Monster Worldwide 8-K Monster Worldwide Reports Fourth Quarter and Full Year 2007 Results

Exhibit 99.2

FINANCIAL SUPPLEMENT

DECEMBER 31, 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

For the three months and year ended December 31, 2007, we recorded $1.4 million and $19.1 million, respectively, of professional fees as a direct result of the ongoing stock option investigation. In addition, approximately $13.6 million and $18.3 million of professional fees related to the stock option investigation were included in three months and year ended December 31, 2006, respectively. These costs primarily relate to professional fees and are a component of  “office and general” and in 2006 $5.0 million relates to compensation for former employees for the value of stock options that expired during the period that the Company’s equity compensation plans were suspended, which is a component of “salary and related”. 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 2008, 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 year ended December 31, 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.

Restructuring Actions

On July 30, 2007, we announced a series of strategic restructuring actions that are intended to position us for sustainable long-term growth in the rapidly evolving global online recruitment advertising industry.

2

The restructuring plan includes an anticipated reduction in the current workforce by approximately 800 associates, or 15% of our full-time staff, through 2008. The plan also includes fixed asset write-offs, accelerated depreciation for assets to be phased out, costs relating to the consolidation of certain office facilities, contract termination costs, relocation costs and professional fees. The restructuring plan arose out of a review commencing in the second quarter of 2007 by our current executive management team of our cost structure and organizational structure. The restructuring is intended to realign the structure to permit investment in key areas that will improve the customer experience and foster revenue growth and long-term operating margin expansion.

As a result of the restructuring initiatives, we expect to record a cumulative pre-tax charge within the range of $55 million to $70 million, beginning in the third quarter of 2007 and into 2008.  The breakdown of the expected pre-tax cumulative charge is as follows:

Category	Range
Employee Severance	$26 million – $33 million
Fixed Asset Write-Offs	$6 million – $8 million
Accelerated Depreciation	$8 million – $11 million
Consolidation of Office Facilities	$6 million – $8 million
Other (contract termination costs, relocation costs and professional fees)	$9 million – $10 million

For the three months and year ended December 31, 2007, we recorded $5.4 million and $16.6 million of expenses for the restructuring actions, respectively, including $14.1 million for employee severance related to approximately 360 associates and with approximately 100 additional voluntary terminations.

Security Breach

In August 2007, we announced a security breach related to unauthorized access to our resume database.  We have taken measures to remediate the breach and assist any affected customers.  For the three months and year ended December 31, 2007, we recorded $3.4 million and $9.0 million of expenses, respectively, for the remediation of the security breach.  We expect to incur additional costs in 2008; however, the amount and the timing of such costs cannot be estimated.

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

(1) Non-GAAP financial measures

Monster Worldwide, Inc. (the “Company”) has provided certain non-GAAP financial information as additional information for its operating results.  These measures are not in accordance with, or an alternative for, generally accepted accounting principles (“GAAP”) and may be different from non-GAAP measures reported by other companies.  The Company believes that its presentation of non-GAAP measures, provides useful information to management and investors regarding certain financial and business trends relating to its financial condition and results of operations.

Non-GAAP operating expenses, operating income, operating margin, income from continuing operations and diluted earnings per share all exclude certain proforma adjustments including: ongoing costs associated with the stock option investigations, related litigation and potential fines or settlements (“Stock option investigation”); severance costs for former executive officers incurred in the second quarter of 2007 (“Executive commitments”); costs associated with the remediation of a recent database security breach (“Security Breach”); and the strategic restructuring actions initiated in the third quarter of 2007 (“Restructuring”).  The Company uses these non-GAAP measures for reviewing the ongoing results of the Company’s core business operations and in certain instances, for measuring performance under certain of the Company’s incentive compensation plans. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

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 2005 have been adjusted to exclude the income tax benefits on stock option exercises.  Free cash flow is

3

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

4

Monster Worldwide, Inc.

Statements of Operations

(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																											Year to Date Data
Summary P&L Information	Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			Q3 2007			Q4 2007			12M 2006			12M 2007
Monster Careers	$	192,982		$	224,589		$	237,190		$	244,292		$	258,260		$	290,223		$	291,326		$	296,996		$	316,877		$	964,331		$	1,195,422
Internet Advertising & Fees	30,830			32,447			37,979			41,563			40,356			38,805			39,823			40,148			37,111			152,345			155,887
Revenue	223,812			257,036			275,169			285,855			298,616			329,028			331,149			337,144			353,988			1,116,676			1,351,309
Salary and related	85,819			89,524			95,439			103,895			112,172			117,985			129,037			125,275			129,100			401,030			501,397
Office and general	31,405			36,973			32,672			42,025			50,007			60,436			53,033			58,754			58,062			161,677			230,285
Marketing and promotion	53,633			65,799			73,212			68,077			66,418			78,069			78,045			76,348			80,697			273,506			313,159
Restructuring and other special charges	—			—			—			—			—			—			—			11,155			5,442			—			16,597
Depreciation expense	6,292			7,097			8,586			7,323			7,895			8,285			9,827			10,886			11,068			30,901			40,066
Amortization of restricted stock and RSU Plan	693			2,029			3,423			2,943			2,424			4,176			17,069			2,871			3,623			10,819			27,739
Non-cash stock option expense	425			—			—			—			—			186			47			104			105			—			442
Amortization of intangibles	2,832			2,675			2,569			1,765			1,870			1,696			1,716			1,739			1,760			8,879			6,911
Operating expenses	181,099			204,097			215,901			226,028			240,786			270,833			288,774			287,132			289,857			886,812			1,136,596
Operating income	42,713			52,939			59,268			59,827			57,830			58,195			42,375			50,012			64,131			229,864			214,713
Interest and other, net(1)	3,804			3,130			3,940			5,012			6,398			5,304			6,912			6,288			6,840			18,480			25,344
Income from cont. operations, pre-tax	46,517			56,069			63,208			64,839			64,228			63,499			49,287			56,300			70,971			248,344			240,057
Income taxes	16,028			20,411			22,077			22,692			22,481			22,352			17,406			19,998			24,843			87,661			84,599
Losses in equity interests, net	(2,180		)	(1,241		)	(2,284		)	(2,054		)	(1,517		)	(1,420		)	(2,966		)	(3,074		)	(838		)	(7,096		)	(8,298		)
Income from continuing operations	28,309			34,417			38,847			40,093			40,230			39,727			28,915			33,228			45,290			153,587			147,160
Income (loss) from disc. operations, net of tax(2)	7,840			7,845			770			(123,910		)	(1,155		)	(245		)	(299		)	73			(290		)	(116,450		)	(761		)
Net income (loss)	$	36,149		$	42,262		$	39,617		$	(83,817	)	$	39,075		$	39,482		$	28,616		$	33,301		$	45,000		$	37,137		$	146,399
Basic earnings (loss) per share:
Income from continuing operations	$	0.23		$	0.27		$	0.30		$	0.31		$	0.31		$	0.31		$	0.22		$	0.26		$	0.36		$	1.20		$	1.14
Net income (loss)	$	0.29		$	0.33		$	0.31		$	(0.65	)	$	0.30		$	0.30		$	0.22		$	0.26		$	0.36		$	0.29		$	1.14
Diluted earnings (loss) per share:
Income from continuing operations	$	0.22		$	0.26		$	0.29		$	0.31		$	0.31		$	0.30		$	0.22		$	0.25		$	0.36		$	1.17		$	1.13
Net income (loss)	$	0.28		$	0.32		$	0.30		$	(0.64	)	$	0.30		$	0.30		$	0.21		$	0.25		$	0.36		$	0.28		$	1.12
Weighted avg. shares outstanding:
Basic shares	124,348			126,753			128,551			128,484			128,489			129,653			130,542			129,499			125,504			128,077			128,785
Diluted shares	127,418			130,619			132,009			130,827			131,209			132,464			133,121			130,757			126,704			131,247			130,755
Global employees (ones)	3,537			3,785			4,214			4,632			4,854			5,321			5,476			5,149			5,146			4,854			5,146
Annualized revenue per average employee	$	260.1		$	280.8		$	275.2		$	258.5		$	251.8		$	258.7		$	245.4		$	253.8		$	275.1		$	251.8		$	275.1

(1) - 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.

(2) - 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.

5

Monster Worldwide, Inc. Trailing Twelve Months Statistics - Statements of Operations (unaudited, in thousands, except per share amounts)
Summary P&L Information	Q4 2005					Q1 2006				Q2 2006				Q3 2006					Q4 2006					Q1 2007					Q2 2007					Q3 2007				Q4 2007
Monster Careers	$	708,718				$	768,534			$	833,692			$	899,053				$	964,331				$	1,029,965				$	1,084,101				$	1,136,805			$	1,195,422
Internet Advertising & Fees	109,553					117,239				129,159				142,819					152,345					158,703					160,547					159,132				155,887
Revenue	818,271					885,773				962,851				1,041,872					1,116,676					1,188,668					1,244,648					1,295,937				1,351,309
Salary and related	316,431					334,673				352,602				374,677					401,030					429,491					463,089					484,469				501,397
Office and general	118,444					126,344				129,881				143,075					161,677					185,140					205,501					222,230				230,285
Marketing and promotion	194,721					212,568				238,718				260,721					273,506					285,776					290,609					298,880				313,159
Restructuring and other special charges	—					—				—				—					—					—					—					11,155				16,597
Depreciation expense	23,838					25,176				27,942				29,298					30,901					32,089					33,330					36,893				40,066
Amortization of restricted stock and RSU Plan	2,735					3,796				6,685				9,088					10,819					12,966					26,612					26,540				27,739
Non-cash stock option expense	11,885					9,164				7,026				425					—					186					233					337				442
Amortization of intangibles	9,585					9,933				10,255				9,841					8,879					7,900					7,047					7,021				6,911
Operating expenses	677,639					721,654				773,109				827,125					886,812					953,548					1,026,421					1,087,525				1,136,596
Operating income	140,632					164,119				189,742				214,747					229,864					235,120					218,227					208,412				214,713
Interest and other, net	4,830					8,351				11,558				15,886					18,480					20,654					23,626					24,902				25,344
Income from cont. operations, pre-tax	145,462					172,470				201,300				230,633					248,344					255,774					241,853					233,314				240,057
Income taxes	51,641					61,600				71,531				81,208					87,661					89,602					84,931					82,237				84,599
Losses in equity interests, net	(3,397				)	(4,429			)	(6,346			)	(7,759				)	(7,096				)	(7,275				)	(7,957				)	(8,977			)	(8,298			)
Income from continuing operations	90,424					106,441				123,423				141,666					153,587					158,897					148,965					142,100				147,160
Income (loss) from disc. operations, net of tax	7,770					16,053				20,671				(107,455				)	(116,450				)	(124,540				)	(125,609				)	(1,626			)	(761			)
Net income	$		98,194			$	122,494			$	144,094			$		34,211			$		37,137			$		34,357			$		23,356			$		140,474		$		146,399
Basic earnings per share:
Income from continuing operations	$			0.74		$		0.86		$		0.98		$			1.12		$			1.20		$			1.23		$			1.15		$		1.10		$		1.14
Net income	$			0.80		$		0.99		$		1.15		$			0.27		$			0.29		$	0.27				$			0.18		$		1.08		$		1.14
Diluted earnings per share:
Income from continuing operations	$			0.72		$		0.84		$		0.96		$			1.09		$			1.17		$			1.21		$			1.13		$		1.08		$		1.13
Net income	$			0.79		$		0.97		$		1.12		$			0.26		$			0.28		$			0.26		$			0.18		$		1.07		$		1.12
Weighted avg. shares outstanding:
Basic shares	122,055					123,570				125,445				127,034					128,077					128,794					129,292					129,546				128,785
Diluted shares	125,038					126,494				128,701				130,218					131,247					131,627					131,905					131,888				130,755

6

Monster Worldwide, Inc.
Statements of Cash Flows
(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																											Year to Date Data
	Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			Q3 2007			Q4 2007			12M 2006			12M 2007
Cash flows provided by operating activities:
Net income (loss)	$	36,149		$	42,262		$	39,617		$	(83,817	)	$	39,075		$	39,482		$	28,616		$	33,301		$	45,000		$	37,137		$	146,399
Adjustments to reconcile net income to cash provided by operating activities:
(Income) loss from discontinued operations, net of tax	(7,840		)	(7,845		)	(770		)	123,910			1,155			245			299			(73		)	290			116,450			761
Depreciation and amortization	9,124			9,772			11,155			9,088			9,765			9,981			11,543			12,625			12,828			39,780			46,977
Provision for doubtful accounts	1,807			2,824			1,840			1,841			2,550			2,483			2,630			3,340			4,453			9,055			12,906
Non cash compensation	640			2,029			3,423			2,943			2,424			4,362			17,116			2,975			3,728			10,819			28,181
Common stock issued for matching contribution to 401(k) plan and other	973			996			858			—			—			—			—			—			—			1,854			—
Deferred income taxes	9,762			6,736			2,593			(815		)	2,267			2,100			(7,605		)	2,808			(2,762		)	10,781			(5,459		)
Loss (gain) on disposal of assets	—			—			—			—			—			—			(572		)	(2		)	3			—			(571		)
Loss in equity interests and other, net	2,641			1,235			2,284			2,056			1,521			1,420			2,966			3,074			838			7,096			8,298
Changes in assets and liabilities, net of business combinations:
Accounts receivable	(75,510		)	(3,062		)	(21,388		)	(24,072		)	(122,790		)	25,170			(4,804		)	13,699			(101,843		)	(171,312		)	(67,778		)
Prepaid and other	(8,617		)	(1,492		)	(8,248		)	(14,542		)	2,465			(2		)	(4,202		)	(8,007		)	(12,766		)	(21,817		)	(24,977		)
Deferred revenue	79,779			15,900			5,544			(2,328		)	97,440			5,691			2,360			(17,515		)	89,650			116,556			80,186
Accounts payable, accrued expenses and other liabilities	(6,443		)	8,377			24,478			48,418			11,322			(8,950		)	7,163			26,536			27,091			92,595			51,840
Net cash provided by (used for) operating activities of discontinued operations	6,304			4,326			1,342			16,168			(2,635		)	(2,983		)	(2,349		)	74			(2,326		)	19,201			(7,584		)
Total adjustments	12,620			39,796			23,111			162,667			5,484			39,517			24,545			39,534			19,184			231,058			122,780
Net cash provided by operating activities	48,769			82,058			62,728			78,850			44,559			78,999			53,161			72,835			64,184			268,195			269,179
Cash flows provided by (used for) investing activities:
Capital expenditures	(14,983		)	(9,416		)	(16,127		)	(12,825		)	(17,238		)	(21,612		)	(15,602		)	(10,601		)	(16,240		)	(55,606		)	(64,055		)
Purchase of marketable securities	(118,461		)	(334,990		)	(608,773		)	(404,703		)	(373,959		)	(365,031		)	(317,555		)	(327,250		)	(415,025		)	(1,722,425		)	(1,424,861		)
Sale and maturities of marketable securities	—			238,001			406,537			321,390			342,351			311,662			277,903			446,418			478,068			1,308,279			1,514,051
Payments for acquisitions and intangible assets, net of cash acquired	(96,598		)	(1,450		)	(16,832		)	(631		)	(688		)	(1,664		)	(142		)	(133		)	(610		)	(19,601		)	(2,549		)
Investment in unconsolidated affiliate	—			(19,936		)	—			—			—			—			—			—			—			(19,936		)	—
Sale of long-term investment	2,713			—			—			—			—			—			—			—			—			—			—
Net proceeds from sale of business	1,000			—			32,950			36,205			—			—			—			—			—			69,155			—
Cash funded to equity investee	—			—			(4,800		)	(2,400		)	(2,800		)	(2,500		)	(1,600		)	(5,900		)	—			(10,000		)	(10,000		)
Net cash used for investing activities of discontinued operations	(727		)	(2,469		)	—			(455		)	—			—			—			—			—			(2,924		)	—
Net cash provided by (used for) investing activities	(227,056		)	(130,260		)	(207,045		)	(63,419		)	(52,334		)	(79,145		)	(56,996		)	102,534			46,193			(453,058		)	12,586
Cash flows provided by financing activities:
Net borrowings (payments) under capital lease obligations	323			(276		)	(87		)	(130		)	322			—			—			(58		)	(42		)	(171		)	(100		)
Payments on acquisition debt	—			(22,205		)	(7,480		)	—			440			(16,310		)	(5,552		)	—			(1,500		)	(29,245		)	(23,362		)
Proceeds from the exercise of employee stock options	57,317			59,594			31,571			60			1,038			43,395			10,006			651			838			92,263			54,890
Excess tax benefits from stock option exercises	12,180			11,275			6,049			16			632			6,486			5,857			1,611			(155		)	17,972			13,799
Repurchase of common stock	(7,906		)	(8,537		)	(5,879		)	—			(318		)	(3,326		)	(6,716		)	(154,692		)	(97,761		)	(14,734		)	(262,495		)
Structured stock repurchase	—			(22,758		)	—			—			—			—			—			—			—			(22,758		)	—
Net cash provided by (used for) financing activities	61,914			17,093			24,174			(54		)	2,114			30,245			3,595			(152,488		)	(98,620		)	43,327			(217,268		)
Effects of exchange rates on cash	(739		)	547			1,167			352			1,553			963			1,037			3,795			772			3,619			6,567
Net increase (decrease) in cash and cash equivalents	(117,112		)	(30,562		)	(118,976		)	15,729			(4,108		)	31,062			797			26,676			12,529			(137,917		)	71,064
Cash and cash equivalents, beginning of period	313,709			196,597			166,035			47,059			62,788			58,680			89,742			90,539			117,215			196,597			58,680
Cash and cash equivalents, end of period	$	196,597		$	166,035		$	47,059		$	62,788		$	58,680		$	89,742		$	90,539		$	117,215		$	129,744		$	58,680		$	129,744
Non - GAAP Free cash flow(1):
Net cash provided by operating activities	$	48,769		$	82,058		$	62,728		$	78,850		$	44,559		$	78,999		$	53,161		$	72,835		$	64,184		$	268,195		$	269,179
Less: Capital expenditures	(14,983		)	(9,416		)	(16,127		)	(12,825		)	(17,238		)	(21,612		)	(15,602		)	(10,601		)	(16,240		)	(55,606		)	(64,055		)
Free cash flow	$	33,786		$	72,642		$	46,601		$	66,025		$	27,321		$	57,387		$	37,559		$	62,234		$	47,944		$	212,589		$	205,124

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

7

Monster Worldwide, Inc.

Consolidated Condensed Balance Sheets

(unaudited, in thousands, except selected financial ratios)

	Trended Quarterly Data
ASSETS
	Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			Q3 2007			Q4 2007
Current assets:
Cash and cash equivalents	$	196,597		$	166,035		$	47,059		$	62,788		$	58,680		$	89,742		$	90,539		$	117,215		$	129,744
Available-for-sale securities	123,747			221,019			422,972			506,285			537,893			591,262			630,914			511,746			448,703
Accounts receivable, net	258,848			259,086			278,870			324,507			444,747			417,329			419,033			401,994			499,854
Prepaid and other	54,651			58,242			63,565			77,937			82,488			89,650			100,233			101,950			106,664
Current assets of discontinued operations	139,216			129,844			90,864			—			—			—			—			—			—
Total current assets	773,059			834,226			903,330			971,517			1,123,808			1,187,983			1,240,719			1,132,905			1,184,965
Property and equipment, net	80,977			83,302			89,243			94,150			102,402			115,729			122,077			121,795			126,962
Goodwill	521,717			531,497			567,677			570,272			589,041			590,553			595,850			614,437			615,334
Intangibles, net	55,602			53,509			54,569			53,067			51,695			50,262			48,781			48,272			46,516
Investment in unconsolidated affiliates	46,758			65,480			63,196			61,142			59,625			57,748			54,782			51,708			50,871
Other assets	29,755			30,363			46,018			49,156			43,232			55,540			48,360			52,513			53,162
Long-term assets of discontinued operations	170,847			171,191			139,266			—			—			—			—			—			—
Total assets	$	1,678,715		$	1,769,568		$	1,863,299		$	1,799,304		$	1,969,803		$	2,057,815		$	2,110,569		$	2,021,630		$	2,077,810
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable, accrued expenses and other	$	249,464		$	255,812		$	288,031		$	350,250		$	358,850		$	279,032		$	278,553		$	298,023		$	304,145
Deferred revenue	327,429			343,329			349,034			346,706			444,145			449,836			452,196			434,682			524,331
Current portion of long-term debt	31,378			21,789			18,635			18,507			23,249			7,074			1,660			1,684			184
Current liabilities of discontinued operations	97,674			88,855			46,028			—			—			—			—			—			—
Total current liabilities	705,945			709,785			701,728			715,463			826,244			735,942			732,409			734,389			828,660
Long-term debt, less current portion	15,678			3,093			2,185			2,152			415			395			312			261			231
Long-term income taxes payable	—			—			—			—			—			84,480			89,910			94,418			111,108
Other liabilities	23,615			30,481			34,812			34,454			33,459			39,496			30,169			29,799			21,310
Long-term liabilities of discontinued operations	137			—			—			—			—			—			—			—			—
Total liabilities	745,375			743,359			738,725			752,069			860,118			860,313			852,800			858,867			961,309
Common stock and class B common stock	127			129			131			131			131			131			131			131			133
Additional paid-in capital	1,548,936			1,592,077			1,629,378			1,632,246			1,636,023			1,687,407			1,713,670			1,562,646			1,468,808
Accumulated other comprehensive income	35,515			42,979			64,424			68,034			87,632			87,708			93,096			115,813			118,387
Retained deficit	(651,238		)	(608,976		)	(569,359		)	(653,176		)	(614,101		)	(577,744		)	(549,128		)	(515,827		)	(470,827		)
Total stockholders’ equity	933,340			1,026,209			1,124,574			1,047,235			1,109,685			1,197,502			1,257,769			1,162,763			1,116,501
Total liabilities and stockholders’ equity	$	1,678,715		$	1,769,568		$	1,863,299		$	1,799,304		$	1,969,803		$	2,057,815		$	2,110,569		$	2,021,630		$	2,077,810
Selected Financial Ratios(2)
– Annualized return on equity	16.3		%	17.3		%	14.7		%	-30.9		%	14.5		%	13.7		%	9.3		%	11.0		%	15.8		%
– Book value per share	$	7.44		$	8.01		$	8.75		$	8.15		$	8.63		$	9.19		$	9.60		$	9.19		$	9.02
– Cash and marketable securities per share	$	2.55		$	3.02		$	3.66		$	4.43		$	4.64		$	5.23		$	5.51		$	4.97		$	4.67

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

8

Monster Worldwide, Inc.

Segment Information and Margin Analysis - Non-GAAP

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q4 2005			Q1 2006			Q2 2006			Q3 2006			Q4 2006			Q1 2007			Q2 2007			Q3 2007			Q4 2007			12M 2006			12M 2007
Segment OIBDA(1):
Monster Careers - North America	$	49,974		$	58,652		$	61,337		$	62,114		$	64,984		$	71,150		$	60,845		$	57,522		$	59,147		$	247,087		$	248,664
Monster Careers - International	3,580			4,724			7,064			8,248			13,001			12,594			17,362			12,896			29,980			33,037			72,832
Monster Careers OIBDA(1)	53,554			63,376			68,401			70,362			77,985			83,744			78,207			70,418			89,127			280,124			321,496
Internet Advertising & Fees OIBDA(1)	11,915			11,608			14,235			13,504			12,849			6,439			7,750			5,111			2,592			52,196			21,892
Total Monster OIBDA(1)	$	65,469		$	74,984		$	82,636		$	83,866		$	90,834		$	90,183		$	85,957		$	75,529		$	91,719		$	332,320		$	343,388
Corporate expenses before D&A(1)	$	(12,514	)	$	(10,244	)	$	(8,790	)	$	(12,008	)	$	(20,815	)	$	(17,645	)	$	(14,923	)	$	(9,917	)	$	(11,032	)	$	(51,857	)	$	(53,517	)
Proforma operating income(1):
Monster Careers - North America	$	45,769		$	54,559		$	55,597		$	57,193		$	59,853		$	65,878		$	55,029		$	59,430		$	56,482		$	227,202		$	236,819
Monster Careers - International	285			765			2,003			4,997			9,658			7,961			12,055			13,589			28,699			17,423			62,304
Monster Careers Proforma operating income(1)	46,054			55,324			57,600			62,190			69,511			73,839			67,084			73,019			85,181			244,625			299,123
Internet Advertising & Fees ProForma operating income(1)	10,656			9,486			12,563			11,843			11,170			4,304			5,211			4,419			1,350			45,062			15,284
Total Monster Proforma income(1)	$	56,710		$	64,810		$	70,163		$	74,033		$	80,681		$	78,143		$	72,295		$	77,438		$	86,531		$	289,687		$	314,407
Corporate Proforma expenses(1)	$	(13,997	)	$	(11,871	)	$	(10,270	)	$	(10,118	)	$	(9,285	)	$	(10,121	)	$	(8,778	)	$	(8,046	)	$	(12,177	)	$	(41,544	)	$	(39,122	)
Segment operating income:(1)
Monster Careers - North America	$	45,769		$	54,559		$	55,597		$	57,193		$	59,853		$	65,878		$	54,579		$	51,455		$	52,950		$	227,202		$	224,862
Monster Careers - International	285			765			2,003			4,997			9,658			7,961			12,055			7,344			24,753			17,423			52,113
Monster Careers operating income	46,054			55,324			57,600			62,190			69,511			73,839			66,634			58,799			77,703			244,625			276,975
Internet Advertising & Fees operating income	10,656			9,486			12,563			11,843			11,170			4,304			5,211			2,502			75			45,062			12,092
Total Monster operating income	$	56,710		$	64,810		$	70,163		$	74,033		$	80,681		$	78,143		$	71,845		$	61,301		$	77,778		$	289,687		$	289,067
Corporate expenses	$	(13,997	)	$	(11,871	)	$	(10,895	)	$	(14,206	)	$	(22,851	)	$	(19,948	)	$	(29,470	)	$	(11,289	)	$	(13,647	)	$	(59,823	)	$	(74,354	)
Margin Analysis:
Monster Careers - North America OIBDA margin	36.3		%	36.7		%	37.7		%	37.2		%	38.6		%	38.7		%	34.9		%	32.8		%	34.1		%	37.5		%	35.2		%
Monster Careers - North America Proforma operating margin	33.2		%	34.1		%	34.1		%	34.3		%	35.6		%	35.8		%	31.5		%	33.9		%	32.5		%	34.5		%	33.5		%
Monster Careers - North America operating margin	33.2		%	34.1		%	34.1		%	34.3		%	35.6		%	35.8		%	31.3		%	29.4		%	30.5		%	34.5		%	31.8		%
Monster Careers - International OIBDA margin	6.5		%	7.3		%	9.5		%	10.7		%	14.5		%	11.9		%	14.9		%	10.6		%	20.9		%	10.8		%	14.9		%
Monster Careers - International Proforma operating margin	0.5		%	1.2		%	2.7		%	6.5		%	10.7		%	7.5		%	10.3		%	11.2		%	20.0		%	5.7		%	12.8		%
Monster Careers - International operating margin	0.5		%	1.2		%	2.7		%	6.5		%	10.7		%	7.5		%	10.3		%	6.0		%	17.3		%	5.7		%	10.7		%
Monster Careers OIBDA margin	27.8		%	28.2		%	28.8		%	28.8		%	30.2		%	28.9		%	26.8		%	23.7		%	28.1		%	29.0		%	26.9		%
Monster Careers Proforma operating margin	23.9		%	24.6		%	24.3		%	25.5		%	26.9		%	25.4		%	23.0		%	24.6		%	26.9		%	25.4		%	25.0		%
Monster Careers operating margin	23.9		%	24.6		%	24.3		%	25.5		%	26.9		%	25.4		%	22.9		%	19.8		%	24.5		%	25.4		%	23.2		%
Internet Advertising & Fees OIBDA margin	38.6		%	35.8		%	37.5		%	32.5		%	31.8		%	16.6		%	19.5		%	12.7		%	7.0		%	34.3		%	14.0		%
Internet Advertising & Fees Proforma operating margin	34.6		%	29.2		%	33.1		%	28.5		%	27.7		%	11.1		%	13.1		%	11.0		%	3.6		%	29.6		%	9.8		%
Internet Advertising & Fees operating margin	34.6		%	29.2		%	33.1		%	28.5		%	27.7		%	11.1		%	13.1		%	6.2		%	0.2		%	29.6		%	7.8		%

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

9

Monster Worldwide, Inc.

Statements of Operations

(unaudited)

	Trended Quarterly Data																		Year to Date Data
Summary P&L Information	Q4 2005		Q1 2006		Q2 2006		Q3 2006		Q4 2006		Q1 2007		Q2 2007		Q3 2007		Q4 2007		12M 2006		12M 2007
Monster Careers	86.2	%	87.4	%	86.2	%	85.5	%	86.5	%	88.2	%	88.0	%	88.1	%	89.5	%	86.4	%	88.5	%
Internet Advertising & Fees	13.8	%	12.6	%	13.8	%	14.5	%	13.5	%	11.8	%	12.0	%	11.9	%	10.5	%	13.6	%	11.5	%
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	38.3	%	34.8	%	34.7	%	36.3	%	37.6	%	35.9	%	39.0	%	37.2	%	36.5	%	35.9	%	37.1	%
Office and general	14.0	%	14.4	%	11.9	%	14.7	%	16.7	%	18.4	%	16.0	%	17.4	%	16.4	%	14.5	%	17.0	%
Marketing and promotion	24.0	%	25.6	%	26.6	%	23.8	%	22.2	%	23.7	%	23.6	%	22.6	%	22.8	%	24.5	%	23.2	%
Restructuring and other special charges	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	3.3	%	1.5	%	0.0	%	1.2	%
Depreciation expense	2.8	%	2.8	%	3.1	%	2.6	%	2.6	%	2.5	%	3.0	%	3.2	%	3.1	%	2.8	%	3.0	%
Amortization of restricted stock and RSU Plan	0.3	%	0.8	%	1.2	%	1.0	%	0.8	%	1.3	%	5.2	%	0.9	%	1.0	%	1.0	%	2.1	%
Non-cash stock option expense	0.2	%	0.0	%	0.0	%	0.0	%	0.0	%	0.1	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%
Amortization of intangibles	1.3	%	1.0	%	0.9	%	0.6	%	0.6	%	0.5	%	0.5	%	0.5	%	0.5	%	0.8	%	0.5	%
Operating expenses	80.9	%	79.4	%	78.5	%	79.1	%	80.6	%	82.3	%	87.2	%	85.2	%	81.9	%	79.4	%	84.1	%
Operating income	19.1	%	20.6	%	21.5	%	20.9	%	19.4	%	17.7	%	12.8	%	14.8	%	18.1	%	20.6	%	15.9	%
Interest and other, net	1.7	%	1.2	%	1.4	%	1.8	%	2.1	%	1.6	%	2.1	%	1.9	%	1.9	%	1.7	%	1.9	%
Income from cont. operations, pre-tax	20.8	%	21.8	%	23.0	%	22.7	%	21.5	%	19.3	%	14.9	%	16.7	%	20.0	%	22.2	%	17.8	%
Income taxes	7.2	%	7.9	%	8.0	%	7.9	%	7.5	%	6.8	%	5.3	%	5.9	%	7.0	%	7.9	%	6.3	%
Losses in equity interests, net	-1.0	%	-0.5	%	-0.8	%	-0.7	%	-0.5	%	-0.4	%	-0.9	%	-0.9	%	-0.2	%	-0.6	%	-0.6	%
Income from continuing operations	12.6	%	13.4	%	14.1	%	14.0	%	13.5	%	12.1	%	8.7	%	9.9	%	12.8	%	13.8	%	10.9	%
Income (loss) from disc. operations, net of tax	3.5	%	3.1	%	0.3	%	-43.3	%	-0.4	%	-0.1	%	-0.1	%	0.0	%	-0.1	%	-10.4	%	-0.1	%
Net income (loss)	16.2	%	16.4	%	14.4	%	-29.3	%	13.1	%	12.0	%	8.6	%	9.9	%	12.7	%	3.3	%	10.8	%

10

Monster Worldwide, Inc.

Statements of Operations - Reconciliation of Non-GAAP Measures

(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																		Year to Date Data
Summary P&L Information	Q4 2005		Q1 2006		Q2 2006		Q3 2006		Q4 2006		Q1 2007		Q2 2007		Q3 2007		Q4 2007		12M 2006		12M 2007
OIBDA (1)	$	52,955	$	64,740	$	73,846	$	71,858	$	70,019	$	72,538	$	71,034	$	65,612	$	80,687	$	280,463	$	289,871
Depreciation expense	6,292		7,097		8,586		7,323		7,895		8,285		9,827		10,886		11,068		30,901		40,066
Amortization of restricted stock and RSU Plan	693		2,029		3,423		2,943		2,424		4,176		17,069		2,871		3,623		10,819		27,739
Non-cash stock option expense	425		—		—		—		—		186		47		104		105		—		442
Amortization of intangibles	2,832		2,675		2,569		1,765		1,870		1,696		1,716		1,739		1,760		8,879		6,911
Operating income	$	42,713	$	52,939	$	59,268	$	59,827	$	57,830	$	58,195	$	42,375	$	50,012	$	64,131	$	229,864	$	214,713
Proforma operating income (1)	$	42,713	$	52,939	$	59,893	$	63,915	$	71,396	$	68,022	$	63,517	$	69,392	$	74,354	$	248,143	$	275,285
Executive Commitments	—		—		—		—		—		—		15,811		—		—		—		15,811
Stock option investigation	—		—		625		4,088		13,566		9,827		5,331		2,571		1,392		18,279		19,121
Security breach	—		—		—		—		—		—		—		5,654		3,389		—		9,043
Realignment program	—		—		—		—		—		—		—		11,155		5,442		—		16,597
Operating income	$	42,713	$	52,939	$	59,268	$	59,827	$	57,830	$	58,195	$	42,375	$	50,012	$	64,131	$	229,864	$	214,713

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

11