Monster Worldwide 8-K Results of Operations and Financial Condition

Exhibit 99.2

FINANCIAL SUPPLEMENT

MARCH 31, 2006

We provide this supplement to assist investors in evaluating our Company’s financial and operating metrics. We suggest that the notes to this supplement are read in conjunction with the financial tables. The financial information included in this supplement contains certain non-GAAP financial measures. These measures should be considered in addition to results prepared in accordance with GAAP, but are not a substitute for, or superior to, GAAP results. The non-GAAP measures included in this supplement have been reconciled to the most comparable GAAP measure. The Company intends to update the financial supplement on a quarterly basis.

1

Notes to Financial Supplement

Presentation

Sale of Advertising & Communications businesses in Asia Pacific

On March 1, 2006, we completed the sale of our Advertising & Communications business in the Asia-Pacific region, and accordingly, we have reclassified our historical quarterly and annual financial information to reflect the disposition as discontinued operations in all periods presented. The financial results from continuing operations, presented herein, reflect the remaining and ongoing results of our business.

New Reportable Segment Presentation

We have reclassified our historical reportable segment information to reflect our new operating structure, which took effect in the first quarter of 2006. We now operate our business in four reportable segments:  Monster Careers - North America; Monster Careers - International; Internet Advertising and Fees; and Advertising & Communications. Corporate operating expenses are not allocated to the Company’s reportable segments. Results under our new segment presentation are presented herein to assist investors with evaluating financial performance on a comparable basis. Descriptions for our revised reportable segments follow:

Monster Careers. Our Monster Careers segments predominantly earn revenue from the placement of job postings on the websites within the Monster network, access to our resume databases and other additional career-related services.

Internet Advertising and Fees. Our Internet Advertising and Fees segment earns revenue from the display of advertisements on the Monster network of websites, click-throughs on text-based links, leads provided to advertisers and subscriptions to our premium services. Among the larger components of this segment are our Fastweb, MonsterTrak, Tickle and Military.com businesses. Prior to the first quarter of 2006, these operations were managed and reported by our Monster segment. Revenue from this segment is primarily earned in the United States.

Advertising & Communications. Our Advertising & Communications segment mainly earns revenue from job advertisements placed in newspapers and Internet career related websites such as Monster and other media, plus associated fees for related services. Revenue is recorded net of media placement costs.

(1) Non-GAAP financial measures

The information included in this financial supplement contains non-GAAP financial measures. A non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles (“GAAP”). These measures are not in accordance with or an alternative for GAAP, and may be different from non-GAAP measures reported by other companies. We believe that our presentation of non-GAAP measures provide useful information to management and investors regarding certain financial and business trends relating to our financial condition and results of operations. In addition, we use these measures for reviewing our financial results and for budgeting and planning purposes.

2

Operating income before depreciation and amortization (“OIBDA”) is defined as income from operations before depreciation, amortization of intangible assets and amortization of stock based compensation. We consider OIBDA to be an important indicator of our operational strength. This measure eliminates the effects of depreciation, amortization of intangible assets and amortization of stock based compensation from period to period, which we believe is useful to management and investors in evaluating our operating performance. OIBDA is a non-GAAP measure and may not be comparable to similarly titled measures reported by other companies.

Free cash flow is defined as cash flow from operating activities less capital expenditures. As a result of the adoption SFAS 123(R) in 2006, free cash flow amounts in 2004 and 2005 have been adjusted to exclude the income tax benefits on stock option exercises. Free cash flow is considered a liquidity measure and provides useful information about our ability to generate cash after investments in property and equipment. Free cash flow reflected herein is a non-GAAP measure and may not be comparable to similarly titled measures reported by other companies. Free cash flow does not reflect the total change in our cash position for the period and should not be considered a substitute for such a measure.

(2) Selected financial ratios

We have included selected financial ratios in this financial supplement in order to assist investors to further evaluate our business. Our definitions and calculations are as follows:

Annualized return on equity

Annualized return on equity measures our effectiveness and ability to generate future profitability on the earnings that we retain. In addition, the ratio is a strong indicator of how well we utilize shareholders’ investments in our business. We calculate annualized return on equity as follows:

Annualized net income / Average stockholders’ equity

Annualized return on capital employed

Annualized return on capital employed indicates how efficiently our capital is being used to generate revenue. We calculate annualized return on capital employed as follows:

Annualized operating income / (Total Assets – Current liabilities + Current portion of debt)

Annualized operating income uses historical operating income as originally reported as its basis, unadjusted for any operations discontinued subsequently. Using annualized operating income, as historically reported, most effectively displays the results of our capital allocation decisions and its ability to generate a return on those decisions.

Book value per share

Book value per share is a market value indicator that we utilize when analyzing our stockholders’ equity. We calculate book value per share as follows:

Stockholders’ equity / Total shares outstanding

Cash and marketable securities per share

We calculate cash and marketable securities per share as follows:

(Cash and cash equivalents + Marketable securities) / Total shares outstanding

3

Monster Worldwide, Inc.

Statements of Operations - Non GAAP

(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																											Year to Date Data
Summary P&L Information	Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			Q4 2005			Q1 2006			3M 2005			3M 2006
Monster	$	122,162		$	141,904		$	157,679		$	172,164		$	189,534		$	198,091		$	206,834		$	223,812		$	257,036		$	189,534		$	257,036
Advertising & Communications	35,825			36,223			37,339			39,777			38,990			36,674			38,180			39,254			34,711			38,990			34,711
Revenue	157,987			178,127			195,018			211,941			228,524			234,765			245,014			263,066			291,747			228,524			291,747
Salary and related	68,637			79,048			88,905			98,460			96,691			101,973			105,884			108,542			111,280			96,691			111,280
Office and general	27,931			29,462			31,808			33,116			36,280			36,666			35,873			36,972			44,110			36,280			44,110
Marketing and promotion	37,817			38,038			37,284			37,014			48,411			47,632			46,244			53,609			66,117			48,411			66,117
OIBDA(1)	23,602			31,579			37,021			43,351			47,142			48,494			57,013			63,943			70,240			47,142			70,240
Depreciation expense	6,149			6,624			6,793			5,781			6,765			6,827			6,958			7,193			7,992			6,765			7,992
Amortization of stock based compensation	474			872			737			639			968			534			540			693			2,068			968			2,068
Amortization of intangibles	605			1,241			3,069			2,329			2,354			2,274			2,206			2,859			2,702			2,354			2,702
Operating expenses	141,613			155,285			168,596			177,339			191,469			195,906			197,705			209,868			234,269			191,469			234,269
Operating income	16,374			22,842			26,422			34,602			37,055			38,859			47,309			53,198			57,478			37,055			57,478
Interest and other, net(2)	(186		)	(509		)	(244		)	(14		)	(82		)	1,059			865			4,465			3,342			(82		)	3,342
Income from cont. operations, pre-tax	16,188			22,333			26,178			34,588			36,973			39,918			48,174			57,663			60,820			36,973			60,820
Income taxes	5,335			7,428			8,532			11,343			13,068			13,967			16,955			20,149			22,149			13,068			22,149
Losses in equity interests	—			—			—			—			(209		)	(367		)	(641		)	(2,180		)	(1,241		)	(209		)	(1,241		)
Income from continuing operations	10,853			14,905			17,646			23,245			23,696			25,584			30,578			35,334			37,430			23,696			37,430
Income (loss) from disc. operations, net of tax	1,552			1,335			2,342			1,226			(3,126		)	(6,008		)	243			1,131			4,832			(3,126		)	4,832
Net income	$	12,405		$	16,240		$	19,988		$	24,471		$	20,570		$	19,576		$	30,821		$	36,465		$	42,262		$	20,570		$	42,262
Basic earnings per share:
Income from continuing operations	$	0.09		$	0.13		$	0.15		$	0.19		$	0.20		$	0.21		$	0.25		$	0.28		$	0.30		$	0.20		$	0.30
Net income	$	0.11		$	0.14		$	0.17		$	0.20		$	0.17		$	0.16		$	0.25		$	0.29		$	0.33		$	0.17		$	0.33
Diluted earnings per share:
Income from continuing operations	$	0.09		$	0.12		$	0.15		$	0.19		$	0.19		$	0.21		$	0.25		$	0.28		$	0.29		$	0.19		$	0.29
Net income	$	0.11		$	0.14		$	0.17		$	0.20		$	0.17		$	0.16		$	0.25		$	0.29		$	0.32		$	0.17		$	0.32
Weighted avg. shares outstanding:
Basic shares	115,533			117,431			118,584			119,373			120,655			121,049			122,128			124,348			126,753			120,655			126,753
Diluted shares	118,030			120,192			120,351			122,353			123,577			123,181			124,757			127,418			130,619			123,577			130,619

(1) - See notes to financial supplement for further explanation of non-GAAP measures.

(2) - Interest and other, net includes a $2.1 million gain from the sale of a long-term investment in the fourth quarter of 2005.

Monster Worldwide, Inc.

Trailing Twelve Months Statistics - Statements of Operations - Non-GAAP

(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data
Summary P&L Information	Q4 2004			Q1 2005			Q2 2005			Q3 2005			Q4 2005			Q1 2006
Monster	$	593,909		$	661,281		$	717,468		$	766,623		$	818,271		$	885,773
Advertising & Communications	149,164			152,329			152,780			153,621			153,098			148,819
Revenue	743,073			813,610			870,248			920,244			971,369			1,034,592
Salary and related	335,050			363,104			386,029			403,008			413,090			427,679
Office and general	122,317			130,666			137,870			141,935			145,791			153,621
Marketing and promotion	150,153			160,747			170,341			179,301			195,896			213,602
OIBDA  (1)	135,553			159,093			176,008			196,000			216,592			239,690
Depreciation expense	25,347			25,963			26,166			26,331			27,743			28,970
Amortization of stock based compensation	2,722			3,216			2,878			2,681			2,735			3,835
Amortization of intangibles	7,244			8,993			10,026			9,163			9,693			10,041
Operating expenses	642,833			692,689			733,310			762,419			794,948			837,748
Operating income	100,240			120,921			136,938			157,825			176,421			196,844
Interest and other, net	(953		)	(849		)	719			1,828			6,307			9,731
Income from cont. operations, pre-tax	99,287			120,072			137,657			159,653			182,728			206,575
Income taxes	32,638			40,371			46,910			55,333			64,139			73,220
Losses in equity interests	—			(209		)	(576		)	(1,217		)	(3,397		)	(4,429		)
Income from continuing operations	66,649			79,492			90,171			103,103			115,192			128,926
Income (loss) from disc. operations, net of tax	6,455			1,777			(5,566		)	(7,665		)	(7,760		)	198
Net income	$	73,104		$	81,269		$	84,605		$	95,438		$	107,432		$	129,124
Basic earnings per share:
Income from continuing operations	$	0.57		$	0.67		$	0.75		$	0.85		$	0.94		$	1.04
Net income	$	0.62		$	0.68		$	0.71		$	0.79		$	0.88		$	1.04
Diluted earnings per share:
Income from continuing operations	$	0.56		$	0.65		$	0.74		$	0.84		$	0.92		$	1.02
Net income	$	0.61		$	0.67		$	0.69		$	0.77		$	0.86		$	1.02
Weighted avg. shares outstanding:
Basic shares	117,738			119,011			119,915			120,801			122,055			123,570
Diluted shares	120,075			121,618			122,366			123,467			125,038			126,494

(1) - See notes to financial supplement for further explanation of non-GAAP measures.

Monster Worldwide, Inc.

Statements of Cash Flows

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			Q4 2005			Q1 2006			3M 2005			3M 2006
Cash flows provided by (used for) operating activities:
Net income	$	12,405		$	16,240		$	19,988		$	24,471		$	20,570		$	19,576		$	30,821		$	36,465		$	42,262		$	20,570		$	42,262
Adjustments to reconcile net income to cash provided by (used for) operating activities:
(Income) loss from discontinued operations, net of tax	(1,552		)	(1,335		)	(2,342		)	(1,226		)	3,126			6,008			(243		)	(1,131		)	(4,832		)	3,126			(4,832		)
Depreciation and amortization	6,754			7,865			9,862			8,110			9,119			9,101			9,164			10,052			10,694			9,119			10,694
Provision for doubtful accounts	912			1,371			1,153			1,850			2,315			2,078			3,592			1,585			3,745			2,315			3,745
Tax benefit on stock based compensation	438			1,167			83			5,637			581			3,259			4,874			17,773			17,315			581			17,315
Excess tax benefits from stock option exercises	—			—			—			—			—			—			—			—			(17,051		)	—			(17,051		)
Non cash compensation	474			872			737			639			1,447			534			540			214			2,068			1,447			2,068
Common stock issued for matching contribution to 401(k) plan and other	2,145			1,329			202			604			741			1,264			835			973			996			741			996
Deferred income taxes	8,887			6,381			3,799			4,017			8,854			756			1,625			5,227			1,163			8,854			1,163
Minority interests and other	(93		)	(213		)	67			77			280			359			366			2,641			1,235			280			1,235
Changes in assets and liabilities, net of business combinations:	—			—
Accounts Receivable	(14,435		)	(13,796		)	(27,732		)	(21,837		)	7,607			(4,723		)	(6,588		)	(75,065		)	(6,123		)	7,607			(6,123		)
Prepaid and other	466			8,803			2,659			(4,757		)	1,742			(10,147		)	9			(7,055		)	(375		)	1,742			(375		)
Deferred revenue	7,964			16,290			16,528			34,658			6,728			3,613			2,350			79,950			16,138			6,728			16,138
Accounts payable, accrued expenses and other liabilities	3,453			(21,117		)	6,831			(16,980		)	(7,877		)	28,528			20,038			(10,775		)	11,281			(7,877		)	11,281
Net cash provided by (used for) operating activities of discontinued operations	(38,841		)	(6,497		)	10,271			8,829			(13,870		)	(7,284		)	(1,047		)	95			(2,234		)	(13,870		)	(2,234		)
Total adjustments	(23,428		)	1,120			22,118			19,621			20,793			33,346			35,515			24,484			34,020			20,793			34,020
Net cash provided by (used for) operating activities	(11,023		)	17,360			42,106			44,092			41,363			52,922			66,336			60,949			76,282			41,363			76,282
Cash flows provided by (used for) investing activities:
Capital expenditures	(2,649		)	(5,509		)	(4,724		)	(2,801		)	(7,881		)	(7,583		)	(7,936		)	(16,157		)	(10,925		)	(7,881		)	(10,925		)
Purchase of marketable securities	—			—			—			—			—			—			—			(118,461		)	(334,990		)	—			(334,990		)
Sales and maturities of marketable securities	—			—			—			—			—			—			—			—			238,001			—			238,001
Payments for acquisitions and intangible assets, net of cash acquired	(25,931		)	(90,182		)	(1,813		)	(1,958		)	(42,477		)	(7,010		)	(2,265		)	(96,598		)	(23,655		)	(42,477		)	(23,655		)
Investment in unconsolidated affiliate	—			—			—			—			(50,137		)	—			—			—			(19,936		)	(50,137		)	(19,936		)
Sale of long-term investment	—			—			—			—			1,878			—			125			2,713			—			1,878			—
Net proceeds from sale of business	—			—			—			6,810			(432		)	50,181			(658		)	1,000			—			(432		)	—
Net cash provided by (used for) investing activities of discontinued operations	(5,194		)	(3,181		)	(1,439		)	(740		)	(752		)	(47		)	(607		)	447			(960		)	(752		)	(960		)
Net cash provided by (used for) investing activities	(33,774		)	(98,872		)	(7,976		)	1,311			(99,801		)	35,541			(11,341		)	(227,056		)	(152,465		)	(99,801		)	(152,465		)
Cash flows provided by financing activities:
Net borrowings (repayments) under line of credit and capital lease obligations	(174		)	(196		)	(339		)	(763		)	(507		)	(1,328		)	(302		)	323			(276		)	(507		)	(276		)
Proceeds from the issuance of common stock	55,663			10			—			—			—			—			—			—			—			—			—
Cash received from the exercise of employee stock options	2,714			8,051			978			34,068			3,653			10,733			23,323			57,317			59,594			3,653			59,594
Excess tax benefits from stock option exercises	—			—			—			—			—			—			—			—			17,051			—			17,051
Repurchase of common stock	—			—			—			—			—			(1,398		)	—			(7,906		)	(8,537		)	—			(8,537		)
Structured stock repurchase, net	—			—			—			—			—			—			—			—			(22,758		)	—			(22,758		)
Net cash provided by financing activities	58,203			7,865			639			33,305			3,146			8,007			23,021			49,734			45,074			3,146			45,074
Effects of exchange rates on cash	227			(37		)	239			2,191			(1,894		)	(1,577		)	(125		)	(739		)	547			(1,894		)	547
Net increase (decrease) in cash and cash equivalents	13,633			(73,684		)	35,008			80,899			(57,186		)	94,893			77,891			(117,112		)	(30,562		)	(57,186		)	(30,562		)
Cash and cash equivalents, beginning of period	142,255			155,888			82,204			117,212			198,111			140,925			235,818			313,709			196,597			198,111			196,597
Cash and cash equivalents, end of period	$	155,888		$	82,204		$	117,212		$	198,111		$	140,925		$	235,818		$	313,709		$	196,597		$	166,035		$	140,925		$	166,035
Free cash flow  (1):
Net cash provided by (used for) operating activities	$	(11,023	)	$	17,360		$	42,106		$	44,092		$	41,363		$	52,922		$	66,336		$	60,949		$	76,282		$	41,363		$	76,282
Less: Tax benefit on stock option exercises	(438		)	(1,167		)	(83		)	(5,637		)	(581		)	(2,673		)	(4,684		)	(14,243		)	—			(581		)	—
Less: Capital expenditures	(2,649		)	(5,509		)	(4,724		)	(2,801		)	(7,881		)	(7,583		)	(7,936		)	(16,157		)	(10,925		)	(7,881		)	(10,925		)
Free cash flow	$	(14,110	)	$	10,684		$	37,299		$	35,654		$	32,901		$	42,666		$	53,716		$	30,549		$	65,357		$	32,901		$	65,357

(1) - See notes to financial supplement for further explanation of non-GAAP measures.

Monster Worldwide, Inc.

Consolidated Condensed Balance Sheets

(unaudited, in thousands, except selected financial ratios)

	Trended Quarterly Data
	Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			Q4 2005			Q1 2006
ASSETS
Current assets:
Cash and cash equivalents	$	155,888		$	82,204		$	117,212		$	198,111		$	140,925		$	235,818		$	313,709		$	196,597		$	166,035
Marketable securities	—			—			—			—			—			—			—			123,747			221,019
Accounts receivable, net	236,677			262,994			289,574			309,041			302,441			305,088			308,082			382,606			384,985
Prepaid and other	54,562			53,005			49,877			50,171			46,733			53,001			52,456			59,711			62,187
Current assets of discontinued operations	135,432			140,230			159,828			146,188			140,042			13,417			14,409			10,398			—
Total current assets	582,559			538,433			616,491			703,511			630,141			607,324			688,656			773,059			834,226
Property and equipment, net	71,648			83,070			80,933			79,850			81,048			81,812			83,064			92,034			94,974
Goodwill	389,826			564,475			558,788			607,994			616,069			592,987			590,209			679,017			689,803
Intangibles, net	27,520			43,118			54,228			56,744			51,940			47,963			50,446			56,661			54,541
Other assets	17,674			13,305			13,299			17,170			14,769			26,674			26,480			29,939			30,544
Investment in unconsolidated affiliate	—			—			—			—			49,928			49,351			48,935			46,758			65,480
Long-term assets of discontinued operations	84,192			85,220			85,252			78,344			77,907			1,506			1,445			1,247			—
Total assets	$	1,173,419		$	1,327,621		$	1,408,991		$	1,543,613		$	1,521,802		$	1,407,617		$	1,489,235		$	1,678,715		$	1,769,568
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable, accrued expenses and other	$	267,961		$	286,684		$	290,382		$	290,705		$	285,119		$	307,772		$	322,929		$	322,561		$	333,598
Deferred revenue	162,856			180,196			196,724			231,382			242,100			245,713			248,063			328,902			345,040
Current portion of long-term debt	10,814			22,492			22,833			29,262			31,980			26,572			29,903			31,378			21,789
Current liabilities of discontinued operations	171,929			166,860			193,068			179,394			161,228			18,327			17,375			13,747			—
Total current liabilities	613,560			656,232			703,007			730,743			720,427			598,384			618,270			696,588			700,427
Long-term debt, less current portion	9,287			34,311			34,196			33,975			14,653			14,363			14,805			15,678			3,093
Other liabilities	13,757			15,228			17,041			23,083			30,051			35,985			37,423			46,637			47,464
Long-term liabilities of discontinued operations	521			399			315			298			388			171			155			137			—
Total liabilities	637,125			706,170			754,559			788,099			765,519			648,903			670,653			759,040			750,984
Common stock and class B common stock	117			120			120			122			122			122			124			127			129
Additional paid-in capital	1,029,961			1,099,571			1,104,395			1,146,708			1,153,681			1,167,900			1,196,932			1,267,741			1,358,758
Accumulated other comprehensive income	53,655			55,760			64,369			98,027			71,804			40,267			39,740			35,518			42,979
Unamortized stock based compensation	—			(2,801		)	(3,240		)	(2,603		)	(3,154		)	(2,981		)	(2,441		)	(4,403		)	(46,236		)
Retained earnings (deficit)	(547,439		)	(531,199		)	(511,212		)	(486,740		)	(466,170		)	(446,594		)	(415,773		)	(379,308		)	(337,046		)
Total stockholders’ equity	536,294			621,451			654,432			755,514			756,283			758,714			818,582			919,675			1,018,584
Total liabilities and stockholders’ equity	$	1,173,419		$	1,327,621		$	1,408,991		$	1,543,613		$	1,521,802		$	1,407,617		$	1,489,235		$	1,678,715		$	1,769,568
Selected Financial Ratios(2)
- Annualized return on equity	9.9		%	11.2		%	12.5		%	13.9		%	10.9		%	10.3		%	15.6		%	16.8		%	17.4		%
- Annualized return on capital employed (ROCE)	13.9		%	14.9		%	17.4		%	18.2		%	15.9		%	18.6		%	21.2		%	21.0		%	21.1		%
- Book value per share	$	4.63		$	5.24		$	5.51		$	6.27		$	6.26		$	6.24		$	6.61		$	7.33		$	7.95
- Cash and marketable securities per share	$	1.35		$	0.69		$	0.99		$	1.64		$	1.17		$	1.94		$	2.54		$	2.55		$	3.02

(2) - See notes to financial supplement for definitions and calculations of selected financial ratios.

Monster Worldwide, Inc.

Segment Information and Margin Analysis - Non-GAAP

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			Q4 2005			Q1 2006			3M 2005			3M 2006
Segment revenue:
Monster Careers - North America	$	92,951		$	96,985		$	103,494		$	112,070		$	123,556		$	126,152		$	134,094		$	137,798		$	159,998		$	123,556		$	159,998
Monster Careers - International	17,166			26,010			30,783			36,912			41,217			45,880			44,837			55,184			64,591			41,217			64,591
Monster Careers revenue	$	110,117		$	122,995		$	134,277		$	148,982		$	164,773		$	172,032		$	178,931		$	192,982		$	224,589		$	164,773		$	224,589
Internet Advertising & Fees revenue	12,045			18,909			23,402			23,182			24,761			26,059			27,903			30,830			32,447			24,761			32,447
Total Monster revenue	$	122,162		$	141,904		$	157,679		$	172,164		$	189,534		$	198,091		$	206,834		$	223,812		$	257,036		$	189,534		$	257,036
Advertising & Communications - North America	$	17,495		$	17,553		$	19,292		$	21,427		$	19,762		$	18,932		$	21,540		$	25,031		$	19,917		$	19,762		$	19,917
Advertising & Communications - International	18,330			18,670			18,047			18,350			19,228			17,742			16,640			14,223			14,794			19,228			14,794
Advertising & Communications revenue	$	35,825		$	36,223		$	37,339		$	39,777		$	38,990		$	36,674		$	38,180		$	39,254		$	34,711		$	38,990		$	34,711
Segment OIBDA(1):
Monster Careers - North America	$	22,370		$	28,038		$	32,884		$	42,670		$	42,511		$	46,070		$	51,986		$	51,673		$	59,218		$	42,511		$	59,218
Monster Careers - International	(1,141		)	2,284			2,586			4,849			925			307			357			4,139			5,026			925			5,026
Monster Careers OIBDA (1)	$	21,229		$	30,322		$	35,471		$	47,519		$	43,435		$	46,377		$	52,342		$	55,811		$	64,244		$	43,435		$	64,244
Internet Advertising & Fees OIBDA(1)	6,305			6,128			7,133			6,739			8,457			9,283			9,555			11,768			11,715			8,457			11,715
Total Monster OIBDA(1)	$	27,534		$	36,450		$	42,604		$	54,258		$	51,893		$	55,661		$	61,897		$	67,580		$	75,959		$	51,893		$	75,959
Advertising & Communications - North America	$	2,160		$	2,241		$	2,848		$	2,362		$	3,189		$	1,633		$	3,552		$	7,861		$	2,769		$	3,189		$	2,769
Advertising & Communications - International	659			1,064			427			(1,231		)	1,040			517			2,034			975			1,557			1,040			1,557
Advertising & Communications OIBDA (1)	$	2,819		$	3,305		$	3,275		$	1,131		$	4,229		$	2,150		$	5,586		$	8,836		$	4,326		$	4,229		$	4,326
Corporate expenses before D&A(1)	$	(6,751	)	$	(8,176	)	$	(8,858	)	$	(12,038	)	$	(8,980	)	$	(9,317	)	$	(10,470	)	$	(12,472	)	$	(10,045	)	$	(8,980	)	$	(10,045	)
Segment operating income (loss):(1)
Monster Careers - North America	$	18,679		$	24,439		$	29,413		$	39,527		$	38,656		$	42,170		$	48,233		$	47,863		$	55,314		$	38,656		$	55,314
Monster Careers - International	(2,021		)	864			(358		)	3,328			(1,565		)	(2,097		)	(2,060		)	891			1,166			(1,565		)	1,166
Monster Careers operating income	$	16,658		$	25,304		$	29,056		$	42,855		$	37,091		$	40,073		$	46,173		$	48,754		$	56,480		$	37,091		$	56,480
Internet Advertising & Fees operating income	6,047			5,226			5,583			5,239			7,356			8,175			8,412			10,469			9,627			7,356		��	9,627
Total Monster operating income	$	22,705		$	30,529		$	34,638		$	48,093		$	44,447		$	48,248		$	54,585		$	59,223		$	66,107		$	44,447		$	66,107
Advertising & Communications - North America	$	980		$	1,017		$	1,659		$	1,241		$	2,132		$	538		$	2,309		$	6,838		$	1,728		$	2,132		$	1,728
Advertising & Communications - International	216			617			(27		)	(1,805		)	699			193			1,720			664			1,307			699			1,307
Advertising & Communications operating income (loss)	$	1,195		$	1,634		$	1,632		$	(565	)	$	2,831		$	731		$	4,029		$	7,502		$	3,035		$	2,831		$	3,035
Corporate expenses	$	(7,526	)	$	(9,321	)	$	(9,848	)	$	(12,927	)	$	(10,223	)	$	(10,120	)	$	(11,304	)	$	(13,527	)	$	(11,664	)	$	(10,223	)	$	(11,664	)
Margin Analysis:
Monster Careers - North America OIBDA margin	24.1		%	28.9		%	31.8		%	38.1		%	34.4		%	36.5		%	38.8		%	37.5		%	37.0		%	34.4		%	37.0		%
Monster Careers - North America operating margin	20.1		%	25.2		%	28.4		%	35.3		%	31.3		%	33.4		%	36.0		%	34.7		%	34.6		%	31.3		%	34.6		%
Monster Careers - International OIBDA margin	-6.6		%	8.8		%	8.4		%	13.1		%	2.2		%	0.7		%	0.8		%	7.5		%	7.8		%	2.2		%	7.8		%
Monster Careers - International operating margin	-11.8		%	3.3		%	-1.2		%	9.0		%	-3.8		%	-4.6		%	-4.6		%	1.6		%	1.8		%	-3.8		%	1.8		%
Internet Advertising & Fees OIBDA margin	52.3		%	32.4		%	30.5		%	29.1		%	34.2		%	35.6		%	34.2		%	38.2		%	36.1		%	34.2		%	36.1		%
Internet Advertising & Fees operating margin	50.2		%	27.6		%	23.9		%	22.6		%	29.7		%	31.4		%	30.1		%	34.0		%	29.7		%	29.7		%	29.7		%
Monster OIBDA margin	22.5		%	25.7		%	27.0		%	31.5		%	27.4		%	28.1		%	29.9		%	30.2		%	29.6		%	27.4		%	29.6		%
Monster operating margin	18.6		%	21.5		%	22.0		%	27.9		%	23.5		%	24.4		%	26.4		%	26.5		%	25.7		%	23.5		%	25.7		%
Consolidated OIBDA margin	14.9		%	17.7		%	19.0		%	20.5		%	20.6		%	20.7		%	23.3		%	24.3		%	24.1		%	20.6		%	24.1		%
Consolidated operating margin	10.4		%	12.8		%	13.5		%	16.3		%	16.2		%	16.6		%	19.3		%	20.2		%	19.7		%	16.2		%	19.7		%

(1) - See notes to financial supplement for further explanation of non-GAAP measures.

Monster Worldwide, Inc.

Geographic Information and Employee Data - Non-GAAP

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			Q4 2005			Q1 2006			3M 2005			3M 2006
Consolidated revenue by geographic region:
North America	$	122,491		$	133,447		$	146,188		$	156,679		$	168,079		$	171,143		$	183,537		$	193,659		$	212,362		$	168,079		$	212,362
International	35,496			44,680			48,830			55,262			60,445			63,622			61,477			69,407			79,385			60,445			79,385
Consolidated revenue	$	157,987		$	178,127		$	195,018		$	211,941		$	228,524		$	234,765		$	245,014		$	263,066		$	291,747		$	228,524		$	291,747
Consolidated OIBDA by geographic region:
North America	$	30,835		$	36,407		$	42,865		$	51,771		$	54,157		$	56,987		$	65,092		$	71,302		$	73,702		$	54,157		$	73,702
International	(482		)	3,348			3,014			3,618			1,965			824			2,391			5,114			6,583			1,965			6,583
Corporate	(6,751		)	(8,176		)	(8,858		)	(12,038		)	(8,980		)	(9,317		)	(10,470		)	(12,472		)	(10,045		)	(8,980		)	(10,045		)
Consolidated OIBDA (1)	$	23,602		$	31,579		$	37,021		$	43,351		$	47,142		$	48,494		$	57,013		$	63,943		$	70,240		$	47,142		$	70,240
Consolidated operating income (loss) by geographic region:
North America	$	25,705		$	30,682		$	36,655		$	46,006		$	48,144		$	50,883		$	58,953		$	65,170		$	66,668		$	48,144		$	66,668
International	(1,805		)	1,481			(384		)	1,523			(866		)	(1,904		)	(340		)	1,555			2,473			(866		)	2,473
Corporate	(7,526		)	(9,321		)	(9,848		)	(12,927		)	(10,223		)	(10,120		)	(11,304		)	(13,527		)	(11,664		)	(10,223		)	(11,664		)
Consolidated operating income	$	16,374		$	22,842		$	26,422		$	34,602		$	37,055		$	38,859		$	47,309		$	53,198		$	57,478		$	37,055		$	57,478
Employee Data:
Global employees (ones)	3,189			3,749			3,903			4,015			4,243			4,335			4,431			4,635			4,842			4,243			4,842
Annualized revenue per average employee	$	198.6		$	205.4		$	203.9		$	214.1		$	221.4		$	218.9		$	223.6		$	232.1		$	246.3		$	221.4		$	246.3

(1) - - See notes to financial supplement for further explanation of non-GAAP measures.

Monster Worldwide, Inc.

Statements of Operations - Non GAAP

(unaudited)

	Trended Quarterly Data																		Year to Date Data
Summary P&L Information	Q1 2004		Q2 2004		Q3 2004		Q4 2004		Q1 2005		Q2 2005		Q3 2005		Q4 2005		Q1 2006		3M 2005		3M 2006
Monster	77.3	%	79.7	%	80.9	%	81.2	%	82.9	%	84.4	%	84.4	%	85.1	%	88.1	%	82.9	%	88.1	%
Advertising & Communications	22.7	%	20.3	%	19.1	%	18.8	%	17.1	%	15.6	%	15.6	%	14.9	%	11.9	%	17.1	%	11.9	%
Revenue	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%
Salary and related	43.4	%	44.4	%	45.6	%	46.5	%	42.3	%	43.4	%	43.2	%	41.3	%	38.1	%	42.3	%	38.1	%
Office and general	17.7	%	16.5	%	16.3	%	15.6	%	15.9	%	15.6	%	14.6	%	14.1	%	15.1	%	15.9	%	15.1	%
Marketing and promotion	23.9	%	21.4	%	19.1	%	17.5	%	21.2	%	20.3	%	18.9	%	20.4	%	22.7	%	21.2	%	22.7	%
OIBDA(1)	14.9	%	17.7	%	19.0	%	20.5	%	20.6	%	20.7	%	23.3	%	24.3	%	24.1	%	20.6	%	24.1	%
Depreciation expense	3.9	%	3.7	%	3.5	%	2.7	%	3.0	%	2.9	%	2.8	%	2.7	%	2.7	%	3.0	%	2.7	%
Amortization of stock based compensation	0.3	%	0.5	%	0.4	%	0.3	%	0.4	%	0.2	%	0.2	%	0.3	%	0.7	%	0.4	%	0.7	%
Amortization of intangibles	0.4	%	0.7	%	1.6	%	1.1	%	1.0	%	1.0	%	0.9	%	1.1	%	0.9	%	1.0	%	0.9	%
Operating expenses	89.6	%	87.2	%	86.5	%	83.7	%	83.8	%	83.4	%	80.7	%	79.8	%	80.3	%	83.8	%	80.3	%
Operating income	10.4	%	12.8	%	13.5	%	16.3	%	16.2	%	16.6	%	19.3	%	20.2	%	19.7	%	16.2	%	19.7	%
Interest and other, net	-0.1	%	-0.3	%	-0.1	%	0.0	%	0.0	%	0.5	%	0.4	%	1.7	%	1.1	%	0.0	%	1.1	%
Income from cont. operations, pre-tax	10.2	%	12.5	%	13.4	%	16.3	%	16.2	%	17.0	%	19.7	%	21.9	%	20.8	%	16.2	%	20.8	%
Income taxes	3.4	%	4.2	%	4.4	%	5.4	%	5.7	%	5.9	%	6.9	%	7.7	%	7.6	%	5.7	%	7.6	%
Losses in equity interests	0.0	%	0.0	%	0.0	%	0.0	%	-0.1	%	-0.2	%	-0.3	%	-0.8	%	-0.4	%	-0.1	%	-0.4	%
Income from continuing operations	6.9	%	8.4	%	9.0	%	11.0	%	10.4	%	10.9	%	12.5	%	13.4	%	12.8	%	10.4	%	12.8	%
Income (loss) from disc. operations, net of tax	1.0	%	0.7	%	1.2	%	0.6	%	-1.4	%	-2.6	%	0.1	%	0.4	%	1.7	%	-1.4	%	1.7	%
Net income	7.9	%	9.1	%	10.2	%	11.5	%	9.0	%	8.3	%	12.6	%	13.9	%	14.5	%	9.0	%	14.5	%

(1) - - See notes to financial supplement for further explanation of non-GAAP measures.