News Releases

Apr 25, 2007
Meredith Third Quarter Earnings Per Share Up 15 Percent
Core earnings per share grow 10 percent
PRNewswire-FirstCall
DES MOINES, Iowa
(NYSE:MDP)

DES MOINES, Iowa, April 25 /PRNewswire-FirstCall/ -- Meredith Corporation (NYSE: MDP), one of America's leading media and marketing companies, today announced third quarter fiscal 2007 results. Earnings per share grew 15 percent to $0.92, and net earnings increased to $45 million. Total revenues increased 4 percent to $410 million, including 7 percent growth in advertising revenues.

Core earnings per share for the third quarter grew 10 percent to $0.88 from $0.80, and core earnings grew to $44 million from $41 million. Core earnings for fiscal 2007 exclude a one-time tax benefit partially offset by restructuring charges. These are described in a press release issued on March 27, 2007, and in the attached Table 1 which reconciles core earnings to net earnings. For fiscal 2006, net and core earnings are the same.

"The highlights for the quarter were the very strong advertising performance of our Publishing Group properties and the outstanding growth in online revenues across the company," said Stephen M. Lacy, Meredith's President and Chief Executive Officer. "Our ongoing efforts to aggressively build our online presence and capabilities enabled us to double online revenues compared to the prior year quarter. Going forward, we will further expand these initiatives to serve increasing consumer demand for content delivered across multiple media platforms."

For the nine months, earnings per share grew 19 percent to $2.26, and net earnings increased to $111 million. Core earnings per share grew 17 percent to $2.22 from $1.90 a year ago, and core earnings increased to $109 million from $96 million a year ago. In the second quarter, the Company reported a $0.04 per share charge related to a bankruptcy of a book distributor, which is included in core earnings per share. (See Table 1 for a reconciliation of core earnings to net earnings.) Total revenues increased 3 percent to $1.2 billion, and advertising revenues increased 7 percent to $740 million.

  OPERATING HIGHLIGHTS

  Publishing Results

Publishing operating profit increased to $64 million in the third quarter of fiscal 2007, up from $61 million in the prior year quarter. Revenues increased to $330 million, up from $319 million in the prior year quarter.

Publishing advertising revenues grew 7 percent, including a mid-single digit increase in magazine advertising revenue. Better Homes and Gardens, More, Family Circle and Meredith's Special Interest Publications all delivered solid growth in advertising revenues and net advertising revenue per page in the quarter.

"The creative and sales enhancements made at Better Homes and Gardens are resonating with consumers and marketers alike," Lacy said. "Family Circle and More continued the success they have enjoyed all fiscal year, with advertising revenues up more than 25 percent at each title in the quarter. Additionally, our special interest publications reported solid advertising revenue growth, up in the high-single digits for the quarter."

Meredith's women's service titles increased share in the quarter with 11 percent growth in advertising pages compared to a 5 percent increase for the women's service field category as a whole, according to the latest data from the Publishers Information Bureau.

Meredith's magazine-branded web sites posted excellent growth in the quarter as well. Advertising revenues were up more than 50 percent. Traffic increased significantly with unique visitors and page views both up more than 10 percent. Online subscription orders also increased. Meredith secured more than 2 million online subscriptions through the first nine months of fiscal 2007, already surpassing total orders for all of fiscal 2006.

On March 29, Meredith unveiled a new Web 2.0 enhanced version of its highly popular Better Homes and Gardens web site ( http://www.bhg.com/ ). The redesigned portal features a host of new, highly interactive experiences - such as blogs, desktop widgets and wikis - and community sharing applications.

For the first nine months of fiscal 2007, Publishing operating profit was $146 million, flat compared to the prior-year period. Total Publishing revenues were up slightly to $944 million. Advertising revenues increased 2 percent to $476 million.

Broadcasting Results

Broadcasting operating profit was $20 million in the third quarter of fiscal 2007, up slightly from the year-ago period. Earnings before interest, taxes, depreciation and amortization (EBITDA) were $27 million, up 2 percent over the prior-year period. Revenues increased 5 percent to $79 million, with both local and national advertising revenues increasing. During the quarter, Meredith Broadcasting invested a total of more than $1.7 million in news expansions, online enhancements and video initiatives.

Looking at the February 2007 rating book, Meredith Broadcasting continued to enhance its news position with the important adults ages 25-54 demographic:

  -- Five stations -- Atlanta, Portland, Kansas City, Greenville and Las
     Vegas - posted gains for late newscasts, with Kansas City up
     46 percent, Atlanta up 29 percent and Greenville up 26 percent;

  -- Four stations -- Phoenix, Portland, Hartford and Las Vegas - posted
     gains for morning newscasts, with Las Vegas up 85 percent and Phoenix
     up 50 percent; and

  -- Six stations - Atlanta, Phoenix, Portland, Kansas City, Greenville and
     Las Vegas - increased sign-on to sign-off ratings, with Atlanta and
     Kansas City both up more than 30 percent.

"The results of the February book reflect growth in our local station brands and news programming, which are the keys to attaining higher ratings, increasing market share and generating more revenues," said Lacy. "This combination of strong local brand franchises and solid execution of our news content strategies is reflected in the growth we are experiencing in both late and morning news at many of our stations."

For the first nine months of fiscal 2007, Broadcasting operating profit grew 33 percent to $79 million. EBITDA was up 26 percent to $97 million, while EBITDA margin was 36.3 percent compared to 33.3 percent in the prior- year period. (See Table 2 for a reconciliation.) Revenues increased 15 percent to $267 million. Meredith generated a record $33 million in net political advertising revenues through the first nine months of fiscal 2007.

Broadband Initiative

Concurrent with the relaunch of BHG.com, Meredith introduced its first- ever broadband network - Better.tv. It features more than 20 channels of original video content and programming on subjects such as cooking, decorating and health. The network draws on the assets of Meredith's extensive portfolio of magazines, television stations, books, special interest publications, websites and live events.

Better.tv's original programming is created in New York, Des Moines, and Portland, OR, by Meredith Video Solutions, the Company's in-house production unit. Programs and videos featured on Better.tv range in length from 2 to 30 minutes. Meredith is monetizing Better.tv through advertising revenues from video commercials, sponsorships, banner advertisements and product integration.

"Better.tv is an excellent example of how we are combining the brands and content of our Publishing Group with the production capabilities and expertise of our Broadcasting Group," Lacy said. "We will continue to be very active in the online and broadband space. In early fiscal 2008, we will launch a new parenthood portal under the Parents.com brand and also unveil a new multi- platform broadband channel, ParentsTV."

OTHER FINANCIAL INFORMATION

Net interest expense decreased to $6 million in the third quarter of fiscal 2007 from $7 million in the prior-year period. The Company has retired $65 million of debt in the first three quarters of fiscal 2007.

Unallocated corporate expenses were lower in the quarter due primarily to timing issues. Meredith expects unallocated corporate expenses to approximate $35 million for the full fiscal year.

For the nine months of fiscal 2007, capital expenditures were $29 million, up $8 million compared to the year-ago period, primarily due to the new station facility in Hartford.

Meredith increased free cash flow 14 percent to $125 million in the first nine months of fiscal 2007, compared to $110 million for the year-ago period. The Company defines free cash flow as net earnings, plus depreciation, amortization and non-cash special items, less capital expenditures. (Refer to Table 2 for a reconciliation.)

Meredith repurchased approximately 950,000 shares in the first nine months of fiscal 2007 as part of its ongoing share repurchase program. In the prior year period, the Company repurchased approximately 920,000 shares.

All earnings per share figures in the text of this release are diluted. Both basic and diluted earnings per share can be found in the attached statement of earnings.

OUTLOOK

At this time, Meredith expects to grow earnings per share approximately 14 percent to $3.26 in fiscal 2007, consistent with guidance provided throughout the fiscal year. Fourth quarter earnings per share from continuing operations are expected to approximate $1.04.

Publishing advertising revenues for the fourth fiscal quarter are currently up in the low single-digits led by Better Homes and Gardens, Family Circle and More partially offset by continued weakness at Meredith's parenthood titles. Broadcast pacings, which are a snapshot in time and change frequently, are currently running down in the mid to high single-digits.

A number of uncertainties remain that may affect our outlook as stated in this press release for results in the fourth fiscal quarter. These include overall advertising volatility, the performance of the Company's retail businesses, paper prices, and postal rates. These and other uncertainties are referenced below under "Safe Harbor" and in certain of the Company's SEC filings.

Meredith plans to provide fiscal 2008 guidance concurrent with its presentation at the Mid-Year Media Review in June 2007.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on April 25, 2007, at 11:00 a.m. ET (10:00 a.m. CT) to discuss fiscal third quarter results. A live webcast will be accessible to the public on the Company's website http://www.meredith.com/ , and a replay will be available for one week after the conference call. A transcript of the conference call will be available within 48 hours following the conference call on the http://www.meredith.com/, and will be available for at least 12 months following the conference call.

RATIONALE FOR USE AND ACCESS TO NON-GAAP MEASURES

Management uses and presents GAAP and non-GAAP results to evaluate and communicate the performance of the Company. Non-GAAP measures should not be construed as alternatives to GAAP measures. EBITDA and free cash flow are common supplemental measures of performance used by investors and financial analysts. Management believes that EBITDA and free cash flow provide additional analytical tools to clarify the Company's results from core operations and delineate underlying trends. Meredith does not use EBITDA or free cash flow as a measure of liquidity or funds available for management's discretionary use because they include certain contractual and non- discretionary expenditures.

Core earnings and core earnings per share are supplemental non-GAAP financial measures that exclude one-time items that are not expected to recur and are not reflective of the Company's core business activities. While core earnings and core earnings per share are not a substitute for reported earnings results under GAAP, Management believes this information is useful as an aid in better understanding the Company's current performance, performance trends, and financial condition.

Reconciliations of non-GAAP to GAAP measures are included in Table 1 and Table 2. The attached financial statements and reconciliation tables will be made available on the Company's web site ( http://www.meredith.com/investors/index.html ). Please click on "GAAP-Non-GAAP Reconciliation" in the navigation bar on the left side of the page.

SAFE HARBOR

This release contains certain forward-looking statements that are subject to risks and uncertainties. These statements are based on management's current knowledge and estimates of factors affecting the Company's operations. Statements in this announcement that are forward-looking include, but are not limited to, the statements regarding broadcast pacings, and publishing advertising revenues, along with the Company's earnings per share outlook for the fourth quarter of fiscal 2007 and the full fiscal year.

Actual results may differ materially from those currently anticipated. Factors that could adversely affect future results include, but are not limited to, downturns in national and/or local economies; a softening of the domestic advertising market; world, national, or local events that could disrupt broadcast television; increased consolidation among major advertisers or other events depressing the level of advertising spending; the unexpected loss or insolvency of one or more major clients; the integration of acquired businesses; changes in consumer reading, purchasing, and/or television viewing patterns; increases in paper, postage, printing or syndicated programming costs; changes in television network affiliation agreements; technological developments affecting products or methods of distribution; changes in government regulations affecting the Company's industries; unexpected changes in interest rates; and the consequence of acquisitions and/or dispositions. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events, or otherwise.

ABOUT MEREDITH CORPORATION

Meredith ( http://www.meredith.com/ ) is one of the nation's leading media and marketing companies with businesses centering on magazine and book publishing, television broadcasting, integrated marketing, and interactive media. The Meredith Publishing Group features 25 subscription magazines - including Better Homes and Gardens, Ladies' Home Journal, Family Circle, Parents, American Baby, Fitness, and More - and publishes over 200 special interest publications under approximately 80 titles. Meredith owns 14 television stations, including properties in top-25 markets Atlanta, Phoenix, and Portland.

Meredith has more than 400 books in print and has established marketing relationships with some of America's leading companies including The Home Depot, DIRECTV, DaimlerChrysler, Wal-Mart, and Carnival Cruise Lines. Meredith's consumer database, which contains approximately 85 million names, is one of the largest domestic databases among media companies and enables magazine and television advertisers to target marketing campaigns precisely. Additionally, Meredith has an extensive Internet presence that includes more than 30 web sites and strategic alliances with leading Internet destinations. Meredith Hispanic Ventures publishes five Spanish-language titles, making Meredith the leading publisher serving Hispanic women in the United States.

  Meredith Corporation and Subsidiaries
  Consolidated Statements of Earnings (Unaudited)

  Period Ended             Three Months                 Nine Months
   March 31,         2007      2006    Change     2007      2006     Change
  (In thousands
   except per
   share data)

  Revenues
  Advertising     $ 244,374 $ 227,843   7.3 %   $ 740,435 $ 693,214   6.8 %
  Circulation        93,614    95,888  (2.4)%     260,207   278,468  (6.6)%
  All other          71,845    71,193   0.9 %     211,009   199,490   5.8 %
    Total revenues  409,833   394,924   3.8 %   1,211,651 1,171,172   3.5 %
  Operating expenses
  Production,
   distribution,
   and
   editorial        167,364   157,908   6.0 %     503,213   499,062   0.8 %
  Selling, general,
   and
   administrative   153,065   152,081   0.6 %     474,530   457,571   3.7 %
  Depreciation and
   amortization      11,481    11,290   1.7 %      33,939    34,202  (0.8)%
  Special items      12,706        --   0.0 %      12,706        --   0.0 %
    Total operating
     expenses       344,616   321,279   7.3 %   1,024,388   990,835   3.4 %
  Income from
   operations        65,217    73,645 (11.4)%     187,263   180,337   3.8 %
  Interest income       502       412  21.8 %       1,172       779  50.4 %
  Interest expense   (6,561)   (7,437)(11.8)%     (21,333)  (23,361) (8.7)%
    Earnings before
     income taxes    59,158    66,620 (11.2)%     167,102   157,755   5.9 %
  Income taxes       13,849    25,979 (46.7)%      56,270    61,524  (8.5)%
  Net earnings     $ 45,309  $ 40,641  11.5 %   $ 110,832  $ 96,231  15.2 %

  Basic earnings per
   share             $ 0.94    $ 0.82  14.6 %      $ 2.31    $ 1.95  18.5 %
  Basic average shares
   outstanding       48,170    49,524  (2.7)%      48,024    49,361  (2.7)%

  Diluted earnings
   per share         $ 0.92    $ 0.80  15.0 %      $ 2.26    $ 1.90  18.9 %
  Diluted average
   shares
   outstanding       49,300    50,852  (3.1)%      49,055    50,747  (3.3)%

  Dividends paid
   per share        $ 0.185   $ 0.160  15.6 %     $ 0.505   $ 0.440  14.8 %



  Meredith Corporation and Subsidiaries
  Segment Information (Unaudited)


  Period Ended            Three Months                  Nine Months
   March 31,        2007     2006    Change      2007       2006     Change
  (In thousands)

  Revenues
  Publishing     $330,398 $319,011    3.6 %    $944,215   $938,954    0.6 %
  Broadcasting
    Non-political
     advertising   78,035   72,200    8.1 %     231,360    225,607    2.6 %
    Political
     advertising      436      664  (34.3)%      33,041        828       NM
    Other revenues    964    3,049  (68.4)%       3,035      5,783  (47.5)%
     Total
      broadcasting 79,435   75,913    4.6 %     267,436    232,218   15.2 %
  Total revenues $409,833 $394,924    3.8 %  $1,211,651 $1,171,172    3.5 %

  Operating profit
  Publishing      $64,417  $61,366    5.0 %    $146,111   $146,289   (0.1)%
  Broadcasting     20,292   20,073    1.1 %      78,516     59,141   32.8 %
  Unallocated
   corporate       (6,786)  (7,794)  12.9 %     (24,658)   (25,093)   1.7 %
  Special items   (12,706)      --       --     (12,706)        --       --
  Income from
   operations     $65,217  $73,645  (11.4)%    $187,263   $180,337    3.8 %

  Depreciation and
   amortization
  Publishing       $4,701   $4,637    1.4 %     $13,869    $14,120   (1.8)%
  Broadcasting      6,324    6,036    4.8 %      18,608     18,197    2.3 %
  Unallocated
   corporate          456      617  (26.1)%       1,462      1,885  (22.4)%
  Total depreciation
   and
   amortization   $11,481  $11,290    1.7 %     $33,939    $34,202   (0.8)%

  EBITDA(1)
  Publishing      $69,118  $66,003    4.7 %    $159,980   $160,409   (0.3)%
  Broadcasting     26,616   26,109    1.9 %      97,124     77,338   25.6 %
  Unallocated
   corporate       (6,330)  (7,177)  11.8 %     (23,196)   (23,208)   0.1 %
  Total EBITDA(1) $89,404  $84,935    5.3 %    $233,908   $214,539    9.0 %

  (1) EBITDA is earnings before interest, taxes, depreciation, and
      amortization and excludes special items.

  NM - Not meaningful


  Meredith Corporation and Subsidiaries
  Condensed Consolidated Balance Sheets

                                                (Unaudited)
                                                 March 31,        June 30,
  (In thousands)                                   2007              2006
  Assets
  Current assets
  Cash and cash equivalents                      $50,759           $30,713
  Accounts receivable, net                       270,841           239,368
  Inventories                                     58,951            52,032
  Current portion of subscription
   acquisition costs                              78,647            79,565
  Current portion of broadcast rights             16,045            12,498
  Other current assets                            14,991            17,344
  Total current assets                           490,234           431,520
  Property, plant, and equipment                 442,040           417,831
  Less accumulated depreciation                 (241,045)         (223,033)
  Net property, plant, and equipment             200,995           194,798
  Subscription acquisition costs                  68,114            74,538
  Broadcast rights                                11,307            13,412
  Other assets                                    80,921            81,218
  Intangibles assets, net                        796,193           806,264
  Goodwill                                       459,766           438,925
  Total assets                                $2,107,530        $2,040,675

  Liabilities and Shareholders' Equity
  Current liabilities
  Current portion of long-term debt             $100,000           $50,000
  Current portion of long-term
   broadcast rights payable                       16,952            14,744
  Accounts payable                                76,621            79,892
  Accrued expenses and other
   liabilities                                   151,812           118,972
  Current portion of unearned
   subscription revenues                         199,913           200,338
  Total current liabilities                      545,298           463,946
  Long-term debt                                 400,000           515,000
  Long-term broadcast rights payable              20,597            21,755
  Unearned subscription revenues                 173,547           169,494
  Deferred income taxes                          147,639           125,049
  Other noncurrent liabilities                    43,532            47,327
  Total liabilities                            1,330,613         1,342,571
  Shareholders' equity
  Common stock                                    38,786            38,774
  Class B stock                                    9,308             9,417
  Additional paid-in capital                      56,994            56,012
  Retained earnings                              678,332           599,413
  Accumulated other comprehensive loss            (1,818)           (2,077)
  Unearned compensation                           (4,685)           (3,435)
  Total shareholders' equity                     776,917           698,104
  Total liabilities and shareholders'
   equity                                     $2,107,530        $2,040,675



  Meredith Corporation and Subsidiaries
  Condensed Consolidated Statements of Cash Flows (Unaudited)

  Nine Months Ended March 31,                     2007              2006
  (In thousands)
  Net cash provided by operating
   activities                                   $170,450          $116,545

  Cash flows from investing activities
      Acquisitions of businesses                 (15,456)         (359,465)
      Additions to property, plant, and
       equipment                                 (29,014)          (20,829)
      Proceeds from disposition of
       assets                                         --             2,500
  Net cash used in investing activities          (44,470)         (377,794)

  Cash flows from financing activities
      Proceeds from issuance of long-
       term debt                                 115,000           490,000
      Repayments of long-term debt              (180,000)         (220,000)
      Purchases of Company stock                 (48,372)          (47,233)
      Proceeds from common stock issued           29,486            27,895
      Dividends paid                             (24,312)          (21,758)
      Excess tax benefits from share-
       based payments                              2,264            18,804
      Other                                           --              (703)
  Net cash provided by (used in)
   financing activities                         (105,934)          247,005
  Net increase (decrease) in cash and
   cash equivalents                               20,046           (14,244)
  Cash and cash equivalents at
   beginning of period                            30,713            29,788
  Cash and cash equivalents at end of
   period                                        $50,759           $15,544



  Meredith Corporation and Subsidiaries                              Table 1
  Supplemental Disclosures Regarding Non-GAAP Financial Measures

  CORE EARNINGS
  Core earnings, which is reconciled to net earnings in the following
  tables, is defined as net earnings adjusted for certain one time items.

                                           Three Months       Nine Months
  Period Ended March 31,                  2007     2006      2007     2006
  (In thousands)
  Core earnings                         $43,621  $40,641  $109,144  $96,231
  Special items, net of tax (1)          (7,713)      --    (7,713)      --
  Tax settlement (2)                      9,401       --     9,401       --
  Net earnings                          $45,309  $40,641  $110,832  $96,231


  CORE EARNINGS PER SHARE
  Core earnings per share, which is reconciled to diluted earnings per
  share in the following tables, is defined as diluted earnings per share
  adjusted for certain one time items.

                                           Three Months       Nine Months
  Period Ended March 31,                  2007     2006     2007     2006
  Core earnings per share                 $0.88    $0.80    $2.22    $1.90
  Special items, net of tax (1)           (0.15)      --    (0.15)      --
  Tax settlement (2)                       0.19       --     0.19       --
  Diluted earnings per share              $0.92    $0.80    $2.26    $1.90


  (1) Special items consist of a restructuring charge of $9.9 million
      ($6.0 million after tax) and a non-cash impairment charge of
      $2.8 million ($1.7 million after tax).  The restructuring charge
      includes the write-down of various assets of Child magazine of
      $6.2 million, severance and benefit costs of $3.4 million, and other
      accruals of $0.3 million.  The non-cash impairment charge reduced
      goodwill and other identifiable intangible assets of our broadcast
      station in Chattanooga, TN, to their fair value less cost to sell.

  (2) An income tax benefit of $9.4 million was recognized in the third
      quarter of fiscal 2007 related to the reversal of previously recorded
      taxes resulting from the resolution of a tax contingency related to a
      loss on the sale of stock in Craftways, a business sold in fiscal
      2003.  Recognition of the benefit was deferred until tax-related
      contingencies were resolved.




  Meredith Corporation and Subsidiaries                       Table 2
  Supplemental Disclosures Regarding Non-GAAP Financial Measures

  EBITDA
  Consolidated EBITDA, which is reconciled to net earnings in the
  following tables, is defined as earnings before interest, taxes,
  depreciation, and amortization and does not include special items.

  Segment EBITDA is a measure of segment earnings before depreciation
  and amortization.

  Segment EBITDA margin is defined as segment EBITDA divided by
  segment revenues.

                                        Three Months Ended March 31, 2007
                                                         Unallocated
                                  Publishing Broadcasting Corporate  Total

  (In thousands)
  Revenues                          $330,398    $79,435      $--   $409,833

  Operating profit excluding special
   items                             $64,417    $20,292  $(6,786)   $77,923
  Depreciation and amortization        4,701      6,324      456     11,481
  EBITDA                             $69,118    $26,616  $(6,330)    89,404
  Less:
  Depreciation and amortization                                     (11,481)
  Special items                                                     (12,706)
  Net interest expense                                               (6,059)
  Income taxes                                                      (13,849)
  Net earnings                                                      $45,309

  Segment EBITDA margin                20.9%      33.5%


                                        Nine Months Ended March 31, 2007
                                                       Unallocated
                                Publishing Broadcasting Corporate   Total
  (In thousands)
  Revenues                        $944,215   $267,436      $--   $1,211,651

  Operating profit excluding
   special items                  $146,111    $78,516 $(24,658)    $199,969
  Depreciation and amortization     13,869     18,608    1,462       33,939
  EBITDA                          $159,980    $97,124 $(23,196)     233,908
  Less:
  Depreciation and amortization                                     (33,939)
  Special items                                                     (12,706)
  Net interest expense                                              (20,161)
  Income taxes                                                      (56,270)
  Net earnings                                                     $110,832

  Segment EBITDA margin               16.9%     36.3%



                                        Three Months Ended March 31, 2006
                                                        Unallocated
                                 Publishing Broadcasting Corporate  Total
  (In thousands)
  Revenues                         $319,011   $75,913        $--  $394,924

  Operating profit                  $61,366   $20,073    $(7,794)  $73,645
  Depreciation and amortization       4,637     6,036        617    11,290
  EBITDA                            $66,003   $26,109    $(7,177)   84,935
  Less:
  Depreciation and amortization                                    (11,290)
  Net interest expense                                              (7,025)
  Income taxes                                                     (25,979)
  Net earnings                                                     $40,641

  Segment EBITDA margin               20.7%     34.4%


                                        Nine Months Ended March 31, 2006
                                                       Unallocated
                               Publishing Broadcasting  Corporate   Total
  (In thousands)
  Revenues                       $938,954  $232,218         $-  $1,171,172

  Operating profit               $146,289   $59,141   $(25,093)   $180,337
  Depreciation and amortization    14,120    18,197      1,885      34,202
  EBITDA                         $160,409   $77,338   $(23,208)    214,539
  Less:
  Depreciation and amortization                                    (34,202)
  Net interest expense                                             (22,582)
  Income taxes                                                     (61,524)
  Net earnings                                                     $96,231

  Segment EBITDA margin             17.1%     33.3%



  FREE CASH FLOW
  Free cash flow, which is reconciled to net earnings in the following
  tables, is defined as net earnings plus depreciation, amortization and
  non-cash special items less capital expenditures.

                                        Three Months         Nine Months
  Period Ended March 31,               2007     2006       2007      2006
  (In thousands)
  Free cash flow                     $56,048   $46,107   $124,760  $109,604
  Depreciation and amortization      (11,481)  (11,290)   (33,939)  (34,202)
  Non-cash special items              (9,003)       --     (9,003)       --
  Capital expenditures                 9,745     5,824     29,014    20,829
  Net earnings                       $45,309   $40,641   $110,832   $96,231

SOURCE: Meredith Corporation

CONTACT: Shareholder and Financial Analyst, Suku Radia, Chief Financial
Officer, +1-515-284-3603, suku.radia@meredith.com, or Media, Art Slusark, Vice
President - Corporate Communications, +1-515-284-3404,
art.slusark@meredith.com, both of Meredith Corporation

Web site: http://www.meredith.com/