Monster Worldwide 8-K Monster Worldwide Reports Second Quarter and Six Months 2007 Results

Exhibit 99.2

FINANCIAL SUPPLEMENT

JUNE 30, 2007

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

Stock Option Investigation

On June 12, 2006, we announced that a committee of independent directors of the Board of Directors (the “Special Committee”) assisted by independent legal counsel and outside accounting experts were conducting an independent investigation to review our historical stock option grant practices.  On December 13, 2006, we restated our historical financial statements to record additional non-cash stock based compensation charges and the related income tax effects based on the findings of the Special Committee.  We recorded these non-cash compensation charges as a component of “Corporate expenses” and did not allocate these non-cash costs to our reportable segments.  No such amounts were recorded beyond the 2005 periods, as we accelerated the vesting of all unvested outstanding stock options as of December 31, 2005 to mitigate compensation expense we would have had to record upon the effectiveness of SFAS 123R .  The restatement did not affect our statements of operations or segment results for the 2006 or 2007 periods.

Professional Fees

In the second quarter of 2007 we recorded $5.3 million of professional fees as a direct result of the ongoing stock option investigation. In addition, approximately $0.6 million of professional fees related to the stock option investigation which are included in the second quarter of 2006.  These costs were recorded as a component of “office and general” expenses and primarily relate to legal costs and other professional fees. In addition, we have incurred costs related to litigation, the informal investigation by the SEC and the investigation by the United States Attorney for the Southern District of New York.

We expect to continue to incur significant professional fees related to the ongoing stock option investigation.  While we cannot quantify or estimate the timing of these costs throughout 2007 and into the future, they primarily relate to legal fees paid on behalf of former employees and former members of senior management, fees paid in defense of shareholder litigation and potential fines, damages or settlements.

Severance

Included in our operating results for the three month period ended June 30, 2007, is approximately $15.8 million of severance charges related to executive officers who departed the Company in the second quarter of 2007.  Of the $15.8 million, approximately
$12.8 million is non-cash and relates to the acceleration of equity awards.  The severance is recorded as component of salaries and related and the acceleration of equity awards is recorded as a component of amortization of restricted stock and RSU’s in our Financial Supplement.

Certain reclassifications of prior year amounts have been made for consistent presentation.

2

(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.  The presentation of information in this financial supplement is not intended to be used in place of the financial information prepared and presented in accordance with GAAP, nor is it intended to be considered in isolation. 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.

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

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	Q2 2005			Q3 2005			Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			6M 2006			6M 2007
Monster Careers	$	172,032		$	178,931		$	192,982		$	224,589		$	237,190		$	244,292		$	258,260		$	290,223		$	291,326		$	461,779		$	581,549
Internet Advertising & Fees	26,059			27,903			30,830			32,447			37,979			41,563			40,356			38,805			39,823			70,426			78,628
Revenue	198,091			206,834			223,812			257,036			275,169			285,855			298,616			329,028			331,149			532,205			660,177
Salary and related	77,510			81,820			85,819			89,524			95,439			103,895			112,172			117,985			129,037			184,963			247,022
Office and general	29,135			28,831			31,405			36,973			32,672			42,025			50,007			60,436			53,033			69,645			113,469
Marketing and promotion	47,062			46,074			53,633			65,799			73,212			68,077			66,418			78,069			78,045			139,011			156,114
OIBDA(1)	44,384			50,109			52,955			64,740			73,846			71,858			70,019			72,538			71,034			138,586			143,572
Depreciation expense	5,820			5,967			6,292			7,097			8,586			7,323			7,895			8,285			9,827			15,683			18,112
Amortization of restricted stock and RSU Plan	534			540			693			2,029			3,423			2,943			2,424			4,176			17,069			5,452			21,245
Non-cash stock option expense	2,138			6,601			425			—			—			—			—			186			47			—			233
Amortization of intangibles	2,247			2,179			2,832			2,675			2,569			1,765			1,870			1,696			1,716			5,244			3,412
Operating expenses	164,446			172,012			181,099			204,097			215,901			226,028			240,786			270,833			288,774			419,998			559,607
Operating income	33,645			34,822			42,713			52,939			59,268			59,827			57,830			58,195			42,375			112,207			100,570
Interest and other, net(2)	733			684			3,804			3,130			3,940			5,012			6,398			5,304			6,912			7,070			12,216
Income from cont. operations, pre-tax	34,378			35,506			46,517			56,069			63,208			64,839			64,228			63,499			49,287			119,277			112,786
Income taxes	12,146			13,015			16,028			20,411			22,077			22,692			22,481			22,352			17,406			42,488			39,758
Losses in equity interests, net	(367		)	(641		)	(2,180		)	(1,241		)	(2,284		)	(2,054		)	(1,517		)	(1,420		)	(2,966		)	(3,525		)	(4,386		)
Income from continuing operations	21,865			21,850			28,309			34,417			38,847			40,093			40,230			39,727			28,915			73,264			68,642
Income (loss) from disc. operations, net of tax(3)	(3,848		)	4,216			7,840			7,845			770			(123,910		)	(1,155		)	(245		)	(299		)	8,615			(544		)
Net income (loss)	$	18,017		$	26,066		$	36,149		$	42,262		$	39,617		$	(83,817	)	$	39,075		$	39,482		$	28,616		$	81,879		$	68,098
Basic earnings (loss) per share:
Income from continuing operations	$	0.18		$	0.18		$	0.23		$	0.27		$	0.30		$	0.31		$	0.31		$	0.31		$	0.22		$	0.57		$	0.53
Net income (loss)	$	0.15		$	0.21		$	0.29		$	0.33		$	0.31		$	(0.65	)	$	0.30		$	0.30		$	0.22		$	0.64		$	0.52
Diluted earnings (loss) per share:
Income from continuing operations	$	0.18		$	0.18		$	0.22		$	0.26		$	0.29		$	0.31		$	0.31		$	0.30		$	0.22		$	0.56		$	0.51
Net income (loss)	$	0.15		$	0.21		$	0.28		$	0.32		$	0.30		$	(0.64	)	$	0.30		$	0.30		$	0.21		$	0.62		$	0.51
Weighted avg. shares outstanding:
Basic shares	121,049			122,128			124,348			126,753			128,551			128,484			128,489			129,653			130,542			127,662			130,268
Diluted shares	123,181			124,757			127,418			130,619			132,009			130,827			131,209			132,464			133,121			131,390			133,324

(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 and a $1.3 million gain related to an early repayment of a note associated with a disposed company in the fourth quarters of 2005 and 2006, respectively.

(3)—Loss from discontinued operations, net of tax in the third quarter of 2006 includes the write-off of $133.0 million of goodwill related to our former TMP Worldwide Advertising & Communications business in North America.

4

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	Q2 2005			Q3 2005			Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007
Monster Careers	$	620,064		$	664,718		$	708,718		$	768,534		$	833,692		$	899,053		$	964,331		$	1,029,965		$	1,084,101
Internet Advertising & Fees	97,404			101,905			109,553			117,239			129,159			142,819			152,345			158,703			160,547
Revenue	717,468			766,623			818,271			885,773			962,851			1,041,872			1,116,676			1,188,668			1,244,648
Salary and related	284,345			300,935			316,431			334,673			352,602			374,677			401,030			429,491			463,089
Office and general	108,958			113,062			118,444			126,344			129,881			143,075			161,677			185,140			205,501
Marketing and promotion	168,640			177,682			194,721			212,568			238,718			260,721			273,506			285,776			290,609
OIBDA(1)	155,525			174,944			188,675			212,188			241,650			263,399			280,463			288,261			285,449
Depreciation expense	22,264			22,410			23,838			25,176			27,942			29,298			30,901			32,089			33,330
Amortization of restricted stock and RSU Plan	2,878			2,681			2,735			3,796			6,685			9,088			10,819			12,966			26,612
Non-cash stock option expense	10,249			14,165			11,885			9,164			7,026			425			—			186			233
Amortization of intangibles	9,917			9,054			9,585			9,933			10,255			9,841			8,879			7,900			7,047
Operating expenses	607,251			639,989			677,639			721,654			773,109			827,125			886,812			953,548			1,026,421
Operating income	110,217			126,634			140,632			164,119			189,742			214,747			229,864			235,120			218,227
Interest and other, net	(620		)	572			4,830			8,351			11,558			15,886			18,480			20,654			23,626
Income from cont. operations, pre-tax	109,597			127,206			145,462			172,470			201,300			230,633			248,344			255,774			241,853
Income taxes	40,154			47,346			51,641			61,600			71,531			81,208			87,661			89,602			84,931
Losses in equity interests, net	(576		)	(1,217		)	(3,397		)	(4,429		)	(6,346		)	(7,759		)	(7,096		)	(7,275		)	(7,957		)
Income from continuing operations	68,867			78,643			90,424			106,441			123,423			141,666			153,587			158,897			148,965
Income (loss) from disc. operations, net of tax	3,428			2,642			7,770			16,053			20,671			(107,455		)	(116,450		)	(124,540		)	(125,609		)
Net income	$	72,295		$	81,285		$	98,194		$	122,494		$	144,094		$	34,211		$	37,137		$	34,357		$	23,356
Basic earnings per share:
Income from continuing operations	$	0.57		$	0.65		$	0.74		$	0.86		$	0.98		$	1.12		$	1.20		$	1.23		$	1.15
Net income	$	0.60		$	0.67		$	0.80		$	0.99		$	1.15		$	0.27		$	0.29		$	0.27		$	0.18
Diluted earnings per share:
Income from continuing operations	$	0.56		$	0.64		$	0.72		$	0.84		$	0.96		$	1.09		$	1.17		$	1.21		$	1.13
Net income	$	0.59		$	0.66		$	0.79		$	0.97		$	1.12		$	0.26		$	0.28		$	0.26		$	0.18
Weighted avg. shares outstanding:
Basic shares	119,915			120,801			122,055			123,570			125,445			127,034			128,077			128,794			129,292
Diluted shares	122,366			123,467			125,038			126,494			128,701			130,218			131,247			131,627			131,905

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

5

Monster Worldwide, Inc.

Statements of Cash Flows—Non GAAP

(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																											Year to Date Data
	Q2 2005			Q3 2005			Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			6M 2006			6M 2007
Cash flows provided by operating activities:
Net income (loss)	$	18,017		$	26,066		$	36,149		$	42,262		$	39,617		$	(83,817	)	$	39,075		$	39,482		$	28,616		$	81,879		$	68,098
Adjustments to reconcile net income to cash provided by operating activities:
(Income) loss from discontinued operations, net of tax	3,848			(4,216		)	(7,840		)	(7,845		)	(770		)	123,910			1,155			245			299			(8,615		)	544
Depreciation and amortization	8,067			8,146			9,124			9,772			11,155			9,088			9,765			9,981			11,543			20,927			21,524
Provision for doubtful accounts	1,750			2,781			1,807			2,824			1,840			1,841			2,550			2,483			2,630			4,664			5,113
Tax benefit on stock based compensation(2)	1,100			(428		)	12,180			—			—			—			—			—			—			—			—
Non cash compensation	2,405			7,086			640			2,029			3,423			2,943			2,424			4,362			17,116			5,452			21,478
Common stock issued for matching contribution to 401(k) plan and other	1,264			835			973			996			858			—			—			—			—			1,854			—
Deferred income taxes	1,973			4,543			9,762			6,736			2,593			(815		)	2,267			2,100			(7,605		)	9,329			(5,505		)
Gain on disposal of assets	—			—			—			—			—			—			—			—			(572		)	—			(572		)
Loss in equity interests and other	359			366			2,641			1,235			2,284			2,056			1,522			1,420			2,966			3,519			4,386
Changes in assets and liabilities, net of business combinations:
Accounts receivable	(4,675		)	(14,099		)	(75,510		)	(3,062		)	(21,388		)	(24,072		)	(122,790		)	25,170			(4,804		)	(24,450		)	20,366
Prepaid and other	(11,997		)	1,800			(8,617		)	(1,492		)	(8,248		)	(14,542		)	2,465			(2		)	(4,202		)	(9,740		)	(4,204		)
Deferred revenue	3,449			2,195			79,779			15,900			5,544			(2,328		)	97,440			5,691			2,360			21,444			8,051
Accounts payable, accrued expenses and other liabilities	20,339			24,301			(6,443		)	8,377			24,478			48,418			12,739			(8,950		)	7,163			32,855			(1,787		)
Net cash provided by (used for) operating activities of discontinued operations	7,023			6,960			6,304			4,326			1,342			16,168			(4,053		)	(2,983		)	(2,349		)	5,668			(5,332		)
Total adjustments	34,905			40,270			24,800			39,796			23,111			162,667			5,484			39,517			24,545			62,907			64,062
Net cash provided by operating activities	52,922			66,336			60,949			82,058			62,728			78,850			44,559			78,999			53,161			144,786			132,160
Cash flows provided by (used for) investing activities:
Capital expenditures	(6,240		)	(7,236		)	(14,983		)	(9,416		)	(16,127		)	(12,825		)	(17,238		)	(21,612		)	(15,602		)	(25,543		)	(37,214		)
Purchase of marketable securities	—			—			(118,461		)	(334,990		)	(608,773		)	(404,703		)	(373,959		)	(365,031		)	(317,555		)	(943,763		)	(682,586		)
Sale and maturities of marketable securities	—			—			—			238,001			406,537			321,390			342,351			311,662			277,903			644,538			589,565
Payments for acquisitions and intangible assets, net of cash acquired	(1,140		)	(884		)	(96,598		)	(1,450		)	(16,832		)	(631		)	(688		)	(1,664		)	(142		)	(18,282		)	(1,806		)
Investment in unconsolidated affiliate	—			—			—			(19,936		)	—			—			—			—			—			(19,936		)	—
Sale of long-term investment	—			125			2,713			—			—			—			—			—			—			—			—
Net proceeds from sale of business	50,181			(658		)	1,000			—			32,950			36,205			—			—			—			32,950			—
Cash funded to equity investee	—			—			—			—			(4,800		)	(2,400		)	(2,800		)	(2,500		)	(1,600		)	(4,800		)	(4,100		)
Net cash used for investing activities of discontinued operations	(1,572		)	(1,307		)	(727		)	(2,469		)	—			(455		)	—			—			—			(2,469		)	—
Net cash provided by (used for) investing activities	41,229			(9,960		)	(227,056		)	(130,260		)	(207,045		)	(63,419		)	(52,334		)	(79,145		)	(56,996		)	(337,305		)	(136,141		)
Cash flows provided by financing activities:
Net borrowings (payments) under line of credit and capital lease obligations	(1,328		)	(302		)	323			(276		)	(87		)	(130		)	322			—			—			(363		)	—
Payments on acquisition debt	(5,688		)	(1,381		)	—			(22,205		)	(7,480		)	—			440			(16,310		)	(5,552		)	(29,685		)	(21,862		)
Proceeds from the exercise of employee stock options	10,733			23,323			57,317			59,594			31,571			60			1,038			43,395			10,006			91,165			53,401
Excess tax benefits from stock option exercises(2)	—			—			—			11,275			6,049			16			632			6,486			5,857			17,324			12,343
Repurchase of common stock	(1,398		)	—			(7,906		)	(8,537		)	(5,879		)	—			(318		)	(3,326		)	(6,716		)	(14,416		)	(10,042		)
Structured stock repurchase, net	—			—			—			(22,758		)	—			—			—			—			—			(22,758		)	—
Net cash provided by (used for) financing activities	2,319			21,640			49,734			17,093			24,174			(54		)	2,114			30,245			3,595			41,267			33,840
Effects of exchange rates on cash	(1,577		)	(125		)	(739		)	547			1,167			352			1,553			963			1,037			1,714			2,000
													—
Net increase (decrease) in cash and cash equivalents	94,893			77,891			(117,112		)	(30,562		)	(118,976		)	15,729			(4,108		)	31,062			797			(149,538		)	31,859
Cash and cash equivalents, beginning of period	140,925			235,818			313,709			196,597			166,035			47,059			62,788			58,680			89,742			196,597			58,680
Cash and cash equivalents, end of period	$	235,818		$	313,709		$	196,597		$	166,035		$	47,059		$	62,788		$	58,680		$	89,742		$	90,539		$	47,059		$	90,539
Free cash flow(1):
Net cash provided by operating activities	$	52,922		$	66,336		$	60,949		$	82,058		$	62,728		$	78,850		$	44,559		$	78,999		$	53,161		$	144,786		$	132,160
Less: Tax benefit on stock option exercises	(1,100		)	428			(12,180		)	—			—			—			—			—			—			—			—
Less: Capital expenditures	(6,240		)	(7,236		)	(14,983		)	(9,416		)	(16,127		)	(12,825		)	(17,238		)	(21,612		)	(15,602		)	(25,543		)	(37,214		)
Free cash flow	$	45,582		$	59,528		$	33,786		$	72,642		$	46,601		$	66,025		$	27,321		$	57,387		$	37,559		$	119,243		$	94,946

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

(2)—The Company adopted SFAS 123R on January 1, 2006 using the modified prospective method.  The Company did not restate 2005 periods as a result of the adoption.

6

Monster Worldwide, Inc.

Consolidated Condensed Balance Sheets

(unaudited, in thousands, except selected financial ratios)

	Trended Quarterly Data
ASSETS
	Q2 2005			Q3 2005			Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007
Current asstes:
Cash and cash equivalents	$	235,818		$	313,709		$	196,597		$	166,035		$	47,059		$	62,788		$	58,680		$	89,742		$	90,539
Available-for-sale securities	—			—			123,747			221,019			422,972			506,285			537,893			591,262			630,914
Accounts receivable, net	172,785			184,101			258,848			259,086			278,870			324,507			444,747			417,329			419,033
Prepaid and other	48,227			45,852			54,651			58,242			63,565			77,937			82,488			89,650			100,233
Current assets of discontinued operations	150,494			144,994			139,216			129,844			90,864			—			—			—			—
Total current assets	607,324			688,656			773,059			834,226			903,330			971,517			1,123,808			1,187,983			1,240,719
Property and equipment, net	70,736			72,279			80,977			83,302			89,243			94,150			102,402			115,729			122,077
Goodwill	433,602			429,835			521,717			531,497			567,677			570,272			589,041			590,553			595,850
Intangibles, net	47,824			50,312			55,602			53,509			54,569			53,067			51,695			50,262			48,781
Investment in unconsolidated affiliates	49,351			48,935			46,758			65,480			63,196			61,142			59,625			57,748			54,782
Other assets	26,437			26,280			29,755			30,363			46,018			49,156			43,232			55,540			48,360
Long-term assets of discontinued operations	172,343			172,938			170,847			171,191			139,266			—			—			—			—
Total assets	$	1,407,617		$	1,489,235		$	1,678,715		$	1,769,568		$	1,863,299		$	1,799,304		$	1,969,803		$	2,057,815		$	2,110,569
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable, accrued expenses and other	$	219,459		$	244,952		$	249,464		$	255,812		$	288,031		$	350,250		$	358,850		$	279,032		$	278,553
Deferred revenue	244,568			246,763			327,429			343,329			349,034			346,706			444,145			449,836			452,196
Current portion of long-term debt	26,572			29,903			31,378			21,789			18,635			18,507			23,249			7,074			1,660
Current liabilities of discontinued operations	117,143			106,010			97,674			88,855			46,028			—			—			—			—
Total current liabilities	607,742			627,628			705,945			709,785			701,728			715,463			826,244			735,942			732,409
Long-term debt, less current portion	14,363			14,805			15,678			3,093			2,185			2,152			415			395			312
Long-term income taxes payable	—			—			—			—			—			—			—			84,480			89,910
Other liabilities	4,043			8,934			23,615			30,481			34,812			34,454			33,459			39,496			30,169
Long-term liabilities of discontinued operations	171			155			137			—			—			—			—			—			—
Total liabilities	626,319			651,522			745,375			743,359			738,725			752,069			860,118			860,313			852,800
Common stock and class B common stock	122			124			127			129			131			131			131			131			131
Additional paid-in capital	1,454,362			1,485,236			1,548,936			1,592,077			1,629,378			1,632,246			1,636,023			1,687,407			1,713,670
Accumulated other comprehensive income	40,267			39,740			35,515			42,979			64,424			68,034			87,632			87,708			93,096
Retained earnings (deficit)	(713,453		)	(687,387		)	(651,238		)	(608,976		)	(569,359		)	(653,176		)	(614,101		)	(577,744		)	(549,128		)
Total stockholders’ equity	781,298			837,713			933,340			1,026,209			1,124,574			1,047,235			1,109,685			1,197,502			1,257,769
Total liabilities and stockholders’ equity	$	1,407,617		$	1,489,235		$	1,678,715		$	1,769,568		$	1,863,299		$	1,799,304		$	1,969,803		$	2,057,815		$	2,110,569
Selected Financial Ratios(2)
—Annualized return on equity	9.2		%	12.9		%	16.3		%	17.3		%	14.7		%	-30.9		%	14.5		%	13.7		%	9.3		%
—Book value per share	$	6.43		$	6.77		$	7.44		$	8.01		$	8.75		$	8.15		$	8.63		$	9.19		$	9.60
—Cash and marketable securities per share	$	1.94		$	2.54		$	2.55		$	3.02		$	3.66		$	4.43		$	4.64		$	5.23		$	5.51

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

7

Monster Worldwide, Inc.

Segment Information and Margin Analysis—Non-GAAP

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q2 2005			Q3 2005			Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			6M 2006			6M 2007
Segment revenue:
Monster Careers—North America	$	126,152		$	134,094		$	137,798		$	159,998		$	162,816		$	166,910		$	168,327		$	184,017		$	174,481		$	322,814		$	358,498
Monster Careers—International	45,880			44,837			55,184			64,591			74,374			77,382			89,933			106,206			116,845			138,965			223,051
Monster Careers revenue	$	172,032		$	178,931		$	192,982		$	224,589		$	237,190		$	244,292		$	258,260		$	290,223		$	291,326		$	461,779		$	581,549
Internet Advertising & Fees revenue	26,059			27,903			30,830			32,447			37,979			41,563			40,356			38,805			39,823			70,426			78,628
Consolidated revenue	$	198,091		$	206,834		$	223,812		$	257,036		$	275,169		$	285,855		$	298,616		$	329,028		$	331,149		$	532,205		$	660,177
Segment OIBDA(1):
Monster Careers—North America	$	45,309		$	50,984		$	49,974		$	58,652		$	61,337		$	62,114		$	64,984		$	71,150		$	60,845		$	119,989		$	131,995
Monster Careers—International	(777		)	92			3,580			4,724			7,064			8,248			13,001			12,594			17,362			11,788			29,956
Monster Careers OIBDA(1)	$	44,532		$	51,076		$	53,554		$	63,376		$	68,401		$	70,362		$	77,985		$	83,744		$	78,207		$	131,777		$	161,951
Internet Advertising & Fees OIBDA(1)	9,187			9,557			11,915			11,608			14,235			13,504			12,849			6,439			7,750			25,843			14,189
Total Monster OIBDA(1)	$	53,719		$	60,633		$	65,469		$	74,984		$	82,636		$	83,866		$	90,834		$	90,183		$	85,957		$	157,620		$	176,140
Corporate expenses before D&A(1)	$	(9,335	)	$	(10,524	)	$	(12,514	)	$	(10,244	)	$	(8,790	)	$	(12,008	)	$	(20,815	)	$	(17,645	)	$	(14,923	)	$	(19,034	)	$	(32,568	)
Segment operating income (loss)(1):
Monster Careers—North America	$	41,100		$	46,735		$	45,769		$	54,559		$	55,597		$	57,193		$	59,853		$	65,878		$	54,579		$	110,156		$	120,457
Monster Careers—International	(3,217		)	(2,367		)	285			765			2,003			4,997			9,658			7,961			12,055			2,768			20,016
Monster Careers operating income	$	37,883		$	44,368		$	46,054		$	55,324		$	57,600		$	62,190		$	69,511		$	73,839		$	66,634		$	112,924		$	140,473
Internet Advertising & Fees operating income	8,046			8,407			10,656			9,486			12,563			11,843			11,170			4,304			5,211			22,049			9,515
																��
Total Monster operating income	$	45,929		$	52,775		$	56,710		$	64,810		$	70,163		$	74,033		$	80,681		$	78,143		$	71,845		$	134,973		$	149,988
Corporate expenses	$	(12,284	)	$	(17,953	)	$	(13,997	)	$	(11,871	)	$	(10,895	)	$	(14,206	)	$	(22,851	)	$	(19,948	)	$	(29,470	)	$	(22,766	)	$	(49,418	)
Margin Analysis:
Monster Careers—North America OIBDA margin	35.9		%	38.0		%	36.3		%	36.7		%	37.7		%	37.2		%	38.6		%	38.7		%	34.9		%	37.2		%	36.8		%
Monster Careers—North America operating margin	32.6		%	34.9		%	33.2		%	34.1		%	34.1		%	34.3		%	35.6		%	35.8		%	31.3		%	34.1		%	33.6		%
Monster Careers—International OIBDA margin	–1.7		%	0.2		%	6.5		%	7.3		%	9.5		%	10.7		%	14.5		%	11.9		%	14.9		%	8.5		%	13.4		%
Monster Careers—International operating margin	–7.0		%	–5.3		%	0.5		%	1.2		%	2.7		%	6.5		%	10.7		%	7.5		%	10.3		%	2.0		%	9.0		%
Monster Careers OIBDA margin	25.9		%	28.5		%	27.8		%	28.2		%	28.8		%	28.8		%	30.2		%	28.9		%	26.8		%	28.5		%	27.8		%
Monster Careers operating margin	22.0		%	24.8		%	23.9		%	24.6		%	24.3		%	25.5		%	26.9		%	25.4		%	22.9		%	24.5		%	24.2		%
Internet Advertising & Fees OIBDA margin	35.3		%	34.3		%	38.6		%	35.8		%	37.5		%	32.5		%	31.8		%	16.6		%	19.5		%	36.7		%	18.0		%
Internet Advertising & Fees operating margin	30.9		%	30.1		%	34.6		%	29.2		%	33.1		%	28.5		%	27.7		%	11.1		%	13.1		%	31.3		%	12.1		%
Consolidated OIBDA margin	22.4		%	24.2		%	23.7		%	25.2		%	26.8		%	25.1		%	23.4		%	22.0		%	21.5		%	26.0		%	21.7		%
Consolidated operating margin	17.0		%	16.8		%	19.1		%	20.6		%	21.5		%	20.9		%	19.4		%	17.7		%	12.8		%	21.1		%	15.2		%

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

8

Monster Worldwide, Inc.

Geographic Information and Employee Data—Non-GAAP

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q2 2005			Q3 2005			Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			6M 2006			6M 2007
Consolidated revenue by geographic region:
North America	$	152,211		$	161,997		$	168,628		$	192,445		$	200,795		$	208,473		$	208,683		$	222,822		$	214,304		$	393,240		$	437,126
International	45,880			44,837			55,184			64,591			74,374			77,382			89,933			106,206			116,845			138,965			223,051
Consolidated revenue	$	198,091		$	206,834		$	223,812		$	257,036		$	275,169		$	285,855		$	298,616		$	329,028		$	331,149		$	532,205		$	660,177
Consolidated OIBDA by geographic region:
North America	$	54,496		$	60,541		$	61,889		$	70,260		$	75,572		$	75,618		$	77,833		$	77,589		$	68,595		$	145,832		$	146,184
International	(777		)	92			3,580			4,724			7,064			8,248			13,001			12,594			17,362			11,788			29,956
Corporate	(9,335		)	(10,524		)	(12,514		)	(10,244		)	(8,790		)	(12,008		)	(20,815		)	(17,645		)	(14,923		)	(19,034		)	(32,568		)
Consolidated OIBDA(1)	$	44,384		$	50,109		$	52,955		$	64,740		$	73,846		$	71,858		$	70,019		$	72,538		$	71,034		$	138,586		$	143,572
Consolidated operating income (loss) by geographic region:
North America	$	49,146		$	55,142		$	56,425		$	64,045		$	68,160		$	69,036		$	71,023		$	70,182		$	59,790		$	132,205		$	129,972
International	(3,217		)	(2,367		)	285			765			2,003			4,997			9,658			7,961			12,055			2,768			20,016
Corporate	(12,284		)	(17,953		)	(13,997		)	(11,871		)	(10,895		)	(14,206		)	(22,851		)	(19,948		)	(29,470		)	(22,766		)	(49,418		)
Consolidated operating income	$	33,645		$	34,822		$	42,713		$	52,939		$	59,268		$	59,827		$	57,830		$	58,195		$	42,375		$	112,207		$	100,570
Employee Data:
Global employees (ones)	3,216			3,347			3,537			3,785			4,214			4,632			4,854			5,321			5,476			4,214			5,476
Annualized revenue per average employee	$	253.2		$	252.1		$	260.1		$	280.8		$	275.2		$	258.5		$	251.8		$	258.7		$	245.4		$	275.2		$	245.4

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

9

Monster Worldwide, Inc.

Statements of Operations—Non GAAP

(unaudited)

	Trended Quarterly Data																		Year to Date Data
Summary P&L Information	Q2 2005		Q3 2005		Q4 2005		Q1 2006		Q2 2006		Q3 2006		Q4 2006		Q1 2007		Q2 2007		6M 2006		6M 2007
Monster Careers	86.8	%	86.5	%	86.2	%	87.4	%	86.2	%	85.5	%	86.5	%	88.2	%	88.0	%	86.8	%	88.1	%
Internet Advertising & Fees	13.2	%	13.5	%	13.8	%	12.6	%	13.8	%	14.5	%	13.5	%	11.8	%	12.0	%	13.2	%	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	39.1	%	39.6	%	38.3	%	34.8	%	34.7	%	36.3	%	37.6	%	35.9	%	39.0	%	34.8	%	37.4	%
Office and general	14.7	%	13.9	%	14.0	%	14.4	%	11.9	%	14.7	%	16.7	%	18.4	%	16.0	%	13.1	%	17.2	%
Marketing and promotion	23.8	%	22.3	%	24.0	%	25.6	%	26.6	%	23.8	%	22.2	%	23.7	%	23.6	%	26.1	%	23.6	%
OIBDA(1)	22.4	%	24.2	%	23.7	%	25.2	%	26.8	%	25.1	%	23.4	%	22.0	%	21.5	%	26.0	%	21.7	%
Depreciation expense	2.9	%	2.9	%	2.8	%	2.8	%	3.1	%	2.6	%	2.6	%	2.5	%	3.0	%	2.9	%	2.7	%
Amortization of restricted stock and RSU Plan	0.3	%	0.3	%	0.3	%	0.8	%	1.2	%	1.0	%	0.8	%	1.3	%	5.2	%	1.0	%	3.2	%
Non-cash stock option expense	1.1	%	3.2	%	0.2	%	0.0	%	0.0	%	0.0	%	0.0	%	0.1	%	0.0	%	0.0	%	0.0	%
Amortization of intangibles	1.1	%	1.1	%	1.3	%	1.0	%	0.9	%	0.6	%	0.6	%	0.5	%	0.5	%	1.0	%	0.5	%
Operating expenses	83.0	%	83.2	%	80.9	%	79.4	%	78.5	%	79.1	%	80.6	%	82.3	%	87.2	%	78.9	%	84.8	%
Operating income	17.0	%	16.8	%	19.1	%	20.6	%	21.5	%	20.9	%	19.4	%	17.7	%	12.8	%	21.1	%	15.2	%
Interest and other, net	0.4	%	0.3	%	1.7	%	1.2	%	1.4	%	1.8	%	2.1	%	1.6	%	2.1	%	1.3	%	1.9	%
Income from cont. operations, pre-tax	17.4	%	17.2	%	20.8	%	21.8	%	23.0	%	22.7	%	21.5	%	19.3	%	14.9	%	22.4	%	17.1	%
Income taxes	6.1	%	6.3	%	7.2	%	7.9	%	8.0	%	7.9	%	7.5	%	6.8	%	5.3	%	8.0	%	6.0	%
Losses in equity interests, net	–0.2	%	–0.3	%	–1.0	%	–0.5	%	–0.8	%	–0.7	%	–0.5	%	–0.4	%	–0.9	%	–0.7	%	–0.7	%
Income from continuing operations	11.0	%	10.6	%	12.6	%	13.4	%	14.1	%	14.0	%	13.5	%	12.1	%	8.7	%	13.8	%	10.4	%
Income (loss) from disc. operations, net of tax	–1.9	%	2.0	%	3.5	%	3.1	%	0.3	%	–43.3	%	–0.4	%	–0.1	%	–0.1	%	1.6	%	–0.1	%
Net income	9.1	%	12.6	%	16.2	%	16.4	%	14.4	%	-29.3	%	13.1	%	12.0	%	8.6	%	15.4	%	10.3	%

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

10