREE MONTHS ENDED    NINE MONTHS ENDED
                                                    SEPTEMBER 30,        SEPTEMBER 30,
                                                -------------------   -------------------
                                                  2004       2003       2004       2003
                                                --------   --------   --------   --------
<S>                                             <C>        <C>        <C>        <C>
Total adjusted segment EBITDA                   $ 12,101   $ 13,770   $ 38,816   $ 38,767
General and administrative costs                  (3,983)    (5,470)   (15,663)   (16,669)
                                                --------   --------   --------   --------
      Total Company EBITDA                         8,118      8,300     23,153     22,098

Depreciation and amortization                     (2,342)    (3,325)    (8,332)   (10,836)
Provision for loan impairment                         --         --     (1,717)    (7,600)
Restructuring and other charges                   (1,267)    (1,617)    (5,659)    (3,434)
Impairment of assets                             (39,651)   (43,760)   (39,651)   (43,760)
Executive separation costs                           (21)        --     (2,722)        --
Non-cash compensation                                (25)       (48)      (706)    (1,316)
Interest expense                                  (9,698)   (10,480)   (28,518)   (30,230)
Interest income                                       54        102        220        339
Other, net                                            91         38         75       (270)
                                                --------   --------   --------   --------
Loss from continuing operations before income
   taxes                                         (44,741)   (50,790)   (63,857)   (75,009)
Benefit for income taxes                             345       (459)    (1,667)    (6,108)
Discontinued operations                               --         99         --        777
                                                --------   --------   --------   --------
   Net loss                                     $(44,396)  $(51,150)  $(65,524)  $(80,340)
                                                ========   ========   ========   ========
</TABLE>

NOTE 17 - SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

Portions of the following transactions do not provide or use cash and,
accordingly, are not reflected in the condensed consolidated statements of cash
flows.

For the nine months ended September 30, 2004, Penton issued 24,611 shares under
the Management Stock Purchase Plan, 745,056 deferred shares, 266,250 performance
shares and 17,000 shares under the stock option plan. In February 2004, 473,700
stock options, 595 RSUs and 445,000 deferred shares were granted and in June
2004, an additional 514,706 deferred shares were granted. As a result of the
termination of three executives in June 2004, 239,999 stock options and 255,000
performance shares were immediately vested. The performance shares were issued
in July 2004. Furthermore, for the nine months ended September 30, 2004, Penton
recorded amortization of deemed dividend and accretion on preferred stock of
$10.4 million.

In June 2004, Mr. Nussbaum returned 288,710 common shares to reduce his
executive loan balance. In addition, Mr. Nussbaum received a signing bonus for
$1.7 million of which $1.1 million was used to pay off the remaining balance of
his executive loan.

For the nine months ended September 30, 2003, Penton issued 20,835 shares under
the Management Stock Purchase Plan, 372,916 deferred shares and 30,516
performance shares to several officers and other key employees. In addition, in
February 2003, 618,850 stock options, 99,876 RSUs and 391,360 deferred shares
were granted. Furthermore, for the nine months ended September 30, 2003, Penton
recorded amortization of deemed dividend and accretion on preferred stock of
$4.5 million.


                                       29
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 - GUARANTOR AND NON-GUARANTOR SUBSIDIARIES

The following schedules set forth condensed consolidated balance sheets as of
September 30, 2004 (as restated), and December 31, 2003 (as restated), and
condensed consolidated statements of operations for the three and nine months
ended September 30, 2004 (as restated) and 2003 (as restated), and condensed
consolidated statements of cash flows for the nine months ended September 30,
2004 and 2003. In the following schedules, "Parent" refers to Penton Media,
Inc., "Guarantor Subsidiaries" refers to Penton's wholly owned domestic
subsidiaries, and "Non-guarantor Subsidiaries" refers to Penton's foreign
subsidiaries. "Eliminations" represent the adjustments necessary to (a)
eliminate intercompany transactions and (b) eliminate the investments in
Penton's subsidiaries.


                                       30
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
              CONDENSED CONSOLIDATIED BALANCE SHEETS (AS RESTATED)
                            AS OF SEPTEMBER 30, 2004

<TABLE>
<CAPTION>
                                                             GUARANTOR     NON-GUARANTOR                     PENTON
                                                  PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                                ---------   ------------   -------------   ------------   ------------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                             <C>         <C>            <C>             <C>            <C>
ASSETS
Current assets:
   Cash and cash equivalents                    $  12,905    $     188       $  4,238       $      --      $  17,331
   Restricted cash                                    193           --             --              --            193
   Accounts receivable, net                        19,948        5,159          4,039              --         29,146
   Notes receivable                                    --           --            712              --            712
   Inventories                                        388          306              5              --            699
   Deferred tax assets                                372         (119)            --              --            253
   Prepayments, deposits and other                  4,424        1,022          1,490              --          6,936
                                                ---------    ---------       --------       ---------      ---------
                                                   38,230        6,556         10,484              --         55,270
                                                ---------    ---------       --------       ---------      ---------
   Property, plant and equipment, net              12,530        2,066          1,177              --         15,773
   Goodwill                                       111,378       61,493          3,740              --        176,611
   Other intangibles, net                           4,463        2,597            247              --          7,307
   Other non-current assets                         6,744          122             51              --          6,917
   Investments in subsidiaries (1)               (215,937)          --             --         215,937             --
                                                ---------    ---------       --------       ---------      ---------
                                                  (80,822)      66,278          5,215         215,937        206,608
                                                ---------    ---------       --------       ---------      ---------
                                                $ (42,592)   $  72,834       $ 15,699       $ 215,937      $ 261,878
                                                =========    =========       ========       =========      =========

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
   Accounts payable and accrued expenses        $  25,146    $   6,759       $  3,337       $      --      $  35,242
   Accrued compensation and benefits                4,541        1,221            109              --          5,871
   Unearned income                                 14,168        4,763          3,263              --         22,194
                                                ---------    ---------       --------       ---------      ---------
                                                   43,855       12,743          6,709              --         63,307
                                                ---------    ---------       --------       ---------      ---------
Long-term liabilities and deferred credits:
   Senior secured notes, net of discount           80,076       76,936             --              --        157,012
   Senior subordinated notes, net of discount      87,682       84,243             --              --        171,925
   Net deferred pension credits                    10,625           --             --              --         10,625
   Deferred tax liability                          18,351          833             --              --         19,184
   Intercompany advances                         (119,020)      77,745         41,275              --             --
   Other non-current liabilities                    3,887        1,872          1,799              --          7,558
                                                ---------    ---------       --------       ---------      ---------
                                                   81,601      241,629         43,074              --        366,304
                                                ---------    ---------       --------       ---------      ---------
Commitments and contingencies
Minority interest                                      --           --            315              --            315
Mandatorily redeemable convertible
   preferred stock                                 65,344           --             --              --         65,344
Series M preferred stock                                1           --             --              --              1
Stockholders' deficit:
   Common stock and capital in excess
      of par value                                217,158      209,653         16,614        (226,267)       217,158
   Retained deficit                              (448,399)    (391,167)       (48,907)        440,074       (448,399)
   Notes receivable from officers, less
      reserve of $5,848                                --           --             --              --             --
   Accumulated other comprehensive loss            (2,152)         (24)        (2,106)          2,130         (2,152)
                                                ---------    ---------       --------       ---------      ---------
                                                 (233,393)    (181,538)       (34,399)        215,937       (233,393)
                                                ---------    ---------       --------       ---------      ---------
                                                $ (42,592)   $  72,834       $ 15,699       $ 215,937      $ 261,878
                                                =========    =========       ========       =========      =========
</TABLE>

(1)  Reflects investments in subsidiaries utilizing the equity method.


                                       31
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
              CONDENSED CONSOLIDATING BALANCE SHEETS (AS RESTATED)
                             AS OF DECEMBER 31, 2003

<TABLE>
<CAPTION>
                                                             GUARANTOR     NON-GUARANTOR                     PENTON
                                                  PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                                ---------   ------------   -------------   ------------   ------------
                                                                              (DOLLARS IN THOUSANDS)
<S>                                             <C>         <C>            <C>             <C>            <C>
ASSETS
Current assets:
   Cash and cash equivalents                    $  27,249    $      23       $  2,354       $      --      $  29,626
   Accounts receivable, net                        17,967        3,894          5,309              --         27,170
   Notes receivable                                    --           --            571              --            571
   Inventories                                        613          256              6              --            875
   Deferred tax asset                                 372         (119)            --              --            253
   Prepayments, deposits and other                  7,642          309          1,674              --          9,625
                                                ---------    ---------       --------       ---------      ---------
                                                   53,843        4,363          9,914              --         68,120
                                                ---------    ---------       --------       ---------      ---------
   Property, plant and equipment, net              14,948        2,446          1,534              --         18,928
   Goodwill                                       148,035       65,009          1,367              --        214,411
   Other intangibles, net                           5,656        5,036            191              --         10,883
   Other non-current assets                         8,443          125            534              --          9,102
   Investment in subsidiaries                    (164,319)          --             --         164,319             --
                                                ---------    ---------       --------       ---------      ---------
                                                   12,763       72,616          3,626         164,319        253,324
                                                ---------    ---------       --------       ---------      ---------
                                                $  66,606    $  76,979       $ 13,540       $ 164,319      $ 321,444
                                                =========    =========       ========       =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
   Accounts payable and accrued expenses        $  22,243    $   5,001       $  1,905       $      --      $  29,149
   Accrued compensation and benefits                7,683          770              5              --          8,458
   Unearned income                                 14,584        3,305          4,646              --         22,535
                                                ---------    ---------       --------       ---------      ---------
                                                   44,510        9,076          6,556              --         60,142
                                                ---------    ---------       --------       ---------      ---------
Long-term liabilities and deferred credits:
   Senior secured notes, net of discount           80,027       76,888             --              --        156,915
   Senior subordinated notes, net of discount      87,566       84,132             --              --        171,698
   Net deferred pension credits                    11,040           --             --              --         11,040
   Deferred tax liability                          16,412          833             --              --         17,245
   Intercompany advances                          (72,440)      39,704         32,736              --             --
   Other non-current liabilities                    4,807        2,251          2,212              --          9,270
                                                ---------    ---------       --------       ---------      ---------
                                                  127,412      203,808         34,948              --        366,168
                                                ---------    ---------       --------       ---------      ---------
Minority interest                                      --           --            450              --            450
                                                ---------    ---------       --------       ---------      ---------
Mandatorily redeemable convertible
   preferred stock                                 54,972           --             --              --         54,972
                                                ---------    ---------       --------       ---------      ---------
Redeemable common stock                                 2           --             --              --              2
                                                ---------    ---------       --------       ---------      ---------
Stockholders' equity (deficit):
   Common stock and capital in excess
      of par value                                226,687      204,210         16,614        (220,824)       226,687
   Retained earnings (deficit)                   (382,876)    (340,094)       (42,867)        382,961       (382,876)
   Notes receivable from officers, less
      reserve of $7,600                            (1,897)          --             --              --         (1,897)
   Accumulated other comprehensive loss            (2,204)         (21)        (2,161)          2,182         (2,204)
                                                ---------    ---------       --------       ---------      ---------
                                                 (160,290)    (135,905)       (28,414)        164,319       (160,290)
                                                ---------    ---------       --------       ---------      ---------
                                                $  66,606    $  76,979       $ 13,540       $ 164,319      $ 321,444
                                                =========    =========       ========       =========      =========
</TABLE>


                                       32
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (AS RESTATED)
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2004

<TABLE>
<CAPTION>
                                                        GUARANTOR    NON-GUARANTOR                     PENTON
                                            PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                           --------   ------------   -------------   ------------   ------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                        <C>        <C>            <C>             <C>            <C>
REVENUES                                   $ 34,367     $  9,788       $ 8,688          $    --       $ 52,843
                                           --------     --------       -------          -------       --------
OPERATING EXPENSES:
   Editorial, production and circulation     15,826        4,999         3,409               --         24,234
   Selling, general and administrative       10,908        5,924         3,705               --         20,537
   Impairment of assets                      10,911       23,555         5,185               --         39,651
   Restructuring and other charges            1,116          145             6               --          1,267
   Depreciation and amortization              1,573          569           200               --          2,342
                                           --------     --------       -------          -------       --------
                                             40,334       35,192        12,505               --         88,031
                                           --------     --------       -------          -------       --------
OPERATING LOSS                               (5,967)     (25,404)       (3,817)              --        (35,188)
                                           --------     --------       -------          -------       --------
OTHER INCOME (EXPENSE):
   Interest expense                          (5,756)      (3,867)          (75)              --         (9,698)
   Interest income                               37           --            17               --             54
   Equity in losses of subsidiaries         (33,059)          --            --           33,059             --
   Other, net                                    (5)          (9)          105               --             91
                                           --------     --------       -------          -------       --------
                                            (38,783)      (3,876)           47           33,059         (9,553)
                                           --------     --------       -------          -------       --------
LOSS FROM CONTINUING OPERATIONS BEFORE
   INCOME TAXES                             (44,750)     (29,280)       (3,770)          33,059        (44,741)
Benefit (provision) for income taxes            354           (9)           --               --            345
                                           --------     --------       -------          -------       --------
NET LOSS                                   $(44,396)    $(29,289)      $(3,770)         $33,059       $(44,396)
                                           ========     ========       =======          =======       ========
</TABLE>


                                       33
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (AS RESTATED)
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003

<TABLE>
<CAPTION>
                                                        GUARANTOR    NON-GUARANTOR                     PENTON
                                            PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                           --------   ------------   -------------   ------------   ------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                        <C>        <C>            <C>             <C>            <C>
REVENUES                                   $ 38,236     $ 10,240       $ 5,643          $    --       $ 54,119
                                           --------     --------       -------          -------       --------
OPERATING EXPENSES:
   Editorial, production and circulation     16,530        4,806         2,164               --         23,500
   Selling, general and administrative       12,199        7,106         3,062               --         22,367
   Impairment of assets                         363       39,550         3,847               --         43,760
   Restructuring and other charges              659          814           144               --          1,617
   Depreciation and amortization              2,053          815           457               --          3,325
                                           --------     --------       -------          -------       --------
                                             31,804       53,091         9,674               --         94,569
                                           --------     --------       -------          -------       --------
OPERATING INCOME (LOSS)                       6,432      (42,851)       (4,031)              --        (40,450)
                                           --------     --------       -------          -------       --------
OTHER INCOME (EXPENSE):
   Interest expense                          (5,377)      (5,029)          (74)              --        (10,480)
   Interest income                              102           --            --               --            102
   Equity in losses of subsidiaries         (51,692)          --            --           51,692             --
   Other, net                                   (22)           1            59               --             38
                                           --------     --------       -------          -------       --------
                                            (56,989)      (5,028)          (15)          51,692        (10,340)
                                           --------     --------       -------          -------       --------
LOSS FROM CONTINUING OPERATIONS BEFORE
   INCOME TAXES                             (50,557)     (47,879)       (4,046)          51,692        (50,790)
Benefit (provision) for income taxes           (692)          (5)          238               --           (459)
                                           --------     --------       -------          -------       --------
LOSS FROM CONTINUING OPERATIONS             (51,249)     (47,884)       (3,808)          51,692        (51,249)
Income from discontinued operations              99           --            --               --             99
                                           --------     --------       -------          -------       --------
NET LOSS                                   $(51,150)    $(47,884)      $(3,808)         $51,692       $(51,150)
                                           ========     ========       =======          =======       ========
</TABLE>


                                       34
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (AS RESTATED)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

<TABLE>
<CAPTION>
                                                        GUARANTOR    NON-GUARANTOR                     PENTON
                                            PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                           --------   ------------   -------------   ------------   ------------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                        <C>        <C>            <C>             <C>            <C>
REVENUES                                   $110,530     $ 30,374        $17,342         $    --       $158,246
                                           --------     --------        -------         -------       --------
OPERATING EXPENSES:
   Editorial, production and circulation     47,168       15,118          7,094              --         69,380
   Selling, general and administrative       38,320       20,936          9,885              --         69,141
   Impairment of assets                      10,911       23,555          5,185              --         39,651
   Provision for loan impairment              1,717           --             --              --          1,717
   Restructuring and other charges            4,036        1,577             46              --          5,659
   Depreciation and amortization              5,866        1,885            581              --          8,332
                                           --------     --------        -------         -------       --------
                                            108,018       63,071         22,791              --        193,880
                                           --------     --------        -------         -------       --------
OPERATING INCOME (LOSS)                       2,512      (32,697)        (5,449)             --        (35,634)
                                           --------     --------        -------         -------       --------
OTHER INCOME (EXPENSE):
   Interest expense                         (15,430)     (12,845)          (243)             --        (28,518)
   Interest income                              173           --             47              --            220
   Equity in losses of subsidiaries         (51,618)          --             --          51,618             --
   Other, net                                    (2)          (9)            86              --             75
                                           --------     --------        -------         -------       --------
                                            (66,877)     (12,854)          (110)         51,618        (28,223)
                                           --------     --------        -------         -------       --------
LOSS FROM CONTINUING OPERATIONS BEFORE
   INCOME TAXES                             (64,365)     (45,551)        (5,559)         51,618        (63,857)
Benefit (provision) for income taxes         (1,159)         (27)          (481)             --         (1,667)
                                           --------     --------        -------         -------       --------
NET LOSS                                   $(65,524)    $(45,578)       $(6,040)        $51,618       $(65,524)
                                           ========     ========        =======         =======       ========
</TABLE>


                                       35
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (AS RESTATED)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003

<TABLE>
<CAPTION>
                                                          GUARANTOR    NON-GUARANTOR                     PENTON
                                              PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                             --------   ------------   -------------   ------------   ------------
                                                                     (DOLLARS IN THOUSANDS)
<S>                                          <C>        <C>            <C>             <C>            <C>
REVENUES                                     $112,066     $ 32,974        $13,654         $    --       $158,694
                                             --------     --------        -------         -------       --------
OPERATING EXPENSES:
   Editorial, production and circulation       47,642       15,992          5,686              --         69,320
   Selling, general and administrative         36,821       22,809          8,962              --         68,592
   Impairment of assets                           363       39,550          3,847              --         43,760
   Provision for loan impairment                7,600           --             --              --          7,600
   Restructuring and other charges              1,328        1,421            685              --          3,434
   Depreciation and amortization                6,738        2,764          1,334              --         10,836
                                             --------     --------        -------         -------       --------
                                              100,492       82,536         20,514              --        203,542
                                             --------     --------        -------         -------       --------
OPERATING INCOME (LOSS)                        11,574      (49,562)        (6,860)             --        (44,848)
                                             --------     --------        -------         -------       --------
OTHER INCOME (EXPENSE):
   Interest expense                           (15,515)     (14,482)          (233)             --        (30,230)
   Interest income                                339           --             --              --            339
   Equity in losses of subsidiaries           (70,993)          --             --          70,993             --
   Miscellaneous, net                            (391)        (146)           267              --           (270)
                                             --------     --------        -------         -------       --------
                                              (86,560)     (14,628)            34          70,993        (30,161)
                                             --------     --------        -------         -------       --------
LOSS FROM CONTINUING OPERATIONS BEFORE
   INCOME TAXES                               (74,986)     (64,190)        (6,826)         70,993        (75,009)
Benefit (provision) for income taxes           (6,287)         (15)           194              --         (6,108)
                                             --------     --------        -------         -------       --------
LOSS FROM CONTINUING OPERATIONS               (81,273)     (64,205)        (6,632)         70,993        (81,117)
Income (loss) from discontinued operations        933            9           (165)             --            777
                                             --------     --------        -------         -------       --------
NET LOSS                                     $(80,340)    $(64,196)       $(6,797)        $70,993       $(80,340)
                                             ========     ========        =======         =======       ========
</TABLE>


                                       36
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

<TABLE>
<CAPTION>
                                                                    GUARANTOR    NON-GUARANTOR                     PENTON
                                                        PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                                       --------   ------------   -------------   ------------   ------------
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                    <C>        <C>            <C>             <C>            <C>
NET CASH PROVIDED BY (USED FOR)
   OPERATING ACTIVITIES                                $(12,230)      $121          $2,155            $--         $ (9,954)
                                                       --------       ----          ------            ---         --------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                  (1,606)       (80)           (132)            --           (1,818)
   Notes receivable, net                                     --         --            (140)            --             (140)
                                                       --------       ----          ------            ---         --------
Net cash used for investing activities                   (1,606)       (80)           (272)            --           (1,958)
                                                       --------       ----          ------            ---         --------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Payment of financing costs                               (10)        --              --             --              (10)
   Increase in restricted cash                             (193)        --              --             --             (193)
   Increase (decrease) in book overdrafts                  (225)        --               1             --             (224)
                                                       --------       ----          ------            ---         --------
Net cash provided by (used for) financing activities       (428)        --               1             --             (427)
                                                       --------       ----          ------            ---         --------
Effect of exchange rate changes on cash                      44         --              --             --               44
                                                       --------       ----          ------            ---         --------
Net increase (decrease) in cash and cash equivalents    (14,220)        41           1,884             --          (12,295)
Cash and cash equivalents at beginning of period         27,125        147           2,354             --           29,626
                                                       --------       ----          ------            ---         --------
Cash and cash equivalents at end of period             $ 12,905       $188          $4,238            $--         $ 17,331
                                                       ========       ====          ======            ===         ========
</TABLE>


                                       37
<PAGE>
                               PENTON MEDIA, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 18 -- GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (CONTINUED)

                               PENTON MEDIA, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003

<TABLE>
<CAPTION>
                                                                     GUARANTOR    NON-GUARANTOR                     PENTON
                                                         PARENT    SUBSIDIARIES    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                                        --------   ------------   -------------   ------------   ------------
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                     <C>        <C>            <C>             <C>            <C>
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES             $38,169       $ 142          $  792            $--         $39,103
                                                        -------       -----          ------            ---          -------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                  (1,801)       (428)            (94)            --          (2,323)
   Notes receivable, net                                     --          --           1,659             --           1,659
   Earnouts paid                                             --         (7)              --             --              (7)
   Proceeds from sale of Professional
   Trade Shows group                                      3,250          --              --             --           3,250
                                                        -------       -----          ------            ---         -------
      Net cash provided by (used for)
         investing activities                             1,449        (435)          1,565             --           2,579
                                                        -------       -----          ------            ---         -------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Repayment of senior secured credit facility           (4,500)         --              --             --          (4,500)
   Payment of notes payable                                  --          --            (417)            --            (417)
   Employee stock purchase plan payments                   (107)         --              (6)            --            (113)
   Proceeds from repayment of officers loans                250          --              --             --             250
   Decrease in restricted cash                              241          --             253             --             494
   Payment of financing costs                            (1,917)         --              --             --          (1,917)
   Increase (decrease) in book overdrafts                   147          --            (433)            --            (286)
                                                        -------       -----          ------            ---         -------
      Net cash used for financing activities             (5,886)         --            (603)            --          (6,489)
                                                        -------       -----          ------            ---         -------
Effect of exchange rate changes on cash                      70          --              --             --              70
                                                        -------       -----          ------            ---         -------
      Net increase (decrease) in cash and equivalents    33,802        (293)          1,754             --          35,263
Cash and equivalents at beginning of period               5,165         460           1,146             --           6,771
                                                        -------       -----          ------            ---         -------
Cash and equivalents at end of period                   $38,967       $ 167          $2,900            $--         $42,034
                                                        =======       =====          ======            ===         =======
</TABLE>


                                       38
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following discussion should be read in conjunction with the consolidated
financial statements and the notes thereto. Historical results and percentage
relationships set forth in the consolidated financial statements, including
trends that might appear, should not be taken as indicative of future results.
Penton considers portions of this information to be forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934, both as amended, with respect to
expectations for future periods. Although Penton believes that the expectations
reflected in such forward-looking statements are based upon reasonable
assumptions, it can give no assurance that its expectations will be achieved.
For this purpose, any statements contained herein that are not statements of
historical fact may be deemed to be forward-looking statements. Without limiting
the foregoing, the words "believes," "anticipates," "plans," "expects," "seeks,"
"estimates" and similar expressions are intended to identify forward-looking
statements. A number of important factors could cause Penton's results to differ
materially from those indicated by such forward-looking statements, including,
among other factors, fluctuations in advertising revenue with general economic
cycles; economic uncertainty exacerbated by potential terrorist attacks on the
United States or the impact of the war with Iraq, and related geopolitical
events; the performance of our natural products industry trade shows; the
seasonality of revenues from trade shows and conferences; our ability to launch
new products that fit strategically with and add value to our business; our
ability to penetrate new markets internationally; increases in paper and postage
costs; the effectiveness of our cost-saving efforts; the infringement or
invalidation of Penton's intellectual property rights; pending litigation;
government regulation; competition; technological change; and international
operations.

Except as expressly required by the federal securities laws, Penton does not
undertake any obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events, changed
circumstances, or any other reason.

OVERVIEW

We are a diversified business-to-business media company. We provide media
products that deliver proprietary business information to owners, operators,
managers and professionals in the industries we serve. Through these products,
we offer industry suppliers multiple ways to reach their customers and prospects
as part of their sales and marketing efforts. We publish specialized trade
magazines, produce trade shows and conferences, and provide a range of online
media products, including Web sites, electronic newsletters and electronic
conferences.

In June 2004, the Company appointed David B. Nussbaum as Chief Executive Officer
("CEO"). Mr. Nussbaum is now Penton's chief operating decision maker. After
reviewing the Company's operations, Mr. Nussbaum and the executive team
implemented a change in the Company's reportable segments effective in the third
quarter of 2004 to conform with the way the Company's businesses are now
assessed and managed. The Company is structured along segment and industry lines
rather than by product lines. This enables us to promote our related group of
products, including publications, trade shows and conferences, and online media
products, to our customers. Our five principal segments are: Industry,
Technology, Lifestyle, Retail and International. As a result of this change in
reportable segments, all prior periods were recast to conform with the new
segment format.

BUSINESS TRENDS

Revenues for the Company have stabilized during 2004. However, the
business-to-business print advertising market continues to struggle in some
markets we serve, although not to the extent of previous years. Based on
industry information that is available, it is clear that the trade magazine
industry has not yet demonstrated any real recovery in advertising pages in
spite of improving economic conditions in most sectors. Some of the sectors that
are core to Penton's business continue to record meaningful declines in print
advertising pages this year.

The continuing decline in print advertising pages across a broad range of
business-to-business markets appears to be tied to the combination of the
historical lag of advertising recovery and the secular changes that are
occurring in our industry. While it is historically consistent for advertising
recovery to lag the recovery of underlying end-markets, we are likely
experiencing a structural change in how our customers are allocating their
marketing budgets even as their business conditions improve.


                                       39
<PAGE>
While the secular changes vary by market and are not consistently applied across
all sectors, we are witnessing increasing adoption of electronic marketing
programs that include search engine advertising, as well as custom marketing
programs that include events and print products. The changing marketing
strategies of our customers continue to impact print advertising budgets in
several sectors.

The adoption of non-traditional media channels seems to be driven by a
combination of sales lead generation goals and marketing accountability in
several markets. Brand building and new product introductions, historically the
strength of print advertising programs, are not the primary marketing strategies
for many of our customers at this point in the economic cycle.

In sectors where brands continue to be the primary focus of marketing plans,
such as foodservice and retail, print advertising continues to be the foundation
of marketing programs. As customers in other sectors return to brand building
and introduction of new products, it is likely that print advertising will
recover. However, it is also likely that print advertising recovery will lag the
overall growth in our customers' total marketing budgets.

While electronic media ("eMedia") is still a relatively small part of our
operations, we expect to see accelerated growth of this product line as we
introduce new digital media offerings across all of our markets.

COMPANY STRATEGY

The Company's strategy is to build a full tripod of media products in all the
markets we serve, ensuring we offer eMedia and events to leverage our strong
print brands and deliver every possible media channel to our markets. Our
objectives are to offer creative, unique opportunities to our customers to help
them achieve broader business success. The secular changes taking place in the
business-to-business media industry offers a great opportunity to drive a wide
range of new marketing solutions to our customers, including eMedia properties,
custom marketing programs and integrated marketing services, in addition to
traditional print advertising and trade show exhibitions.

RECENT DEVELOPMENTS

RESTATEMENT

The consolidated financial statements have been restated in order to reflect
certain adjustments to Penton's financial statements for 2004 as previously
reported in Penton's Quarterly Report on Form 10-Q for the quarterly period
ended September 30, 2004 filed on November 15, 2004. The restatement also
affects the three and nine month periods ended September 30, 2003. See Note 2 -
Restatement for additional details.

EXCHANGE OF PREFERRED STOCK

On September 13, 2004, the Company filed a Certificate of Designations governing
a new series of preferred stock, $.01 par value (the "Series C Preferred Stock")
with the Secretary of State for the State of Delaware. The Series C Preferred
Stock was exchanged on a share-for-share basis with the Company's Series B
Preferred Stock, $.01 par value (the "Series B Preferred Stock"). The
Certificate of Designations for the Series C Preferred Stock is identical to the
Series B Preferred Stock Certificate of Designations except:

     -    the new series allows for the sharing of the liquidation preference
          with the new Series M Preferred Stock (discussed below),

     -    certain technical and correcting amendments have been made to the
          Certificate of Designations for the Series C Preferred Stock,
          including fixing the formula used to calculate the "Change of Control
          Cap" (as defined in the Series C Preferred Stock Certificate of
          Designations), and

     -    certain conforming changes were made to the Series C Preferred Stock
          Certificate of Designations to account for the fact that the Series C
          Preferred Stock was issued in exchange for the Series B Preferred
          Stock.

SERIES M PREFERRED STOCK

On September 13, 2004, the Company filed a Certificate of Designations for a new
series of preferred stock, $.01 par value (the "Series M Preferred Stock") with
the Secretary of State for the State of Delaware. The Board of Directors of the


                                       40
<PAGE>
Company created the Series M Preferred Stock for issuance to certain officers of
the Company as a long-term incentive plan to incentitize management by giving
them an equity stake in the performance of the Company. The Series M Preferred
Stock is limited to 150,000 shares of which 60,375 shares were issued on
September 13, 2004. The Series M Preferred Stock is treated under fixed plan
accounting and is classified in the mezzanine section of the balance sheet
because redemption is outside the control of the Company.

Among other rights and provisions, the Series M Preferred Stock provides that
the holder of each share will receive a cash distribution upon any liquidation,
dissolution, winding up or change of control of the Company. The amount of such
distribution is first a percentage of what the holders of Series C Preferred
Stock and second a percentage of what the holders of the Company's common stock
would receive upon such liquidation, dissolution, winding up or change of
control.

NEW CHAIRMAN AND CHIEF EXECUTIVE OFFICER

On June 21, 2004, the Board of Directors announced the appointment of David B.
Nussbaum as CEO of Penton. Mr. Nussbaum succeeds Thomas L. Kemp. The Company had
announced on March 24, 2004 that Mr. Kemp would be leaving the Company.

Mr. Nussbaum was previously an executive vice president with the Company and
president of the Company's former Technology and Lifestyle Media Division. Mr.
Nussbaum joined Penton in 1998 after an 18-year career with Miller Freeman,
Inc., where he was a senior vice president responsible for its New York
Division.

In addition, the Board of Directors named Royce Yudkoff as its non-executive
chairman. Mr. Yudkoff is a co-founder of ABRY Partners, an investment holding
company based in Boston, and currently serves as its president and managing
partner.

BOARD OF DIRECTOR CHANGES

Effective at the annual meeting of stockholders on July 15, 2004, the number of
board members was reduced from 11 to 8. With this reduction, the holders of the
preferred stock constitute a majority of the Company's Board of Directors. Upon
the preferred stockholders obtaining this majority, the conversion price of the
Company's preferred stock adjusted back to $7.61 (see Preferred Stock Leverage
Ratio Event of Non-Compliance below).

The Company announced on June 14, 2004, that the preferred stockholders had
appointed Mr. Yudkoff as a director to replace Daniel C. Budde, who resigned
effective June 11, 2004. At the same meeting, the Board named Mr. Yudkoff its
non-executive chairman.

At the Company's Board of Directors meeting held on July 21, 2004, the Board
named Mr. Nussbaum as a director and decreased the number of directors to seven.

MANAGEMENT RESTRUCTURING

On June 24, 2004, the Company announced a reorganization of its corporate
leadership structure. These changes, which are aimed at accelerating product and
service development, driving revenue growth, and flattening the company's
organizational structure, included the following actions:

     -    Daniel J. Ramella, president and Chief Operating Officer of Penton
          Media, Inc. and president of the Company's Industry Media Division,
          and William C. Donohue, who managed the Retail Media group operation,
          left the Company as of June 30, 2004.

     -    David B. Nussbaum, the Company's new CEO, assumed the senior operating
          responsibilities for the Industry group and Darrell Denny, president
          of the Company's IT Media and Lifestyle Media groups, assumed the
          operating responsibilities for the Retail group as well as the IT
          Media and Lifestyle Media groups.

     -    Eric Shanfelt, director of eMedia strategy for Penton's IT Media Group
          and New Hope Natural Media businesses, assumed the newly created
          corporate position of vice president of eMedia Strategy as Penton
          moves to expand its e-Media portfolio.


                                       41
<PAGE>
SENIOR EXECUTIVE BONUS AND TERMINATION BENEFITS

As noted above, on June 21, 2004, Penton's Board of Directors announced the
appointment of David B. Nussbaum as CEO of the Company. In addition to the
Company's standard executive incentive and benefit package, Mr. Nussbaum
received a signing bonus of approximately $1.7 million and 30,000 shares of
Series M Preferred Stock. In addition, the Board accelerated the vesting of
135,000 deferred shares granted to Mr. Nussbaum on February 3, 2004. Mr.
Nussbaum used the net proceeds from his signing bonus to repay a portion of his
outstanding executive loan balance.

On March 24, 2004, the Company announced that its Chairman and CEO, Thomas L.
Kemp, would be leaving the Company. Mr. Kemp's employment was terminated
effective June 30, 2004, and on July 1, 2004, Mr. Kemp and the Company signed a
Separation Agreement and General Release agreement. Mr. Kemp's separation
agreement includes the following:

     -    A lump-sum payment of approximately $2.3 million, of which $0.8
          million has been placed in escrow. Included in this payment is
          severance of approximately $1.8 million per Mr. Kemp's employment
          agreement; $0.3 million related to performance units granted on May
          22, 2003; and $0.2 million related to the settlement of Mr. Kemp's
          accrued supplemental executive retirement plan obligation;

     -    The accelerated vesting of 100,000 stock options granted to Mr. Kemp
          prior to his termination making them immediately exercisable; and

     -    The immediate vesting of 125,000 performance shares in accordance with
          the terms of his performance share agreement dated February 5, 2002.

In addition, the Board and Mr. Kemp agreed upon a number of provisions related
to Mr. Kemp's outstanding executive loan balance. The underlying goal of these
provisions was to mitigate any tax exposure to the Company should the loan be
discharged at a future date. Specifically, $0.8 million of the lump-sum payment
described above has been placed in escrow and will be returned to Mr. Kemp only
if he pays off the entire loan balance by its due date. Furthermore, Mr. Kemp
has granted Penton a security interest in approximately 1.1 million shares of
Penton common stock. These pledged securities could be transferred to Penton's
ownership under certain circumstances and used to pay the appropriate taxing
authorities or to pay down the outstanding loan balance.

On June 28, 2004, Mr. Kemp was granted 514,706 deferred shares that vest on
January 3, 2005. In return for these shares, Mr. Kemp agreed to comply with the
terms of certain restrictive covenants, including a non-compete and a
non-solicitation covenant.

At September 30, 2004, $2.7 million in termination benefits related to Mr. Kemp
have been included in selling, general and administrative expenses on the
consolidated statements of operations.

On June 27, 2004, the Company announced that its President and Chief Operating
Officer, Daniel J. Ramella, would be leaving the Company as part of a management
restructuring plan. Mr. Ramella's employment was terminated effective June 30,
2004, and on July 1, 2004, Mr. Ramella and the Company signed a Separation
Agreement and General Release agreement. Mr. Ramella's separation agreement
includes the following:

     -    A lump-sum payment of approximately $1.7 million. Included in this
          payment is severance of approximately $1.4 million per Mr. Ramella's
          employment agreement; $0.1 million related to performance units
          granted on May 22, 2003; and $0.2 million related to the settlement of
          Mr. Ramella's accrued supplemental executive retirement plan
          obligation;

     -    The accelerated vesting of 139,999 stock options granted to Mr.
          Ramella prior to his termination making them immediately exercisable;
          and

     -    The immediate vesting of 90,000 performance shares in accordance with
          the terms of his performance share agreement dated February 5, 2002.

In addition, the Board agreed to discharge the balance of Mr. Ramella's $2.6
million executive loan in return for the full and final settlement of any claims
Mr. Ramella may have had against the Company.

At September 30, 2004, $1.4 million in termination benefits related to Mr.
Ramella were included in restructuring and other charges on the consolidated
statements of operations.


                                       42
<PAGE>
PREFERRED STOCK LEVERAGE RATIO EVENT OF NON-COMPLIANCE

At September 30, 2004, an event of non-compliance continues to exist under our
Series C Preferred Stock because the Company's leverage ratio of 14.3 (defined
as debt less cash balances in excess of $5.0 million plus the liquidation value
of the preferred stock and unpaid dividends divided by adjusted EBITDA) exceeds
7.5. Upon the occurrence of this event of non-compliance, the 5% per annum
dividend rate on the preferred stock increased by one percentage point as of
April 1, June 30, September 28 and December 27, 2003 and March 26, 2004 to the
current maximum rate of 10% per annum. The dividend rate will adjust back to 5%
as of the date on which the leverage ratio is less than 7.5. The conversion
price of the preferred stock decreased by $0.76 as of April 1, June 30,
September 28 and December 27, 2003 and March 26, 2004 to its minimum conversion
price of $3.81. However, no such reduction to the conversion price will be made
at any time that representatives of the preferred stockholders constitute a
majority of the Board of Directors. In July 2004 at the Company's annual
stockholders' meeting, changes were made to the Board of Directors such that the
preferred stockholders now constitute a majority of the Board, and as a result,
the conversion price was restored to $7.61. The leverage ratio event of
non-compliance does not represent an event of default or violation under any of
the Company's outstanding notes or the loan agreement. As such, there is no
acceleration of any outstanding indebtedness as a result of this event. In
addition, this event of non-compliance and the resulting consequences have not
resulted in any cash outflow from the Company.

If the Company had been sold on September 30, 2004, the bondholders would have
been entitled to receive $335.8 million and the preferred stockholders would
have been entitled to receive $119.4 million before the common stockholders
would have received any amounts for their common shares. The amount the
preferred stockholders would be entitled to receive could increase significantly
in the future under certain circumstances. Stockholders are urged to read the
terms of the preferred stock agreement carefully.

RESULTS OF OPERATIONS

REVENUES

Our magazines generate revenues primarily from the sale of advertising space and
are primarily controlled circulation distributed free of charge to qualified
subscribers in our target industries. Subscribers to controlled-circulation
publications qualify to receive our trade magazines by verifying their
responsibility for specific job functions, including purchasing authority. We
survey our magazine subscribers annually to verify their continuing
qualification. Trade show exhibitors pay a fixed price per square foot of booth
space. In addition, we receive revenues from attendee fees at trade shows and
from exhibitor sponsorships of promotional media. Our conferences are supported
by either attendee registration fees or marketer sponsorship fees, or a
combination of both. Online revenues are primarily generated from web site
banner advertising and sponsorships; advertising in, or the sponsorship of,
electronic newsletters; and the sponsorship of web seminars and virtual trade
show events.

The following table summarizes our revenues for the three and nine months ended
September 30, 2004 and 2003:

<TABLE>
<CAPTION>
                                               RESTATED
                THREE MONTHS ENDED         NINE MONTHS ENDED
                   SEPTEMBER 30,             SEPTEMBER 30,
              ----------------------   ------------------------
               2004    2003   CHANGE    2004     2003    CHANGE
              -----   -----   ------   ------   ------   ------
                            (Dollars in millions)
<S>           <C>     <C>     <C>      <C>      <C>      <C>
Revenues...   $52.8   $54.1   (2.4)%   $158.2   $158.7   (0.3)%
</TABLE>

Three Month Comparison

Total revenues decreased $1.3 million, or 2.4%, from $54.1 million for the three
months ended September 30, 2003 to $52.8 million for the same period in 2004.
The decrease was due to a decrease in trade show revenues of $2.3 million, or
16.8%, from $13.7 million for the three months ended September 30, 2003 to $11.4
million for the same 2004 period. This decrease was offset by an increase in
online media revenues of $0.9 million, or 27.2%, from $3.2 million for the three
months ended September 30, 2003 to $4.1 million for the same 2004 period and an
increase in publishing revenue of $0.1 million, or 0.4%, from $37.2 million for
the three months ended September 30, 2003 to $37.3 million for the same 2004
period.


                                       43
<PAGE>
The $2.3 million, or 16.8%, decrease in trade show and conference revenues
between the third quarter of 2003 and the third quarter of 2004 is due to a
shift in timing of our Natural Products Expo East show from September in 2003 to
October in 2004. Natural Products Expo East is the Company's second largest
trade show. The effects of this shift were partially offset by the shift of our
UK Service Management Europe, Manufacturing, and Computers in Manufacturing
trade shows, all of which were held in November of 2003 and in September of
2004. The net effect of all these show shifts is lower revenues for the third
quarter of 2004 of nearly $4.4 million. This decrease was partially offset by
quarter-on-quarter revenue increases of nearly $0.5 million from our Leisure
Industry Week and Comfortech HVAC events. In addition, trade show revenues
increased nearly $1.7 million in the third quarter of 2004 compared to 2003 due
to the inclusion of revenues from our Motion & Controls event, which is produced
biannually, and the addition of two new events launched in the third quarter,
Effective IT and Engineering Green Buildings.

The Natural Products Expo East show held in Washington D. C. in October 2004
posted growth in both attendance, with more than 22,000 attendees, and exhibitor
revenues exceeding its September 2003 event.

The $0.9 million, or 27.2%, increase in online media revenues was primarily due
to increases of nearly $0.5 million in electronic newsletter sponsorships as
well as increases in web seminar sponsorships and content related sponsorships.
Quarter-on-quarter increases were realized in most of Penton's markets with our
IndustryWeek and Business Finance online products generating the largest
increases.

The $0.1 million, or 0.4%, increase in publishing revenues was primarily due to
an increase in advertisements offset by lower subscription revenues and list
rental revenues. Quarter-on-quarter revenue increases of $1.1 million were
realized from magazines but were offset by revenues decreases of $1.0 million
from special issues, card packs and print newsletters, as customers move their
marketing dollars from print media to web-based marketing opportunities, and
event marketing.

Nine Month Comparison

Total revenues decreased $0.5 million, or 0.3%, from $158.7 million for the nine
months ended September 30, 2003 to $158.2 million for the same period in 2004.
The decrease was due primarily to a decrease in publishing revenues of $3.7
million, or 3.3%, from $113.1 million for the nine months ended September 30,
2003 to $109.4 million for the same 2004 period. This decrease was partially
offset by increases in online media revenues of $2.5 million, or 24.8%, from
$10.3 million for the nine months ended September 30, 2003 to $12.8 million for
the same 2004 period and an increase in trade show revenues of $0.7 million, or
2.1%, from $35.3 million for the nine months ended September 30, 2003 to $36.0
million for the same 2004 period.

The $3.7 million, or 3.3%, decrease in publishing revenues was due primarily to
decreases in advertising revenues and revenues from subscriptions and list
rentals. The two primary reasons for the decease in magazine revenues is the
period-on-period decrease in our IT Media publications and the elimination of
our Internet World magazine in June of 2003, which generated revenues of
approximately $1.0 million in 2003.

The $2.5 million, or 24.8%, increase in online media revenues was primarily due
to increases in sponsorship revenues for electronic newsletters, web seminars
and online events. Period-on-period increases were realized by most of Penton's
online media products, with the Windows IT Pro, IndustryWeek and Business
Finance products generating the largest increases.

The $0.7 million, or 2.1%, increase in trade show and conference revenues for
the nine months ended September 30, 2004 compared with the same prior year
period was due primarily to an increase in sponsorship and attendee revenues
offset by a decrease in exhibitor revenues from booth rentals. Increased trade
show revenues were primarily due to: (i) the shift in timing of our UK Service
Management Europe and UK Manufacturing shows from November of 2003 to September
of 2004; (ii) the year-on-year results of a highly successful Natural Products
Expo West show held in March 2004; (iii) the biannual Motion & Control event
which was held in the UK in 2004; and (iv) the third quarter launch of our
Effective IT and Engineering Green Buildings events. Revenues for the nine
months ended September 30, 2004 do not include revenues from our Natural
Products Expo East show because the event was held in October this year.
Revenues for the nine months ended September 30, 2003 include this event because
the show was held in September 2003.


                                       44
<PAGE>
A summary of revenues by product for the three and nine months ended September
30, 2004 and 2003 (as restated) are as follows:

<TABLE>
<CAPTION>
                            THREE MONTHS ENDED    NINE MONTHS ENDED
                               SEPTEMBER 30,        SEPTEMBER 30,
                            ------------------   -------------------
                               2004      2003      2004       2003
                             -------   -------   --------   --------
                                    (Dollars in thousands)  RESTATED
<S>                         <C>        <C>       <C>        <C>
Publishing                   $37,328   $37,187   $109,383   $113,106
Trade Shows & Conferences     11,377    13,680     36,088     35,348
Online Media                   4,138     3,252     12,775     10,240
                             -------   -------   --------   --------
   Total Revenues            $52,843   $54,119   $158,246   $158,694
                             =======   =======   ========   ========
</TABLE>

Revenue trends within each segment are further detailed below in the segment
discussion section.

EDITORIAL, PRODUCTION AND CIRCULATION

<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED        NINE MONTHS ENDED
                                                SEPTEMBER 30,             SEPTEMBER 30,
                                           -----------------------   ----------------------
                                            2004     2003   CHANGE    2004    2003   CHANGE
                                           ------   -----   ------   -----   -----   ------
                                                         (Dollars in millions)
<S>                                        <C>      <C>     <C>      <C>     <C>     <C>
Editorial, production and circulation...    $24.2   $23.5    3.1%    $69.4   $69.3    0.1%
Percent of revenues.....................     45.9%   43.4%            43.8%   43.6%
</TABLE>

Our editorial, production and circulation expenses include personnel costs,
purchased editorial costs, exhibit hall costs, online media costs, postage
charges, circulation qualification costs and paper costs. The increase in
editorial, production and circulation expenses for the third quarter of 2004
compared with the third quarter of 2003 primarily reflect costs associated with
our Leisure Industry Week and Computers in Manufacturing events, which were held
in the fourth quarter of 2003 and the third quarter of 2004; costs associated
with our biannual Motion & Control event which was in the third quarter of 2004;
costs associated with the launch of our Effective IT and Engineering Green
Buildings events held in the third quarter of 2004; and costs associated with an
increase in the number of road shows held during the quarter. These cost
increases were partially offset by the lack of costs associated with our Natural
Products East show, which was held in the third quarter of 2003 and not until
the fourth quarter of 2004; lower headcount and personnel-related costs; lower
postage costs; and lower paper and printing costs. Expenses in 2003 include some
costs attributable to unprofitable properties, which have been eliminated,
particularly Internet World magazine. The increase in editorial, production and
circulation expenses for the nine months ended September 30, 2004 compared with
the same 2003 period are primarily due to the same factors as noted in the
three-month comparison.

SELLING, GENERAL AND ADMINISTRATIVE

<TABLE>
<CAPTION>
                                                   RESTATED                 RESTATED
                                              THREE MONTHS ENDED        NINE MONTHS ENDED
                                                SEPTEMBER 30,             SEPTEMBER 30,
                                           -----------------------   ----------------------
                                            2004     2003   CHANGE    2004    2003   CHANGE
                                           ------   -----   ------   -----   -----   ------
                                                         (Dollars in millions)
<S>                                        <C>      <C>     <C>      <C>     <C>     <C>
Selling, general and administrative.....   $20.5    $22.4   (8.2)%   $69.2   $68.6    0.8%
Percent of revenues.....................    38.9%    41.3%            43.7%   43.2%
</TABLE>

Our selling, general and administrative ("SG&A") expenses include personnel
costs, independent sales representative commissions, product marketing, and
facility costs. Our SG&A expenses also include costs of corporate functions,
including accounting, finance, legal, human resources, information systems, and
communications. The decrease in SG&A expenses for the third quarter of 2004
compared with the third quarter of 2003 was due primarily to the shift in timing
of our Natural Products Expo East event, as certain costs are deferred until the
show is held; and restructuring efforts undertaken in 2003 and 2004, which have
resulted in lower headcount and personnel-related costs and lower facility
costs. The increase in SG&A expenses for the nine months ended September 30,
2004 compared with the period in 2003 was due primarily to a


                                       45
<PAGE>
$2.7 million charge related to executive separation costs for Mr. Kemp, who left
the Company on June 30, 2004; a signing bonus of $1.7 million paid to Mr.
Nussbaum (net of the reversal of $1.1 million related to Mr. Nussbaum's
executive loan); and $0.3 million in other executive-related separation costs.
These additional costs were partially offset by the shift in our Natural
Products Expo East event as noted above and restructuring efforts undertaken in
2003 and 2004.

IMPAIRMENT OF ASSETS

The Company completed its annual goodwill impairment review in accordance with
Statement of Financial Accounting Standard ("SFAS") SFAS No. 142, "Goodwill and
Other Intangible Assets" ("SFAS 142") as of September 30, 2004, which resulted
in a non-cash charge of $37.8 million and reduced the carrying value of goodwill
for two reporting units in our Technology segment and one reporting unit in our
International segment. As a result of the impairment of goodwill for three of
our seven reporting units, the Company also completed an assessment at September
30, 2004, of its other intangibles in accordance with SFAS No. 144, "Accounting
for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"), and recorded
a non-cash charge of $1.9 million. The 2004 goodwill impairment charge is
primarily due to lower than expected future cash flows in two of our reporting
units in our Technology segment and by lower than expected future cash flows in
our International segment. Impaired long-lived assets in 2004 relate to
exhibitor lists and advertising relationships in our Information Technology
market due to lower than expected revenues and lower retention rates.

At September 30, 2003, the Company completed its annual SFAS 142 impairment
review and recorded a non-cash charge of approximately $37.6 million to reduce
the carrying value of goodwill for two reporting units in our Technology Media
segment and one reporting unit in our Retail segment. The Company also completed
an assessment at September 30, 2003, in accordance with SFAS 144, and recorded a
non-cash charge of $8.2 million.

RESTRUCTURING AND OTHER CHARGES

<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED        NINE MONTHS ENDED
                                                SEPTEMBER 30,             SEPTEMBER 30,
                                           -----------------------   ----------------------
                                            2004     2003   CHANGE    2004    2003   CHANGE
                                           ------   -----   ------   -----   -----   ------
                                                         (Dollars in millions)
<S>                                        <C>      <C>     <C>      <C>     <C>     <C>
Restructuring and other charges.........   $1.5     $1.5      --%    $5.8    $3.3    75.3%
Percent of revenues.....................    2.8%     2.8%             3.7%    2.1%
</TABLE>

Commencing in 2001 and continuing through the third quarter of 2004, we
implemented a number of cost reduction initiatives to improve our operating cost
structure. For a more detailed discussion of activity under our restructuring
plans, see Note 15 - Business Restructuring Charges of the notes to consolidated
financial statements.

2004 RESTRUCTURING PLAN

In 2004, the Company restructured its operations by flattening its
organizational structure as well as implementing other cost savings strategies.
The Company recorded restructuring charges of $4.7 million and adjustments of
$1.1 million in the first nine months of 2004. These charges are primarily
associated with the elimination of 58 positions, including several executive
positions, primarily in the United States. As of September 30, 2004, the
elimination of 55 positions and payments of $3.3 million had been completed.
Adjustments of $1.1 million were made to reflect a new sublease with rates lower
than what had been originally estimated and the settlement of a disputed
contract in excess of what had originally been expected.


                                       46
<PAGE>
SUMMARY OF RESTRUCTURING ACTIVITIES

The following table summarizes all of the Company's restructuring activity
through September 30, 2004 (in thousands):

<TABLE>
<CAPTION>
                                                 SEVERANCE
                                                 AND OTHER        FACILITY        OTHER
                                              PERSONNEL COSTS   CLOSING COSTS   EXIT COSTS     TOTAL
                                              ---------------   -------------   ----------   --------
<S>                                           <C>               <C>             <C>          <C>
Charges                                           $ 6,774          $ 8,669       $ 4,364     $ 19,807
Adjustments                                           (23)              --          (994)      (1,017)
Cash payments                                      (4,468)            (267)       (2,423)      (7,158)
                                                  -------          -------       -------     --------
   Accrual at December 31, 2001                     2,283            8,402           947       11,632
Charges                                            10,344            3,421         1,648       15,413
Adjustments                                            65            1,246          (363)         948
Cash payments                                      (7,569)          (2,283)       (1,217)     (11,069)
                                                  -------          -------       -------     --------
   Accrual at December 31, 2002                     5,123           10,786         1,015       16,924
Charges                                             2,736            1,505           661        4,902
Adjustments                                           (18)             (17)          (10)         (45)
Cash payments                                      (6,044)          (3,273)         (965)     (10,282)
                                                  -------          -------       -------     --------
   Accrual at December 31, 2003 (restated)          1,797            9,001           701       11,499
Charges                                             4,612               --           127        4,739
Adjustments                                            (6)             673           222          889
Cash payments                                      (4,727)          (2,022)         (843)      (7,592)
                                                  -------          -------       -------     --------
   Accrual at September 30, 2004 (restated)       $ 1,676          $ 7,652       $   207     $  9,535
                                                  =======          =======       =======     ========
</TABLE>

At September 30, 2004, the Company had an accrued restructuring balance of $9.5
million. We expect to make cash payments through the remainder of 2004 of
approximately $1.3 million, comprised of $0.8 million for employee separation
costs, $0.4 million for lease obligations and $0.1 million for other contractual
obligations. The balance of severance and other exit costs will be paid through
2007, and the balance of facility costs, primarily long-term leases, is expected
to be paid through the end of the respective lease terms, which extend through
2013. Amounts due within one year of approximately $3.2 million and $3.7 million
at September 30, 2004 and December 31, 2003, respectively, are classified in
other accrued expenses on the consolidated balance sheets. Amounts due after one
year of approximately $6.4 million and $7.6 million at September 30, 2004 and
December 31, 2003, respectively, are included in other non-current liabilities
on the consolidated balance sheets.

The Company expects to realize sufficient savings from its 2004 restructuring
efforts to recover the employee termination costs by July 31, 2005. Savings from
terminations of contracts and lease costs will be realized over the estimated
lives of the contracts or leases.

OTHER INCOME (EXPENSE)

Other income (expense) consists of the following:

<TABLE>
<CAPTION>
                         THREE MONTHS ENDED         NINE MONTHS ENDED
                           SEPTEMBER 30,              SEPTEMBER 30,
                      -----------------------   ------------------------
                       2004    2003    CHANGE    2004     2003    CHANGE
                      -----   ------   ------   ------   ------   ------
                                         (in millions)
<S>                   <C>     <C>      <C>      <C>      <C>      <C>
Interest expense...   $(9.7)  $(10.5)  (7.5)%   $(28.5)  $(30.2)   (5.7)%
Interest income....   $ 0.1   $  0.1     -- %   $  0.2   $  0.3   (35.1)%
Other, net.........   $ 0.1   $   --    n/m     $  0.1   $ (0.3)    n/m
</TABLE>

Included in interest expense for the three months ended September 30, 2003 is
approximately $1.0 million related to the write-off of unamortized financing
fees associated with the replacement of our senior secured credit facility in
August 2003 with a new four-year loan agreement. Included in interest expense
for the nine months ended September 30, 2003 is an


                                       47
<PAGE>
additional $0.9 million related to the write-off of unamortized financing fees
associated with the commitment reduction of our credit facility revolver in
January 2003 from $40.0 million to $20.1 million.

EFFECTIVE TAX RATES

The effective tax rates for the three months ended September 30, 2004 (as
restated) and 2003 (as restated) were a benefit of 0.8% and a provision of 0.9%,
respectively, while the rates for the nine months ended September 30, 2004 (as
restated) and 2003 (as restated) were provisions of 2.6% and 8.1%, respectively.
The higher effective tax rate for the three months ended September 30, 2003
compared to September 30, 2004 is primarily related to the reversal of
approximately $1.0 million of contingent liabilities for which the statutes of
limitations have expired partially offset by a provision for state taxes.

The higher effective tax rate for the nine months ended September 30, 2003 as
compared to September 30, 2004 is primarily due to valuation allowance
adjustments created by the change in deferred taxes related to indefinite-lived
assets and the reversal of approximately $1.0 million of contingent liabilities.
The tax provision for 2004 in the consolidated statements of operations relates
to taxable temporary differences related to indefinite-lived assets, reversal of
contingent liabilities, foreign tax valuations and state taxes. The tax
provision for 2003 relates to taxable temporary differences related to
indefinite-lived assets and state and foreign taxes.

DISCONTINUED OPERATIONS

Discontinued operations in 2003 include the results of PM Australia, which was
sold in December 2002, and the results of Professional Trade Shows ("PTS"),
which was sold in January 2003. PM Australia was part of our Technology segment,
and PTS was part of our Industry segment.

The $0.8 million of income recognized in 2003 was primarily due to a gain of
approximately $1.4 million associated with the sale of PTS, offset by one month
of operations for PTS, and settlement costs for certain pending lawsuits related
to PM Australia.

SEGMENTS

Mr. Nussbaum is now Penton's chief operating decision maker. Mr. Nussbaum and
the executive team assess and manage the Company's operations differently than
the prior management team resulting in a change in the Company's reportable
segments effective in the third quarter of 2004. As a result of this change in
reportable segments, all prior periods have been recast to conform with the new
segment format.

The Company's newly designated segments include: Industry, Technology,
Lifestyle, Retail and International. The results of these newly established
segments will, consistent with past practice, be regularly reviewed by the
Company's chief operating decision maker and the executive team to determine how
resources will be allocated to each segment and to assess the performance of
each segment. The segments derive their revenues from publications, trade shows
and conferences, and online media products.

The executive management team evaluates performance of the segments based on
revenues and adjusted segment EBITDA. As such, in the analysis that follows, we
have used adjusted segment EBITDA, which we define as net income (loss) before
interest, taxes, depreciation and amortization, non-cash compensation, executive
separation costs, impairment of assets, restructuring charges, provision for
loan impairment, discontinued operations, general and administrative costs, and
other non-operating items. General and administrative costs include functions
such as finance, accounting, human resources and information systems, which
cannot reasonably be allocated to each segment. See Note 16 - Segment
Information, for a reconciliation of total adjusted segment EBITDA to
consolidated net loss.


                                       48
<PAGE>
Financial information by segment for the three months ended September 30, 2004
and 2003, is summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                         ADJUSTED       ADJUSTED SEGMENT
                     REVENUES         SEGMENT EBITDA      EBITDA MARGIN
                -----------------   -----------------   ----------------
                  2004      2003      2004      2003      2004    2003
                -------   -------   -------   -------    ------   ----
<S>             <C>       <C>       <C>       <C>       <C>       <C>
Industry        $20,772   $19,374   $ 6,378   $ 5,224     30.7%   27.0%
Technology       14,101    14,272     2,425     1,887     17.2%   13.2%
Lifestyle         3,914    10,340      (424)    4,507    (10.8)%  43.6%
Retail            5,751     5,057     1,920     1,524     33.4%   30.1%
International     8,305     5,076     1,802       628     21.7%   12.4%
                -------   -------   -------   -------
Total           $52,843   $54,119   $12,101   $13,770
                =======   =======   =======   =======
</TABLE>

Financial information by segment for the nine months ended September 30, 2004
and 2003 (as restated), is summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                           ADJUSTED        ADJUSTED SEGMENT
                      REVENUES          SEGMENT EBITDA       EBITDA MARGIN
                -------------------   ------------------   ----------------
                           RESTATED             RESTATED           RESTATED
                  2004       2003       2004      2003      2004     2003
                --------   --------   -------   --------    ----   --------
<S>             <C>        <C>        <C>       <C>        <C>     <C>
Industry        $ 57,205   $ 57,059   $16,350   $15,792     28.6%    27.7%
Technology        44,563     46,184     7,545     6,368     16.9%    13.8%
Lifestyle         25,022     28,751     9,669    12,526     38.6%    43.6%
Retail            16,412     15,510     4,526     4,522     27.6%    29.2%
International     15,044     11,190       726      (441)     4.8%    (3.9)%
                --------   --------   -------   -------
Total           $158,246   $158,694   $38,816   $38,767
                ========   ========   =======   =======
</TABLE>

INDUSTRY

Three Months

Our Industry segment, which represented 39.3% and 35.8% of total Company
revenues for the three months ended September 30, 2004 and 2003, respectively,
serves customers in the manufacturing, design/engineering, construction,
government/compliance and supply/logistics industries. For the three months
ended September 30, 2004 and 2003, respectively, 88.4% and 91.0% of this
segment's revenues were generated from publishing operations, 7.3% and 6.4% from
trade shows and conferences, and 4.3% and 2.6% from online media products.

Revenues for this segment increased $1.4 million, or 7.2%, from $19.4 million
for the three months ended September 30, 2003 to $20.8 million for the same
period in 2004. This increase was due primarily to higher publishing revenues of
$0.7 million, higher conference revenues of $0.3 million and higher online media
revenues of $0.4 million. The increase in publishing revenues was primarily
attributable to a $1.3 million improvement in our manufacturing group, from
magazines such as American Machinist and IndustryWeek. This improvement in
publishing revenues was partially offset by lower revenues attributed to our
government/compliance products and slightly lower publishing revenues from our
construction unit. The increase in trade show and conference revenues was
primarily due to the July 2004 launch of our Engineering Green Buildings
conference and a year-over-year increase in our Comfortech HVAC conference. The
increase in online media revenues was primarily from quarter-over-quarter
improvements in our manufacturing and government/compliance group websites.

Adjusted segment EBITDA for our Industry portfolio increased $1.2 million, or
22.1%, from $5.2 million for the three months ended September 30, 2003 to $6.4
million for the same period in 2004. Industry publications increased $0.6
million, while trade shows and conferences improved $0.3 million and online
media improved $0.3 million. The increase in adjusted segment EBITDA margins was
due primarily to higher revenues and cost reduction efforts undertaken.


                                       49
<PAGE>
Nine Months

Our Industry segment represented 36.1% and 35.9% of total Company revenues for
the nine months ended September 30, 2004 and 2003, respectively. For the nine
months ended September 30, 2004, and 2003, respectively, 92.6% and 94.5% of this
segment's revenues were generated from publishing operations, 3.3% and 2.7% from
trade shows and conferences, and 4.1% and 2.8% from online media products.

Revenues for this segment increased $0.1 million, or 0.3%, from $57.1 million
for the nine months ended September 30, 2003 to $57.2 million for the same
period in 2004. The increase was due primarily to higher trade show and
conference revenues of $0.4 million and higher online media revenues of $0.7
million partially offset by lower publishing revenues and ancillary revenues of
$1.0 million. The increase in trade show and conferences revenues was attributed
to our Comfortech HVAC conference which showed a 25.9% year-on-year revenue
increase, and the launch of our Engineering Green Buildings conference in July
2004 and our IW Smart Manufacturing conference in June 2004 which attributed an
additional $0.5 million in revenues in 2004. The increase in online media
revenues was primarily from year-over-year improvements in our manufacturing,
government/compliance and design engineering group websites. Lower publishing
revenues were primarily due to lower advertising revenues from our
government/compliance group.

Adjusted segment EBITDA for our Industry portfolio increased $0.6 million, or
3.5%, from $15.8 million for the nine months ended September 30, 2003 to $16.4
million for the same period in 2004. This increase is due to our trade shows and
conferences, which increased $0.4 million and our online media products which
increased by $0.6 million. These increases were partially offset by a decrease
of $0.4 million in publishing. The increase in adjusted segment EBITDA margins
was due primarily to cost reduction efforts undertaken.

TECHNOLOGY

Three Months

Our Technology segment, which represented 26.7% and 26.4% of total Company
revenues for the three months ended September 30, 2004 and 2003, respectively,
serves customers in the business technology, aviation, enterprise information
technology and electronics industries. For the three months ended September 30,
2004 and 2003, respectively, 70.5% and 75.9% of this segment's revenues were
generated from publishing operations, 9.9% and 7.5% from trade shows and
conferences, and 19.6% and 16.6% from online media products.

Revenues for this segment decreased $0.2 million, or 1.2%, from $14.3 million
for the three months ended September 30, 2003 to $14.1 million for the same
period in 2004. The decrease was due primarily to lower publishing revenues of
$0.9 million, partially offset by higher trade show revenues of $0.3 million and
higher online media revenues of $0.4 million. The decrease in publishing
revenues was primarily the result of lower revenues from our IT Media
publications, slightly lower revenues from our aviation magazines and the
elimination of over $0.1 million in revenues related to our Internet World
magazine, which was shut-down in 2003. These declines were partially offset by
improvements in our electronics industry publications. Higher trade show
revenues were attributable to quarter-over-quarter increases in revenues
generated from our Windows road show events held during the quarter. The
increase in online media revenues was primarily attributable to strong eMedia
performance in our electronics group.

Adjusted segment EBITDA for our Technology portfolio increased $0.5 million, or
28.5%, from $1.9 million for the three months ended September 30, 2003 to $2.4
million for the same period in 2004. The increase was attributable to online
media of $0.5 million and trade shows and conferences of $0.3 million. These
improvements were partially offset by a decline of $0.3 million in the segment's
publications. The increase in adjusted segment EBITDA margins was due primarily
to cost reduction efforts undertaken.

Nine Months

Our Technology segment represented 28.2% and 29.1% of total Company revenues for
the nine months ended September 30, 2004 and 2003, respectively. For the nine
months ended September 30, 2004 and 2003, respectively, 65.8% and 72.0% of this
segment's revenues were generated from publishing operations, 13.9% and 11.7%
from trade shows and conferences, and 20.3% and 16.3% from online media
products.


                                       50
<PAGE>
Revenues for this segment decreased $1.6 million, or 3.5%, from $46.2 million
for the nine months ended September 30, 2003 to $44.6 million for the same
period in 2004. The decrease was due primarily to lower publishing revenues of
$3.9 million, offset by higher online media revenues of $1.5 million and higher
trade show revenues of $0.8 million. The decrease in the segment's publishing
revenues was due partially to the elimination of over $1.0 million in revenues
related to our Internet World magazine, which was shut down in 2003, and
declines in our IT Media publications. The increase in online media revenues was
due to year-over-year improvements in most of our web sites, increased revenues
from sponsorships of our electronic newsletters, and increased revenues from
sponsorships of web seminars. The increase in trade show revenues was primarily
due to an increase of nearly 87% in Windows road show revenues in 2004 compared
with 2003. Trade show revenues in 2003 included revenues of $0.4 million from
our IW Spring show and $0.2 million from our Military Electronics event, neither
of which were held in 2004.

Adjusted segment EBITDA for our Technology portfolio increased $1.2 million, or
18.5%, from $6.4 million for the nine months ended September 30, 2003 to $7.5
million for the same period in 2004. The increase was attributable to online
media of $1.4 million and trade shows and conferences of $0.8 million. These
improvements were partially offset by a decline of $1.4 million in the segment's
publications. The increase in adjusted segment EBITDA margins was due to cost
reduction efforts undertaken.

LIFESTYLE

Three Months

Our Lifestyle segment, which represented 7.4% and 19.1% of total Company
revenues for the three months ended September 30, 2004 and 2003, respectively,
serves customers in the natural products industry. For the three months ended
September 30, 2004 and 2003, respectively, 82.7% and 29.2% of this segment's
revenues were generated from publishing and 17.1% and 70.8% from trade shows and
conferences. Segment revenues from online media products for the three months
ended September 30, 2004 generated 0.2%.

Revenues for this segment decreased $6.4 million, or 62.1%, from $10.3 million
for the three months ended September 30, 2003 to $3.9 million for the same
period in 2004. Trade shows and conferences accounted for $6.6 million of this
decrease, offset slightly by an increase in publishing revenues of $0.2 million.
The sharp decline in trade show and conference revenues was due to the shift in
timing of our Natural Products Expo East event, which was held in the third
quarter of 2003 but moved to the fourth quarter of 2004.

Adjusted segment EBITDA for the Lifestyle segment decreased $4.9 million, or
109.4%, from $4.5 million for the three months ended September 30, 2003 to a
loss of $0.4 million for the same period in 2004. Trade shows and conferences
accounted for all of this decline due to the shift in timing of the Natural
Products Expo East event as noted above.

Nine Months

Our Lifestyle segment represented 15.8% and 18.1% of total Company revenues for
the nine months ended September 30, 2004 and 2003, respectively. For the nine
months ended September 30, 2004 and 2003, respectively, 38.0% and 30.3% of this
segment's revenues were generated from publishing and 61.9% and 69.7% from trade
shows and conferences. Segment revenues from online media products for the nine
months ended September 30, 2004 generated 0.1%.

Revenues for this segment decreased $3.8 million, or 13.0%, from $28.8 million
for the nine months ended September 30, 2003 to $25.0 million for the same
period in 2004. Trade shows and conferences accounted for $4.6 million of the
decrease, offset by improvements in publishing revenues of $0.8 million. The
decline in our lifestyle segment was primarily due to the shift in timing of our
Natural Products Expo East event, which was held in the third quarter of 2003
but moved to the fourth quarter of 2004. This decline was partially offset by a
19.3% year-over-year improvement in revenues from our Natural Products Expo West
show, which was held in March 2004, and improvements in our publishing revenues
primarily from Delicious Living and The Natural Foods Merchandiser magazines.

Adjusted segment EBITDA for the Lifestyle segment decreased $2.9 million, or
22.8%, from $12.5 million for the nine months ended September 30, 2003 to $9.7
million for the same period in 2004. Trade shows and conferences accounted for
$3.6 million of the decrease offset by a $0.5 million improvement in publishing
adjusted EBITDA.


                                       51
<PAGE>
RETAIL

Three Months

Our Retail segment, which represented 10.9% and 9.3% of total Company revenues
for the three months ended September 30, 2004 and 2003, respectively, serves
customers in the food/retail and hospitality industries. For the three months
ended September 30, 2004 and 2003, respectively, 93.2% and 90.9% of this
segment's revenues were generated from publishing, 5.2% and 7.1% from trade
shows and conferences, and 1.6% and 2.0% from online media products.

Revenues for this segment increased $0.7 million, or 13.7%, from $5.1 million
for the three months ended September 30, 2003, to $5.8 million for the same
period in 2004. This increase was due primarily to quarter-over-quarter revenue
improvements in our Restaurant Hospitality and Lodging Hospitality magazines.
Trade show and conference revenues and online media revenues were flat with
third quarter 2003 levels.

Adjusted segment EBITDA for the Retail segment increased $0.4 million, or 26.0%,
from $1.5 million for the three months ended September 30, 2003 to $1.9 million
for the same period in 2004. The increase was due primarily to the revenue
increases noted above.

Nine Months

Our Retail segment represented 10.4% and 9.8% of total Company revenues for the
nine months ended September 30, 2004 and 2003, respectively. For the nine months
ended September 30, 2004 and 2003, respectively, 92.7% and 90.1% of this
segment's revenues were generated from publishing, 5.8% and 7.9% from trade
shows and conferences, and 1.5% and 2.0% from online media products.

Revenues for this segment increased $0.9 million, or 5.8%, from $15.5 million
for the nine months ended September 30, 2003 to $16.4 million for the same
period in 2004. The increase was due primarily to year-over-year revenue
improvements in our Restaurant Hospitality, Lodging Hospitality and Baking
Management magazines offset by lower year-on-year revenues from our Convenience
Store Decision magazine, slightly lower trade show and conference revenues, and
a modest decline in online media revenues.

Adjusted segment EBITDA for the Retail segment remained flat for the nine months
ended September 30, 2003 compared with the same period in 2004. Although EBITDA
for publications increased by $0.9 million due to revenue increases noted above,
these improvements were offset by a slight decrease from trade show and
conferences and higher overhead costs.

INTERNATIONAL

Three Months

Our International segment, which consists of our European and German operations,
represented 15.7% and 9.4% of total Company revenues for the three months ended
September 30, 2004 and 2003, respectively. These operations primarily serve
customers in the manufacturing, leisure and technology industries. For the three
months ended September 30, 2004 and 2003, respectively, 5.3% and 21.8% of this
segment's revenues were generated from publishing, 90.2% and 72.8% from trade
shows and conferences, and 4.5% and 5.4% from online media products.

Revenues for this segment increased $3.2 million, or 63.6%, from $5.1 million
for the three months ended September 30, 2003, to $8.3 million for the same
period in 2004. This increase was due primarily to the shift in timing of our
Service Management Europe and Manufacturing trade shows from the fourth quarter
in 2003 to the third quarter in 2004. Also contributing to the increase was our
biannual Motion & Control event, which took place in the quarter, and our launch
of the Effective IT event in the quarter.

Adjusted segment EBITDA for the International segment increased $1.2 million, or
186.9%, from $0.6 million for the three months ended September 30, 2003 to $1.8
million for the same period in 2004. The increase was due primarily to the
increase in revenues noted above.


                                       52
<PAGE>
Nine Months

Our International segment represented 9.5% and 7.0% of total Company revenues
for the nine months ended September 30, 2004 and 2003, respectively. For the
nine months ended September 30, 2004 and 2003, respectively, 15.8% and 29.2% of
this segment's revenues were generated from publishing, 76.7% and 63.8% from
trade shows and conferences, and 7.5% and 7.0% from online media products.

Revenues for this segment increased $3.9 million, or 34.4%, from $11.2 million
for the nine months ended September 30, 2003 to $15.0 million for the same
period in 2004. The increase was primarily due to an increase in trade shows
revenues of $4.4 million and an increase in online media revenues of $0.4
million. These increases were partially offset by a decline in publishing
revenues of $0.9 million. The increase in trade show revenues was due primarily
to the shift in timing of our Service Management Europe and Manufacturing trade
shows from the fourth quarter in 2003 to the third quarter in 2004. Also
contributing to the increase was our biannual Motion & Control event, which was
held in 2004, and the launch of our Effective IT event in 2004. The increase in
online revenues is due primarily to the launch of our Service Management Online
365 virtual event in 2004. The decrease in publishing was due primarily to our
German operations, which discontinued a number of magazines in 2003.

Adjusted segment EBITDA for the International segment increased $1.2 million, or
264.6%, from a loss of $0.4 million for the nine months ended September 30, 2003
to $0.7 million for the same period in 2004. The increase was due primarily to
the increase in revenues noted above.

LIQUIDITY AND CAPITAL RESOURCES

CURRENT LIQUIDITY

At September 30, 2004, our principal sources of liquidity are our existing cash
reserves of $17.3 million and available borrowing capacity under our credit
facility of $39.7 million.

Our primary fourth quarter 2004 cash needs will be for working capital, debt
service, capital expenditures, and business restructuring charges. Cash payments
expected to be made in the fourth quarter of 2004 include: debt service charges
of $18.5 million; capital expenditures of approximately $0.4 million;
restructuring related payments of $1.3 million and a contribution of $0.6
million to our Retirement and Savings Plan.

We have no principal repayment requirements until maturity of our Secured Notes
in October 2007. In addition, we have no bank debt and no maintenance covenants
on our existing bond debt.

We believe that our existing sources of liquidity, our available credit facility
of $39.7 million, and revenues expected to be generated from operations, will be
sufficient to fund our operations, anticipated capital expenditures, working
capital, and other financing requirements. However, we cannot assure you that
this will be the case, and if we continue to incur operating losses and negative
cash flows in the future, we may need to further reduce our operating costs or
obtain alternate sources of financing, or both, to remain in business. Our
ability to meet cash operating requirements depends upon our future performance,
which is subject to general economic conditions and to financial, competitive,
business, and other factors. The Company's ability to return to sustained
profitability at acceptable levels will depend on a number of risk factors, many
of which are largely beyond the Company's control. If we are unable to meet our
debt obligations or fund our other liquidity needs, particularly if the revenue
environment does not substantially improve, we may be required to raise
additional capital through additional financing arrangements or the issuance of
private or public debt or equity securities. We cannot assure you that such
additional financing will be available at acceptable terms. In addition, the
terms of our convertible preferred stock and warrants issued, including the
conversion price, dividend, and liquidation adjustment provisions, could result
in substantial dilution to common stockholders. The redemption price premiums
and board representation rights could negatively impact our ability to access
the equity markets in the future.

The Company has implemented, and continues to implement, various cost-cutting
programs and cash conservation plans, which involve the limitation of capital
expenditures and the control of working capital.


                                       53
<PAGE>
ANALYSIS OF CASH FLOWS

Penton's total cash and cash equivalents was $17.3 million at September 30,
2004, compared with $29.6 million at December 31, 2003. Cash used for operating
activities was $10.0 million for the nine months ended September 30, 2004,
compared with cash provided by operating activities of $39.1 million for the
same period in 2003. Operating cash flows for the nine months ended September
30, 2004, reflected a net loss of $65.5 million (as restated) and a net decrease
in working capital items of approximately $0.9 million, offset by non-cash
charges (primarily impairment of assets, depreciation and amortization and
restructuring charges) of approximately $54.7 million. Operating cash flows for
the nine months ended September 30, 2003, reflected a net loss of $75.8 million,
offset by a net increase in working capital items of approximately $43.2 million
and non-cash charges (primarily impairment of assets, depreciation and
amortization and provision for loan impairment) of approximately $71.8 million.

The decrease in operating cash flows for the nine months ended September 30,
2004, compared with the same 2003 period was due primarily to the tax refund
received in January 2003 of approximately $52.7 million.

Investing activities used $2.0 million of cash for the nine months ended
September 30, 2004 primarily for capital expenditures. Investing activities
provided $2.6 million of cash for the nine months ended September 30, 2003,
primarily from proceeds of $3.3 million from the sale of PTS in January 2003 and
net proceeds of $1.7 million received on notes receivable offset by capital
expenditures of $2.3 million.

Financing activities used $0.4 million of cash for the nine months ended
September 30, 2004 primarily due to an increase in restricted cash and decrease
in book overdrafts. Financing activities used $6.5 million of cash for the nine
months ended September 30, 2003, due primarily to the repayment of $4.5 million
on our senior secured credit facility, the payment of finance fees, and the
payoff of a note payable of $0.4 million. These uses were partially offset by
proceeds of approximately $0.3 million from the repayment of an officers loan
and a decrease in restricted cash.

RISK FACTORS

Management's concerns remain consistent with and should be read in conjunction
with the Risk Factors section of the Company's Annual Report on Form 10-K for
the year ended December 31, 2003.

NEW ACCOUNTING PRONOUNCEMENTS

See Note 1 - Basis of Presentation of the notes to the consolidated financial
statements.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Impairment of Long-Lived Assets

The Company completed its annual SFAS 142 impairment review at September 30,
2004. This review resulted in a non-cash impairment charge of approximately
$37.8 million to reduce the carrying value of goodwill for three reporting
units, which are part of our Technology and International segments.

The Company's SFAS 142 evaluations were performed by the Company with the
assistance of a third party valuation firm, utilizing assumptions and
projections we believe to be reasonable and supportable, and that reflect
management's best estimate of projected future cash flows. Considerable judgment
was required in selecting discount rates, allocating goodwill to new reporting
units, developing cash flow projections and developing balance sheets for each
reporting unit. Slight changes in any of these assumptions could create a
material impact on the impairment charge recorded by the Company.

We evaluate our long-lived assets for impairment whenever circumstances indicate
that an impairment may exist pursuant to the provisions of SFAS 144. Factors
indicating that an impairment may exist include permanent declines in cash
flows, continued decreases in utilization of a long-lived asset, or a change in
business strategy. The process involves management determining if the cash flows
expected to be generated from the use of a long-lived asset (group) and its
eventual disposition (undiscounted and without interest charges) are less than
the carrying amount of the asset (group). If the criteria is met, the fair value
is determined using appropriate assumptions. The determination and calculation
of impairment requires management's judgment and estimates, including among
other items, establishing asset groupings and determining discount rates.


                                       54
<PAGE>
During the nine months ended September 30, 2004, there were no other significant
new critical accounting policies or estimates.

FOREIGN CURRENCY

The functional currency of our foreign operations is their local currency.
Accordingly, assets and liabilities of foreign operations are translated to U.S.
dollars at the rates of exchange on the balance sheet date; income and expense
are translated at the average rates of exchange prevailing during the period.
There were no significant foreign currency transaction gains or losses for the
periods presented.

SEASONALITY

We may experience seasonal fluctuations as trade shows and conferences held in
one period in the current year may be held in a different period in future
years.

ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

We maintain disclosure and controls and procedures (as defined in Exchange Act
Rules 13a - 15(e) and 15d - 15(e)) that are designed to ensure that information
required to be disclosed in reports that we file or submit under the Securities
Exchange Act of 1934 is recorded, processed, summarized, and reported within the
time periods specified in the Securities and Exchange Commission's rules and
forms, and that such information is accumulated and communicated to our
management, including our Chief Executive Officer and Chief Financial Officer,
as appropriate, to allow timely decisions regarding the required disclosure.

Management had previously concluded the Company's disclosure controls and
procedures were effective as of September 30, 2004. However, in connection with
the preparation of this Amendment, an evaluation was performed under the
supervision and with the participation of the Company's management, including
the CEO and CFO, of the effectiveness of the design and operation of the
Company's disclosure controls and procedures as of September 30, 2004. Based on
that evaluation, the Company's management, including the CEO and CFO, concluded
that the Company's disclosure controls and procedures were not effective as of
September 30, 2004 because of the material weakness described below.

A material weakness is a condition in which the design or operation of one or
more of the internal control components does not reduce to a relatively low
level the risk that misstatements caused by error or fraud in amounts that would
be material in relation to the financial statements being audited may occur and
not be detected within a timely period by employees in the normal course of
performing their assigned functions.

On March 24, 2005 following a comprehensive review of the Company's deferred tax
assets and deferred tax liabilities management concluded that the Company's
previously issued consolidated financial statements should be restated to
correct the computation of our valuation allowance for deferred tax assets,
which resulted in an increase to income tax expense. Management determined that
certain deferred tax liabilities had been incorrectly offset against its
deferred tax assets. Under Statement of Financial Accounting Standards No. 109,
"Accounting for Income Taxes," taxable temporary differences related to
indefinite-lived intangible assets or tax-deductible goodwill (for which
reversal cannot be anticipated) should not be offset against deductible
temporary differences for other indefinite-lived intangible assets or
tax-deductible goodwill when scheduling reversals of temporary differences.
Management determined that this control deficiency constitutes a material
weakness in the Company's disclosure controls and procedures and internal
control over financial reporting.

Management evaluated the materiality of the correction on its consolidated
financial statements using the guidelines of Staff Accounting Bulletin No. 99,
"Materiality" and concluded that the cumulative effects of the corrections were
material to its annual consolidated financial statements for 2004, 2003 and 2002
and the related quarterly condensed consolidated financial statements for such
periods. As a result, the Company concluded that it would restate its previously
issued annual consolidated financial statements for the year ended December 31,
2004 and interim financial statements for each of the quarters ended March 31,
2004, June 30, 2004, and September 30, 2004, to recognize the impact of the
correction.

As of September 30, 2004, no steps had been taken by management to remediate
this material weakness; however, as of the date of this Amendment, the Company
had implemented steps to remediate this material weakness by adding additional
levels of tax


                                       55
<PAGE>
review and requiring all personnel who have responsibilities for the Company's
income taxes to attend an annual SFAS 109 review course.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

During the period covered by this report on Form 10-Q, there have been no
changes in the Company's internal control over financial reporting that have
materially affected or are likely to materially affect the Company's internal
control over financial reporting.


                                       56
<PAGE>
                           PART II - OTHER INFORMATION

ITEM 6. EXHIBITS

        (A)

<TABLE>
<CAPTION>
EXHIBIT NO.                         DESCRIPTION OF DOCUMENT
-----------                         -----------------------
<S>           <C>
31.1          Principal executive officer's certification pursuant to Section
              302 of the Sarbanes-Oxley Act of 2002.

31.2          Principal financial officer's certification pursuant to Section
              302 of the Sarbanes-Oxley Act of 2002.

32            Certification pursuant to 18 U.S.C. Section 1350, as adopted
              pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
</TABLE>


                                       57
<PAGE>
                                    SIGNATURE

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.

                                        Penton Media, Inc.
                                        (Registrant)


                                        By: /s/ PRESTON L. VICE
                                            ------------------------------------
                                            Preston L. Vice
                                            Chief Financial Officer

Date: October 13, 2005


                                       58
<PAGE>
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT NO.                         DESCRIPTION OF DOCUMENT
-----------                         -----------------------
<S>           <C>
31.1          Principal executive officer's certification pursuant to Section
              302 of the Sarbanes-Oxley Act of 2002.

31.2          Principal financial officer's certification pursuant to Section
              302 of the Sarbanes-Oxley Act of 2002.

32            Certification pursuant to 18 U.S.C. Section 1350, as adopted
              pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
</TABLE>


                                       59