MONSTER WORLDWIDE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2005			2004			2005			2004
Revenue	$	249,288		$	198,619		$	720,320		$	541,157
Salaries and related	109,332			92,124			315,452			245,946
Office and general	45,931			42,706			139,175			116,454
Marketing and promotion	46,296			37,349			142,434			113,280
Total operating expenses	201,559			172,179			597,061			475,680
Operating income	47,729			26,440			123,259			65,477
Interest and other, net	715			(227		)	1,691			(942		)
Income from continuing operations before income taxes and equity interests	48,444			26,213			124,950			64,535
Income taxes	16,955			8,532			43,990			21,295
Losses in equity interests	(641		)	—			(1,217		)	—
Income from continuing operations	30,848			17,681			79,743			43,240
Income (loss) from discontinued operations, net of tax	(27		)	2,307			(8,776		)	5,393
Net income	$	30,821		$	19,988		$	70,967		$	48,633
Basic earnings per share:
Earnings per share from continuing operations	$	0.25		$	0.15		$	0.66		$	0.37
Income (loss) per share from discontinued operations, net of tax	—			0.02			(0.07		)	0.05
Basic earnings per share*	$	0.25		$	0.17		$	0.59		$	0.41
Diluted earnings per share:
Earnings per share from continuing operations	$	0.25		$	0.15		$	0.64		$	0.36
Income (loss) per share from discontinued operations, net of tax	—			0.02			(0.07		)	0.05
Diluted earnings per share	$	0.25		$	0.17		$	0.57		$	0.41
Weighted average shares outstanding:
Basic	122,128			118,584			121,283			117,188
Diluted	124,757			120,351			123,798			119,392
Operating income before depreciation and amortization:
Operating income	$	47,729		$	26,440		$	123,259		$	65,477
Depreciation and amortization of intangibles	9,285			9,972			27,744			24,806
Amortization of stock based compensation	540			737			2,042			2,083
Operating income before depreciation and amortization	$	57,554		$	37,149		$	153,045		$	92,366

* - Earnings per share does not add in the nine month 2004 period due to rounding

MONSTER WORLDWIDE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2005			2004			2005			2004
Cash flows provided by operating activities:
Net income	$	30,821		$	19,988		$	70,967		$	48,633
Adjustments to reconcile net income to net cash provided by operating activities:
(Income) Loss from discontinued operations, net of tax	27			(2,307		)	8,776			(5,393		)
Depreciation and amortization of intangibles	9,285			9,972			27,744			24,806
Provision for doubtful accounts	3,597			1,156			7,976			3,457
Tax benefit on stock option exercises and stock based compensation	4,874			83			8,714			1,688
Non-cash compensation	540			737			2,521			2,083
Common stock issued for matching contribution to 401(k) plan	835			202			2,840			3,676
Deferred income taxes	1,625			(117		)	11,234			14,634
Minority interests and other	915			62			1,428			394
Changes in assets and liabilities, net of business combinations:
Accounts Receivable	(7,463		)	(29,334		)	(7,367		)	(60,631		)
Prepaid and other	(1,359		)	3,865			(23,473		)	12,152
Deferred revenue	2,351			16,528			12,692			28,180
Accounts payable, accrued liabilities and other	21,081			14,180			56,212			17,970
Net cash used for operating activities of discontinued operations	(793		)	7,091			(19,643		)	(43,206		)
Total adjustments	35,515			22,118			89,654			(190		)
Net cash provided by operating activities	66,336			42,106			160,621			48,443
Cash flows used for investing activities:
Capital expenditures	(8,543		)	(4,788		)	(24,096		)	(13,826		)
Payments for acquisitions and intangible assets, net of cash acquired	(2,265		)	(1,813		)	(51,752		)	(117,926		)
Investment in unconsolidated affiliate	—			—			(50,137		)	—
Sale of long-term investment	125			—			2,003			—
Net proceeds (payments) from (for) sale of businesses	(658		)	—			49,091			—
Net cash used for investing activities of discontinued operations	—			(1,375		)	(710		)	(8,870		)
Net cash used for investing activities	(11,341		)	(7,976		)	(75,601		)	(140,622		)
Cash flows provided by financing activities:
Payments on capital lease obligations	(302		)	(339		)	(2,137		)	(709		)
Proceeds from exercise of employee stock options	23,323			978			37,709			11,743
Proceeds from the issuance of common stock	—			—			—			55,673
Repurchase of common stock	—			—			(1,398		)	—
Net cash provided by financing activities	23,021			639			34,174			66,707
Effects of exchange rates on cash	(125		)	239			(3,596		)	429
Net increase (decrease) in cash and cash equivalents	77,891			35,008			115,598			(25,043		)
Cash and cash equivalents, beginning of period	235,818			82,204			198,111			142,255
Cash and cash equivalents, end of period	$	313,709		$	117,212		$	313,709		$	117,212
Free cash flow:
Net cash provided by operating activities	$	66,336		$	42,106		$	160,621		$	48,443
Less: Capital Expenditures	(8,543		)	(4,788		)	(24,096		)	(13,826		)
Free cash flow	$	57,793		$	37,318		$	136,525		$	34,617

MONSTER WORLDWIDE, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

	September 30, 2005		June 30, 2005		December 31, 2004
Assets:
Cash and cash equivalents	$	313,709	$	235,818	$	198,111
Accounts receivable, net	321,243		317,378		318,530
Property and equipment, net	84,542		83,352		81,415
Goodwill and intangibles, net	640,655		640,950		664,738
Other assets	129,086		130,119		68,997
Total assets of discontinued operations	—		—		211,822
Total Assets	$	1,489,235	$	1,407,617	$	1,543,613
Liabilities and Stockholders’ Equity:
Accounts payable, accrued expenses and other	$	340,304	$	326,099	$	308,061
Deferred revenue	248,063		245,713		231,382
Other liabilities	37,578		36,156		23,381
Debt	44,708		40,935		63,237
Total liabilities of discontinued operations	—		—		162,038
Total Liabilities	670,653		648,903		788,099
Stockholders’ Equity	818,582		758,714		755,514
Total Liabilities and Stockholders’ Equity	$	1,489,235	$	1,407,617	$	1,543,613

MONSTER WORLDWIDE, INC.

UNAUDITED OPERATING SEGMENT INFORMATION

(in thousands)

	Monster									Advertising & Communications
Three Months Ended September 30, 2005	North America			International			Total			North America			International			Total			Corporate			Total
Revenue	$	161,998		$	44,836		$	206,834		$	21,540		$	20,914		$	42,454					$	249,288
Operating income (loss)	56,646			(2,061		)	54,585			2,308			2,139			4,447			$	(11,303	)	47,729
OIBDA	61,542			356			61,898			3,551			2,574			6,125			(10,469		)	57,554
Operating Margin	35.0		%	-4.6		%	26.4		%	10.7		%	10.2		%	10.5		%				19.1		%
OIBDA Margin	38.0		%	0.8		%	29.9		%	16.5		%	12.3		%	14.4		%				23.1		%
	Monster									Advertising & Communications
Three Months Ended September 30, 2004	North America			International			Total			North America			International			Total			Corporate			Total
Revenue	$	126,896		$	30,783		$	157,679		$	19,292		$	21,648		$	40,940					$	198,619
Operating income (loss)	34,998			(356		)	34,642			1,657			(11		)	1,646			$	(9,848	)	26,440
OIBDA	40,018			2,588			42,606			2,848			553			3,401			(8,858		)	37,149
Operating Margin	27.6		%	-1.2		%	22.0		%	8.6		%	-0.1		%	4.0		%				13.3		%
OIBDA Margin	31.5		%	8.4		%	27.0		%	14.8		%	2.6		%	8.3		%				18.7		%
	Monster									Advertising & Communications
Nine Months Ended September 30, 2005	North America			International			Total			North America			International			Total			Corporate			Total
Revenue	$	462,527		$	131,932		$	594,459		$	60,234		$	65,627		$	125,861					$	720,320
Operating income (loss)	153,011			(5,734		)	147,277			4,970			2,679			7,649			$	(31,667	)	123,259
OIBDA	167,873			1,577			169,450			8,365			4,018			12,383			(28,788		)	153,045
Operating Margin	33.1		%	-4.3		%	24.8		%	8.3		%	4.1		%	6.1		%				17.1		%
OIBDA Margin	36.3		%	1.2		%	28.5		%	13.9		%	6.1		%	9.8		%				21.2		%
	Monster									Advertising & Communications
Nine Months Ended September 30, 2004	North America			International			Total			North America			International			Total			Corporate			Total
Revenue	$	347,787		$	73,958		$	421,745		$	54,340		$	65,072		$	119,412					$	541,157
Operating income (loss)	89,391			(1,515		)	87,876			3,653			639			4,292			$	(26,691	)	65,477
OIBDA	102,861			3,729			106,590			7,249			2,308			9,557			(23,781		)	92,366
Operating Margin	25.7		%	-2.0		%	20.8		%	6.7		%	1.0		%	3.6		%				12.1		%
OIBDA Margin	29.6		%	5.0		%	25.3		%	13.3		%	3.5		%	8.0		%				17.1		%

Exhibit 99.2

FINANCIAL SUPPLEMENT

SEPTEMBER 30, 2005

Monster Worldwide is presenting historical financial information and other operating metrics to assist the investment community in evaluating our Company.  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.

Notes to Financial Supplement

Presentation

Sale of Directional Marketing division

On June 1, 2005, we completed the sale of our Directional Marketing business, and accordingly, we have restated our historical quarterly and annual information to reflect the disposition.  The historical results of Directional Marketing have been reclassified as discontinued operations for all periods presented.  The financial results from continuing operations reflect the remaining results of our two business segments: Monster and Advertising & Communications.

Reclassifications

The sale of our Directional Marketing business did not include Directional Marketing operations in the United Kingdom.  Our Advertising & Communications management will continue to manage that business, and accordingly, those results have been reclassified into our Advertising & Communications segment.

Segment Presentation

We have reclassified our historical segment information to present a Corporate operating segment, that captures certain direct costs and allocated expenses.  As a result, historical operating expenses, operating income and operating margins associated with our Monster and Advertising & Communications divisions have been restated to reflect this new presentation. Results under our new segment presentation are presented herein to assist investors with evaluating financial performance on a comparable basis.

⁽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.  Included in this financial supplement are non-GAAP measures of operating expenses, operating income, income from continuing operations and income taxes, which are adjusted from results based on GAAP to exclude business reorganization, spin-off and other special charges and the related tax effects, in our statements of operations.  In addition, we use these measures for reviewing our financial results and for budgeting and planning purposes.

We have excluded business reorganization and spin-off charges in the 2003 quarters as a means to evaluate period-to-period comparisons.  Additionally, we have reconciled all non-GAAP measures to the nearest GAAP measure for all relevant periods.

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.  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 per share

We calculate cash per share as follows:

Cash and cash equivalents / Total shares outstanding

Monster Worldwide, Inc.

Quarterly Statements of Operations - Non GAAP

(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																											Year to Date Data
Summary P&L Information	Q3 2003			Q4 2003(1)			Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			9M 2004			9M 2005
Monster	$	103,783		$	104,920		$	122,162		$	141,904		$	157,679		$	172,164		$	189,534		$	198,091		$	206,834		$	421,745		$	594,459
Advertising & Communications	34,873			37,279			39,048			39,424			40,940			42,810			42,519			40,888			42,454			119,412			125,861
Revenue	138,656			142,199			161,210			181,328			198,619			214,974			232,053			238,979			249,288			541,157			720,320
Salary and related	62,474			68,133			70,995			81,481			91,387			101,669			99,588			105,030			108,792			243,863			313,410
Office and general	26,772			26,100			28,684			30,230			32,734			34,299			37,144			37,641			36,646			91,648			111,431
Marketing and promotion	28,347			24,704			37,845			38,086			37,349			37,079			48,446			47,692			46,296			113,280			142,434
OIBDA(1)	21,063			23,262			23,686			31,531			37,149			41,927			46,875			48,616			57,554			92,366			153,045
Depreciation expense	5,716			6,012			6,257			6,731			6,903			5,893			6,884			6,947			7,079			19,891			20,910
Amortization of stock based compensation	868			498			474			872			737			639			968			534			540			2,083			2,042
Amortization of intangibles	464			426			605			1,241			3,069			2,329			2,354			2,274			2,206			4,915			6,834
Operating expenses	124,641			125,873			144,860			158,641			172,179			181,908			195,384			200,118			201,559			475,680			597,061
Operating income	14,015			16,326			16,350			22,687			26,440			33,066			36,669			38,861			47,729			65,477			123,259
Interest and other, net	(36		)	(179		)	(286		)	(429		)	(227		)	(68		)	(67		)	1,043			715			(942		)	1,691
Income from cont. operations, pre-tax	13,979			16,147			16,064			22,258			26,213			32,998			36,602			39,904			48,444			64,535			124,950
Income taxes	4,632			4,709			5,335			7,428			8,532			11,343			13,068			13,967			16,955			21,295			43,990
Losses in equity interests	—			—			—			—			—			—			(209		)	(367		)	(641		)	—			(1,217		)
Income from continuing operations	9,347			11,438			10,729			14,830			17,681			21,655			23,325			25,570			30,848			43,240			79,743
Reorganization charges, net of tax	—			(28		)	—			—			—			—			—			—			—			—			—
Income (loss) from disc. operations, net of tax	2,876			722			1,676			1,410			2,307			2,816			(2,755		)	(5,994		)	(27		)	5,393			(8,776		)
Net income	$	12,223		$	12,132		$	12,405		$	16,240		$	19,988		$	24,471		$	20,570		$	19,576		$	30,821		$	48,633		$	70,967
Basic earnings per share:
Income from continuing operations	$	0.08		$	0.10		$	0.09		$	0.13		$	0.15		$	0.18		$	0.19		$	0.21		$	0.25		$	0.37		$	0.66
Net income	$	0.11		$	0.11		$	0.11		$	0.14		$	0.17		$	0.20		$	0.17		$	0.16		$	0.25		$	0.41		$	0.59
Diluted earnings per share:
Income from continuing operations	$	0.08		$	0.10		$	0.09		$	0.12		$	0.15		$	0.18		$	0.19		$	0.21		$	0.25		$	0.36		$	0.64
Net income	$	0.11		$	0.11		$	0.11		$	0.14		$	0.17		$	0.20		$	0.17		$	0.16		$	0.25		$	0.41		$	0.57
Weighted avg. shares outstanding:
Basic shares	112,342			112,838			115,533			117,431			118,584			119,373			120,655			121,049			122,128			117,188			121,283
Diluted shares	115,249			115,514			118,030			120,192			120,351			122,353			123,577			123,181			124,757			119,392			123,798

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

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	Q1 2004(1)			Q2 2004(1)			Q3 2004(1)			Q4 2004			Q1 2005			Q2 2005			Q3 2005
Monster	$	431,490		$	472,769		$	526,665		$	593,909		$	661,281		$	717,468		$	766,623
Advertising & Communications	145,533			150,624			156,691			162,222			165,693			167,157			168,671
Revenue	577,023			623,393			683,356			756,131			826,974			884,625			935,294
Salary and related	261,532			283,083			311,996			345,532			374,125			397,674			415,079
Office and general	108,920			111,786			117,748			125,947			134,407			141,818			145,730
Marketing and promotion	122,060			128,982			137,984			150,359			160,960			170,566			179,513
OIBDA(1)	84,511			99,542			115,628			134,293			157,482			174,567			194,972
Depreciation expense	22,018			24,716			25,903			25,784			26,411			26,627			26,803
Amortization of stock based compensation	2,798			2,712			2,581			2,722			3,216			2,878			2,681
Amortization of intangibles	1,933			2,736			5,341			7,244			8,993			10,026			9,163
Operating expenses	519,261			554,015			601,553			657,588			708,112			749,589			778,969
Operating income	57,762			69,378			81,803			98,543			118,862			135,036			156,325
Interest and other, net	(554		)	(930		)	(1,121		)	(1,010		)	(791		)	681			1,623
Income from con. operations, pre-tax	57,208			68,448			80,682			97,533			118,071			135,717			157,948
Income taxes	19,016			22,104			26,004			32,638			40,371			46,910			55,333
Losses in equity interests	—			—			—			—			(209		)	(576		)	(1,217		)
Income from continuing operations	38,192			46,344			54,678			64,895			77,491			88,231			101,398
Reorganization charges, net of tax	(182		)	(28		)	(28		)	—			—			—			—
Income (loss) from disc. operations, net of tax	8,397			6,684			6,115			8,209			3,778			(3,626		)	(5,960		)
Net income	$	46,407		$	53,000		$	60,765		$	73,104		$	81,269		$	84,605		$	95,438
Basic earnings per share:
Income from continuing operations	$	0.34		$	0.40		$	0.47		$	0.55		$	0.65		$	0.74		$	0.84
Net income	$	0.41		$	0.46		$	0.52		$	0.62		$	0.68		$	0.71		$	0.79
Diluted earnings per share:
Income from continuing operations	$	0.33		$	0.40		$	0.46		$	0.54		$	0.64		$	0.72		$	0.82
Net income	$	0.40		$	0.45		$	0.51		$	0.61		$	0.67		$	0.69		$	0.77
Weighted average shares outstanding:
Basic shares	113,143			114,536			116,097			117,738			119,011			119,915			120,801
Diluted shares	115,607			117,246			118,522			120,075			121,618			122,366			123,467

(1) ^- Trailing twelve months statistics include non-GAAP results in certain periods.   See notes to financial supplement for further explanation of non-GAAP measures.

Monster Worldwide, Inc.

Quarterly Statements of Cash Flows

(unaudited, in thousands)

	Trended Quarterly Data																											Year to Date Data
	Q3 2003			Q4 2003			Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			9M 2004			9M 2005
Cash flows provided by (used in) operating activities:
Net income	$	12,223		$	12,132		$	12,405		$	16,240		$	19,988		$	24,471		$	20,570		$	19,576		$	30,821		$	48,633		$	70,967
Adjustments to reconcile net income to cash provided by (used for) operating activities:
Loss from discontinued operations, net of tax	(2,876		)	(722		)	(1,676		)	(1,410		)	(2,307		)	(2,816		)	2,755			5,994			27			(5,393		)	8,776
Depreciation and amortization	6,180			6,438			6,862			7,972			9,972			8,222			9,238			9,221			9,285			24,806			27,744
Provision for doubtful accounts	1,765			(243		)	938			1,363			1,156			1,853			2,314			2,065			3,597			3,457			7,976
Tax benefit on stock option exercises	805			569			438			1,167			83			5,637			581			3,259			4,874			1,688			8,714
Non cash compensation	868			498			474			872			737			639			1,447			534			540			2,083			2,521
Net loss on disposal and write-off of fixed assets	1,502			(1,280		)	93			213			(67		)	(76		)	(71		)	8			63			239			—
Common stock issued for matching contribution to 401(k) plan and other	870			973			2,145			1,329			202			604			741			1,264			835			3,676			2,840
Provision for deferred income taxes	4,619			6,794			6,426			8,325			(117		)	(3,420		)	8,853			756			1,625			14,634			11,234
Minority interests and other	17			(54		)	—			26			129			1,034			(209		)	785			852			155			1,428
Changes in assets and liabilities, net of business combinations:																												—			—
Accounts Receivable	(17,700		)	(16,177		)	(17,489		)	(13,808		)	(29,334		)	(20,663		)	4,177			(4,081		)	(7,463		)	(60,631		)	(7,367		)
Prepaid and other	4,721			(22,637		)	2,289			5,998			3,865			(5,489		)	(3,060		)	(19,054		)	(1,359		)	12,152			(23,473		)
Deferred revenue	5,647			27,845			7,963			3,689			16,528			34,940			6,728			3,613			2,351			28,180			12,692
Accrued business reorganization and other costs	(9,050		)	(5,364		)	(3,995		)	(4,927		)	(1,608		)	(1,833		)	(1,972		)	(1,433		)	(732		)	(10,530		)	(4,137		)
Accounts payable, accrued liabilities and other	(10,931		)	3,088			12,402			310			15,788			(1,520		)	(46		)	38,582			21,813			28,500			60,349
Net cash used for operating activities of discontinued operations	14,624			21,519			(40,298		)	(9,999		)	7,091			2,509			(10,683		)	(8,167		)	(793		)	(43,206		)	(19,643		)
Total adjustments	1,061			21,247			(23,428		)	1,120			22,118			19,621			20,793			33,346			35,515			(190		)	89,654
Net cash provided by (used for) operating activities	13,284			33,379			(11,023		)	17,360			42,106			44,092			41,363			52,922			66,336			48,443			160,621
Cash flows provided by (used in) investing activities:
Capital expenditures	(8,726		)	(2,934		)	(2,927		)	(6,111		)	(4,788		)	(2,777		)	(7,935		)	(7,618		)	(8,543		)	(13,826		)	(24,096		)
Payments for acquisitions and intangible assets, net of cash acquired	(2,834		)	(6,923		)	(25,931		)	(90,182		)	(1,813		)	(1,958		)	(42,477		)	(7,010		)	(2,265		)	(117,926		)	(51,752		)
Investment in unconsolidated affiliate	—			—			—			—			—			—			(50,137		)	—			—			—			(50,137		)
Cash funded for sale of subsidiaries	—			—			—			—			—			(2,802		)	(432		)	—			—			—			(432		)
Sale of long-term investment	—			—			—			—			—			—			1,878			—			125			—			2,003
Proceeds from sale of business	—			—			—			—			—			9,612			—			50,181			(658		)	—			49,523
Net cash used for investing activities of discontinued operations	2,290			(4,384		)	(4,916		)	(2,579		)	(1,375		)	(764		)	(698		)	(12		)	—			(8,870		)	(710		)
Net cash provided by (used for) investing activities	(9,270		)	(14,241		)	(33,774		)	(98,872		)	(7,976		)	1,311			(99,801		)	35,541			(11,341		)	(140,622		)	(75,601		)
Cash flows provided by (used in) financing activities:
Net repayments under line of credit and capital lease obligations	(13,232		)	(886		)	(174		)	(196		)	(339		)	(763		)	(507		)	(1,328		)	(302		)	(709		)	(2,137		)
Proceeds from the issuance of common stock	—			—			55,663			10			—			—			—			—			—			55,673			—
Cash received from the exercise of employee stock options	10,062			4,433			2,714			8,051			978			34,068			3,653			10,733			23,323			11,743			37,709
Repurchase of common stock	—			—			—			—			—			—			—			(1,398		)	—			—			(1,398		)
Net cash used for financing activities of discontinued operations	(1,682		)	(32		)	—			—			—			—			—			—			—			—			—
Net cash provided by (used in) financing activities	(4,852		)	3,515			58,203			7,865			639			33,305			3,146			8,007			23,021			66,707			34,174
Effects of exchange rates on cash	181			1,487			227			(37		)	239			2,191			(1,894		)	(1,577		)	(125		)	429			(3,596		)
Net increase (decrease) in cash and cash equivalents	(657		)	24,140			13,633			(73,684		)	35,008			80,899			(57,186		)	94,893			77,891			(25,043		)	115,598
Cash and cash equivalents, beginning of period	118,772			118,115			142,255			155,888			82,204			117,212			198,111			140,925			235,818			142,255			198,111
Cash and cash equivalents, end of period	$	118,115		$	142,255		$	155,888		$	82,204		$	117,212		$	198,111		$	140,925		$	235,818		$	313,709		$	117,212		$	313,709
Free cash flow (1):
Net cash provided by (used for) operating activities	$	13,284		$	33,379		$	(11,023	)	$	17,360		$	42,106		$	44,092		$	41,363		$	52,922		$	66,336		$	48,443		$	160,621
Less: Capital expenditures	(8,726		)	(2,934		)	(2,927		)	(6,111		)	(4,788		)	(2,777		)	(7,935		)	(7,618		)	(8,543		)	(13,826		)	(24,096		)
Free cash flow	$	4,558		$	30,445		$	(13,950	)	$	11,249		$	37,318		$	41,315		$	33,428		$	45,304		$	57,793		$	34,617		$	136,525

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

Monster Worldwide, Inc.

Consolidated Condensed Balance Sheets

(unaudited, in thousands)

	Trended Quarterly Data
	Q3 2003			Q4 2003			Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005
ASSETS
Current assets:
Cash and cash equivalents	$	118,115		$	142,255		$	155,888		$	82,204		$	117,212		$	198,111		$	140,925		$	235,818		$	313,709
Accounts recievable, net	212,428			228,848			246,915			273,252			301,431			318,530			315,362			317,378			321,243
Prepaid and other	58,232			62,620			55,659			54,306			51,499			51,826			47,874			54,128			53,704
Current assets of discontinued operations	143,975			133,260			124,097			128,671			146,349			135,044			125,980			—			—
Total current assets	532,750			566,983			582,559			538,433			616,491			703,511			630,141			607,324			688,656
Property and equipment, net	77,912			76,136			73,039			84,530			82,482			81,415			82,689			83,352			84,542
Goodwill	347,319			372,486			389,608			564,261			558,564			607,753			615,832			592,752			589,981
Intangibles, net	12,096			12,023			27,738			43,332			54,452			56,985			52,177			48,198			50,674
Others assets	9,079			15,485			17,674			13,305			13,300			17,171			14,805			26,640			26,447
Investment in unconsolidated affiliate	—			—			—			—			—			—			49,927			49,351			48,935
Long-term assets of discontinued operations	79,211			79,166			82,801			83,760			83,702			76,778			76,231			—			—
Total assets	$	1,058,367		$	1,122,279		$	1,173,419		$	1,327,621		$	1,408,991		$	1,543,613		$	1,521,802		$	1,407,617		$	1,489,235
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts Payable, accrued expenses and other	$	244,735		$	239,536		$	251,464		$	276,947		$	284,982		$	286,465		$	285,759		$	307,909		$	322,846
Accrued business reorganization and spin-off costs	39,322			33,958			29,962			25,035			23,428			21,595			19,623			18,190			17,458
Deferred revenue	126,831			154,676			162,856			180,196			196,724			231,382			242,100			245,713			248,063
Current portion of long-term debt	4,088			2,623			10,814			22,492			22,833			29,262			31,980			26,572			29,903
Current liabilties of discontinued operations	204,305			209,202			158,464			151,562			175,040			162,039			140,965			—			—
Total current liabilities	619,281			639,995			613,560			656,232			703,007			730,743			720,427			598,384			618,270
Long-term debt, less current portion	2,137			2,029			9,287			34,311			34,196			33,975			14,653			14,363			14,805
Other long-term liabilities	8,015			11,695			13,942			15,404			17,238			23,259			30,234			36,156			37,578
Long-term liabilities of discontinued operations	50			368			336			223			118			122			205			—			—
Total liabilities	629,483			654,087			637,125			706,170			754,559			788,099			765,519			648,903			670,653
Stockholders’ equity:
Common stock and class B common stock	113			114			117			120			120			122			122			122			124
Additional paid-in capital	961,510			968,994			1,029,961			1,099,571			1,104,395			1,146,708			1,153,681			1,167,900			1,196,932
Accumulated other comprehensive income	39,237			58,928			53,655			55,760			64,369			98,027			71,804			40,267			39,740
Unamortized stock based compensation	—			—			—			(2,801		)	(3,240		)	(2,603		)	(3,154		)	(2,981		)	(2,441		)
Retained earnings (deficit)	(571,976		)	(559,844		)	(547,439		)	(531,199		)	(511,212		)	(486,740		)	(466,170		)	(446,594		)	(415,773		)
Total stockholders’ equity	428,884			468,192			536,294			621,451			654,432			755,514			756,283			758,714			818,582
Total liabilities and stockholders’ equity	$	1,058,367		$	1,122,279		$	1,173,419		$	1,327,621		$	1,408,991		$	1,543,613		$	1,521,802		$	1,407,617		$	1,489,235
	—			—			—			—			—			—			—			—			—
Selected Financial Ratios(2):
- Annualized return on equity	11.8		%	10.8		%	9.9		%	11.2		%	12.5		%	13.9		%	10.9		%	10.3		%	15.6		%
- Annualized return on capital employed (ROCE)	18.2		%	16.0		%	13.9		%	14.9		%	17.4		%	18.2		%	15.9		%	18.6		%	21.2		%
- Book value per share	$	3.81		$	4.14		$	4.63		$	5.24		$	5.51		$	6.27		$	6.26		$	6.24		$	6.61
- Cash per share	$	1.05		$	1.26		$	1.35		$	0.69		$	0.99		$	1.64		$	1.17		$	1.94		$	2.54

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

Monster Worldwide, Inc.

Segment and Geographic Information and Operating Metrics

(unaudited, in thousands, except as noted)

	Trended Quarterly Data																											Year to Date Data
	Q3 2003(1)			Q4 2003(1)			Q1 2004			Q2 2004			Q3 2004			Q4 2004			Q1 2005			Q2 2005			Q3 2005			9M 2004			9M 2005
Segment revenue by geographic region:
Monster North America	$	91,429		$	90,605		$	104,997		$	115,894		$	126,896		$	135,252		$	148,317		$	152,212		$	161,998		$	347,787		$	462,527
Monster International	12,354			14,315			17,165			26,010			30,783			36,912			41,217			45,879			44,836			73,958			131,932
Monster revenue	$	103,783		$	104,920		$	122,162		$	141,904		$	157,679		$	172,164		$	189,534		$	198,091		$	206,834		$	421,745		$	594,459
Advertising & Communications North America	$	15,529		$	17,898		$	17,495		$	17,553		$	19,292		$	21,427		$	19,762		$	18,932		$	21,540		$	54,340		$	60,234
Advertising & Communications International	19,344			19,381			21,553			21,871			21,648			21,383			22,757			21,956			20,914			65,072			65,627
Advertising & Communications revenue	$	34,873		$	37,279		$	39,048		$	39,424		$	40,940		$	42,810		$	42,519		$	40,888		$	42,454		$	119,412		$	125,861
Segment OIBDA by geographic region:
Monster North America	$	28,937		$	30,823		$	28,678		$	34,165		$	40,018		$	49,405		$	50,999		$	55,332		$	61,542		$	102,861		$	167,873
Monster International	(356		)	(904		)	(1,142		)	2,283			2,588			4,849			925			296			356			3,729			1,577
Monster OIBDA (1)	$	28,581		$	29,919		$	27,536		$	36,448		$	42,606		$	54,254		$	51,924		$	55,628		$	61,898		$	106,590		$	169,450
Advertising & Communications North America	$	(2,449	)	$	2,018		$	2,159		$	2,242		$	2,848		$	2,361		$	3,182		$	1,632		$	3,551		$	7,249		$	8,365
Advertising & Communications International	1,852			1,598			741			1,014			553			(2,653		)	774			670			2,574			2,308			4,018
Advertising & Communications OIBDA (1)	$	(597	)	$	3,616		$	2,900		$	3,256		$	3,401		$	(292	)	$	3,956		$	2,302		$	6,125		$	9,557		$	12,383
Corporate expenses before depreciation and amortization	$	(6,921	)	$	(10,273	)	$	(6,750	)	$	(8,173	)	$	(8,858	)	$	(12,035	)	$	(9,005	)	$	(9,314	)	$	(10,469	)	$	(23,781	)	$	(28,788	)
Segment operating income (loss) by geographic region:(1)
Monster North America	$	25,523		$	26,947		$	24,728		$	29,665		$	34,998		$	44,764		$	46,042		$	50,323		$	56,646		$	89,391		$	153,011
Monster International	(1,158		)	(1,756		)	(2,022		)	863			(356		)	3,328			(1,565		)	(2,108		)	(2,061		)	(1,515		)	(5,734		)
Monster operating income	$	24,365		$	25,191		$	22,706		$	30,528		$	34,642		$	48,092		$	44,477		$	48,215		$	54,585		$	87,876		$	147,277
Advertising & Communications North America	$	(3,578	)	$	577		$	978		$	1,018		$	1,657		$	1,240		$	2,125		$	537		$	2,308		$	3,653		$	4,970
Advertising & Communications International	1,411			1,115			190			460			(11		)	(3,340		)	314			226			2,139			639			2,679
Advertising & Communications operating income (loss)	$	(2,167	)	$	1,692		$	1,168		$	1,478		$	1,646		$	(2,100	)	$	2,439		$	763		$	4,447		$	4,292		$	7,649
Corporate expenses	$	(8,183	)	$	(10,557	)	$	(7,524	)	$	(9,319	)	$	(9,848	)	$	(12,926	)	$	(10,247	)	$	(10,117	)	$	(11,303	)	$	(26,691	)	$	(31,667	)
Consolidated revenue by geographic region:
North America	$	106,958		$	108,503		$	122,492		$	133,447		$	146,188		$	156,679		$	168,079		$	171,144		$	183,538		$	402,127		$	522,761
International	31,698			33,696			38,718			47,881			52,431			58,295			63,974			67,835			65,750			139,030			197,559
Consolidated revenue	$	138,656		$	142,199		$	161,210		$	181,328		$	198,619		$	214,974		$	232,053		$	238,979		$	249,288		$	541,157		$	720,320
Consolidated OIBDA by geographic region:
North America	$	26,488		$	32,841		$	30,837		$	36,407		$	42,866		$	51,766		$	54,181		$	56,964		$	65,093		$	110,110		$	176,238
International	1,496			694			(401		)	3,297			3,141			2,196			1,699			966			2,930			6,037			5,595
Corporate	(6,921		)	(10,273		)	(6,750		)	(8,173		)	(8,858		)	(12,035		)	(9,005		)	(9,314		)	(10,469		)	(23,781		)	(28,788		)
Consolidated OIBDA	$	21,063		$	23,262		$	23,686		$	31,531		$	37,149		$	41,927		$	46,875		$	48,616		$	57,554		$	92,366		$	153,045
Consolidated operating income (loss) by geographic region:
North America	$	21,945		$	27,524		$	25,706		$	30,683		$	36,655		$	46,004		$	48,167		$	50,860		$	58,954		$	93,044		$	157,981
International	253			(641		)	(1,832		)	1,323			(367		)	(12		)	(1,251		)	(1,882		)	78			(876		)	(3,055		)
Corporate	(8,183		)	(10,557		)	(7,524		)	(9,319		)	(9,848		)	(12,926		)	(10,247		)	(10,117		)	(11,303		)	(26,691		)	(31,667		)
Consolidated operating income	$	14,015		$	16,326		$	16,350		$	22,687		$	26,440		$	33,066		$	36,669		$	38,861		$	47,729		$	65,477		$	123,259
Operating Metrics:
Global employees (ones)	3,098			3,175			3,388			3,954			4,097			4,210			4,472			4,551			4,634			4,097			4,634
Annualized revenue per average employee	$	178.5		$	181.3		$	196.5		$	197.6		$	197.4		$	207.0		$	213.8		$	211.9		$	217.1		$	197.1		$	214.3
(1) - See notes to financial supplement for further explanation of non-GAAP measures.
Monster North America operating margin	27.9		%	29.7		%	23.6		%	25.6		%	27.6		%	33.1		%	31.0		%	33.1		%	35.0		%	25.7		%	33.1		%
Monster International operating margin	-9.4		%	-12.3		%	-11.8		%	3.3		%	-1.2		%	9.0		%	-3.8		%	-4.6		%	-4.6		%	-2.0		%	-4.3		%
Monster operating margin	23.5		%	24.0		%	18.6		%	21.5		%	22.0		%	27.9		%	23.5		%	24.3		%	26.4		%	20.8		%	24.8		%
Consolidated operating margin	10.1		%	11.5		%	10.1		%	12.5		%	13.3		%	15.4		%	15.8		%	16.3		%	19.1		%	12.1		%	17.1		%
Consolidated OIBDA margin	15.2		%	16.4		%	14.7		%	17.4		%	18.7		%	19.5		%	20.2		%	20.3		%	23.1		%	17.1		%	21.2		%

Monster Worldwide, Inc.

Quarterly Operations as a % of Revenue

(unaudited)

	Trended Quarterly Data																		Year to Date Data
Summary P&L Information	Q3 2003		Q4 2003(1)		Q1 2004		Q2 2004		Q3 2004		Q4 2004		Q1 2005		Q2 2005		Q3 2005		9M 2004		9M 2005
Monster	74.8	%	73.8	%	75.8	%	78.3	%	79.4	%	80.1	%	81.7	%	82.9	%	83.0	%	77.9	%	82.5	%
Advertising & Communications	25.2	%	26.2	%	24.2	%	21.7	%	20.6	%	19.9	%	18.3	%	17.1	%	17.0	%	22.1	%	17.5	%
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	45.1	%	47.9	%	44.0	%	44.9	%	46.0	%	47.3	%	42.9	%	43.9	%	43.6	%	45.1	%	43.5	%
Office and general	19.3	%	18.4	%	17.8	%	16.7	%	16.5	%	16.0	%	16.0	%	15.8	%	14.7	%	16.9	%	15.5	%
Marketing and promotion	20.4	%	17.4	%	23.5	%	21.0	%	18.8	%	17.2	%	20.9	%	20.0	%	18.6	%	20.9	%	19.8	%
OIBDA(1)	15.2	%	16.4	%	14.7	%	17.4	%	18.7	%	19.5	%	20.2	%	20.3	%	23.1	%	17.1	%	21.2	%
Depreciation expense	4.1	%	4.2	%	3.9	%	3.7	%	3.5	%	2.7	%	3.0	%	2.9	%	2.8	%	3.7	%	2.9	%
Amortization of stock based compensation	0.6	%	0.4	%	0.3	%	0.5	%	0.4	%	0.3	%	0.4	%	0.2	%	0.2	%	0.4	%	0.3	%
Amortization of intangibles	0.3	%	0.3	%	0.4	%	0.7	%	1.5	%	1.1	%	1.0	%	1.0	%	0.9	%	0.9	%	0.9	%
Operating expenses	89.9	%	88.5	%	89.9	%	87.5	%	86.7	%	84.6	%	84.2	%	83.7	%	80.9	%	87.9	%	82.9	%
Operating income	10.1	%	11.5	%	10.1	%	12.5	%	13.3	%	15.4	%	15.8	%	16.3	%	19.1	%	12.1	%	17.1	%
Interest and other, net	0.0	%	-0.1	%	-0.2	%	-0.2	%	-0.1	%	0.0	%	0.0	%	0.4	%	0.3	%	-0.2	%	0.2	%
Income from cont. operations, pre-tax	10.1	%	11.4	%	10.0	%	12.3	%	13.2	%	15.3	%	15.8	%	16.7	%	19.4	%	11.9	%	17.3	%
Income taxes	3.3	%	3.3	%	3.3	%	4.1	%	4.3	%	5.3	%	5.6	%	5.8	%	6.8	%	3.9	%	6.1	%
Losses in equity interests	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	-0.1	%	-0.2	%	-0.3	%	0.0	%	-0.2	%
Income from continuing operations	6.7	%	8.0	%	6.7	%	8.2	%	8.9	%	10.1	%	10.1	%	10.7	%	12.4	%	8.0	%	11.1	%
Reorganization charges, net of tax	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%
Income (loss) from disc. operations, net of tax	2.1	%	0.5	%	1.0	%	0.8	%	1.2	%	1.3	%	-1.2	%	-2.5	%	0.0	%	1.0	%	-1.2	%
Net income	8.8	%	8.5	%	7.7	%	9.0	%	10.1	%	11.4	%	8.9	%	8.2	%	12.4	%	9.0	%	9.9	%

Monster Worldwide, Inc.

Quarterly Statements of Operations - Non-GAAP to GAAP Reconciliations

(unaudited, in thousands, except per share amounts)

Non-GAAP to GAAP Reconciliations

				Add			Q4 2003
Summary P&L Information	Q4 2003(1)			Adjustments*			GAAP
Monster	$	104,920		$	—		$	104,920
Advertising & Communications	37,279			—			37,279
Revenue	142,199			—			142,199
Salary and related	68,631			—			68,631
Office and general	25,602			—			25,602
Marketing and promotion	24,704			—			24,704
OIBDA(1)	23,262			—			23,262
Depreciation expense	6,012			—			6,012
Amortization of stock based compensation	498			—			498
Amortization of intangibles	426			—			426
Business reorganization and spin-off charges	—			28			28
Operating expenses	125,873			28			125,901
Operating income (loss)	16,326			(28		)	16,298
Interest and other, net	(179		)	—			(179		)
Income (loss) from continuing operations, pre-tax	16,147			(28		)	16,119
Income taxes	4,709			—			4,709
Losses in equity interests	—			—			—
Income (loss) from continuing operations	11,438			(28		)	11,410
Business reorganization and spin-off charges, net of tax	(28		)	28			—
Income (loss) from discontinued operations, net of tax	722			—			722
Net income (loss)	$	12,132		$	—		$	12,132
Basic earnings (loss) per share:
Income from continuing operations	$	0.10		$	—		$	0.10
Net income (loss)	$	0.11		$	—		$	0.11
Diluted earnings (loss) per share:
Income from continuing operations	$	0.10		$	—		$	0.10
Net income (loss)	$	0.11		$	—		$	0.11
Weighted avg. shares outstanding:
Basic shares	112,838			112,838			112,838
Diluted shares	115,514			115,514			115,514

				Add			Q3 2003						Add			Q4 2003
Segment operating income (loss) by geographic region:	Q3 2003			Adjustments*			GAAP			Q4 2003			Adjustments*			GAAP
Monster North America	$	25,523		$	178		$	25,701		$	26,947		$	32		$	26,979
Monster International	(1,158		)	—			(1,158		)	(1,756		)	14			(1,742		)
Monster operating income	$	24,365		$	178		$	24,543		$	25,191		$	46		$	25,237
Advertising & Communications North America	$	(3,578	)	$	187		$	(3,391	)	$	577		$	33		$	610
Advertising & Communications International	1,411			—			1,411			1,115			3			1,118
Advertising & Communications operating income (loss)	$	(2,167	)	$	187		$	(1,980	)	$	1,692		$	36		$	1,728
Corporate expenses	$	(8,183	)	$	(365	)	$	(8,548	)	$	(10,557	)	$	(110	)	$	(10,667	)
Consolidated operating income (loss)	$	14,015		$	—		$	14,015		$	16,326		$	(28	)	$	16,298

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

* - Represents business reorganization and other special charges