News Releases

Jul 25, 2007
Meredith's Fiscal 2007 Net Earnings Per Share Rise 16 Percent
Fourth Quarter Earnings Per Share Increase to $1.05
PRNewswire-FirstCall
DES MOINES, Iowa
(NYSE:MDP)

DES MOINES, Iowa, July 25 /PRNewswire-FirstCall/ -- Meredith Corporation (NYSE: MDP) today reported fiscal 2007 net earnings per share of $3.31, a 16 percent increase over the prior year. Total revenues increased 3 percent to $1.6 billion, including 6 percent growth in advertising revenues. For the fourth quarter, net earnings per share increased 8 percent to $1.05 and total revenues grew 2 percent to $428 million.

"In fiscal 2007, we delivered another year of solid performance and strong returns to Meredith shareholders," said Stephen M. Lacy, Meredith's President and Chief Executive Officer. "Our Publishing Group posted strong advertising growth in the second half of the fiscal year, led by key brands such as Better Homes and Gardens, Family Circle and More. Our Broadcasting Group produced record political advertising and grew non-political revenues as well. Online revenues and audience metrics grew at a rapid rate across all lines of business. And we positioned ourselves for future growth through key strategic investments, particularly in the online and broadband areas."

  Highlights during Fiscal 2007:

  -- Meredith Publishing Group advertising revenues increased 6 percent in
     the second half of fiscal 2007 over the prior year period, a trend that
     is continuing into fiscal 2008. Titles such as More and Family Circle,
     along with Meredith's Special Interest Publications, had a very strong
     year. Advertising revenues at Better Homes and Gardens surged more than
     10 percent in the second half of fiscal 2007, buoyed by a magazine
     redesign and new creative and sales leadership.

  -- Meredith Broadcasting Group delivered a record $33 million in net
     political advertising revenues. Also, local non-political advertising
     revenues increased 4 percent. Meredith Video Solutions launched the
     Company's first broadband video network, and increased production of
     broadcast-quality video for use by Meredith's television stations and
     Web sites, as well as custom video for clients.

  -- Internet page views climbed nearly 15 percent, driving revenue growth
     of approximately 50 percent. Meredith relaunched its flagship Web site
     -- http://www.bhg.com/ -- and introduced a parenting superportal --
     http://www.parents.com/.  Additionally, the Company redesigned all
     television station Web sites.

  -- Meredith strengthened its consumer and custom marketing interactive
     capabilities through the acquisition of three online businesses: Genex,
     an interactive marketing services firm that specializes in online
     customer relationship marketing; New Media Strategies, an interactive
     word-of-mouth marketing company; and Healia, a consumer health search
     engine specializing in finding high quality and personalized health
     information online.

  -- Meredith generated approximately $170 million of earnings from
     continuing operations and nearly $175 million in free cash flow,
     increased its dividend rate by 16 percent, repurchased more than
     1 million shares of its common stock and reduced debt by $90 million in
     fiscal 2007.


  OPERATING HIGHLIGHTS

  Publishing

For fiscal 2007, Publishing operating profit grew to $220 million from $213 million in the prior year. Total Publishing revenues rose to $1.3 billion and advertising revenues increased to $639 million, up from $1.2 billion and $619 million, respectively.

In the fourth quarter, Publishing operating profit grew 9 percent to $73 million. Revenues rose to $345 million, including a 5 percent growth in advertising revenues.

During the quarter, Publishing benefited from operating profit growth at its magazine and integrated marketing businesses, partially offset by continued weakness at Meredith Books. As part of a comprehensive performance improvement initiative, Meredith Books is refocusing on its content areas of strength such as cooking, gardening, remodeling and decorating on behalf of its own and clients' brands. Less emphasis will be placed on children's books and non-core authored titles.

"We are very encouraged by advertising revenue growth to date in calendar 2007, with Better Homes and Gardens, More and Family Circle magazines leading the way," said Lacy. "Meanwhile, we continue to increase audience metrics and advertising revenues at our Web properties. This further demonstrates our ability to deliver content and advertising messages across multiple media platforms."

Publishing Web sites had strong traffic and revenue growth for the fiscal year, driving an operating profit increase of over 50 percent. In April, Meredith launched a new version of its flagship Better Homes and Gardens Web site (BHG.com). The site, which attracts approximately 5 million unique visitors monthly, features a host of new, highly interactive experiences including the media company's first ever broadband network -- Better.tv.

Broadcasting

For fiscal 2007, Broadcasting operating profit grew 20 percent to $107 million on an 11 percent increase in revenues. Earnings from continuing operations before interest, taxes, depreciation and amortization (EBITDA) increased 16 percent to $131 million and EBITDA margin grew to 37.7 percent from 35.8 percent.

In the fourth quarter, Broadcasting operating profit was $28 million, revenues $84 million, EBITDA $34 million and EBITDA margin 40.5 percent. All represented modest declines from the prior year quarter due primarily to nearly $3 million less in political advertising revenues.

In the May 2007 rating book, Broadcasting continued to strengthen its news position with the key adults ages 25-54 demographic. In particular, ratings and share at Meredith's stations grew significantly for the morning newscasts, a segment that is experiencing greater growth in viewers and advertising revenues. Seven stations -- Atlanta, Phoenix, Portland, Hartford, Greenville, Las Vegas and Nashville -- posted gains for morning newscasts, with Las Vegas up nearly 70 percent in the morning.

"Our strategy of increasing local news hours in our markets continues to pay dividends," Lacy said. "This strong news presence was instrumental to our achieving record political advertising in fiscal 2007 and a 4 percent increase in local non-political revenues. Meredith Broadcasting has now outpaced the industry average for advertising revenue growth for six consecutive years."

In addition, Broadcasting Web revenues more than doubled in fiscal 2007. Average monthly page views and unique visitors grew approximately 60 percent and 40 percent, respectively.

OTHER FINANCIAL INFORMATION

Total debt on June 30, 2007, was $475 million, and the weighted average interest rate was 5 percent. Capital expenditures were $43 million in fiscal 2007, including $20 million to build a new broadcasting facility in Hartford.

During the quarter, Meredith recorded a restructuring charge of $0.04 per share, attributable to refocusing its Book operations, as described earlier. The Company also recorded a net benefit of $0.04 per share, related to discontinued operations, including the gain on the sale of Meredith's television station in Bend, OR, partially offset by a charge related to vacating certain leased space previously occupied by Child magazine. The operations of Child and the stations in Bend and Chattanooga, TN, have been reclassified as "discontinued." Meredith is in the process of selling the Chattanooga station.

See Table 1 for core earnings results, which exclude discontinued operations, a one-time tax benefit and Book restructuring charges described above.

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 consolidated statements of earnings.

OUTLOOK

As stated previously, Meredith expects fiscal 2008 earnings per share to range from $3.50 to $3.55.

In fiscal 2008, Meredith will be cycling against $33 million of net political advertising revenues recorded in fiscal 2007, and absorbing an annualized postal rate increase of more than $13 million. As a result, fiscal 2008 earnings growth is expected to occur primarily in the back half of the year.

Publishing advertising revenues for the fiscal first quarter are currently up in the mid-to-high single-digits, led by strong performance at our parenthood and women's service field titles. Broadcast pacings, which are a snapshot in time and change frequently, are currently down in the low to mid single-digits, due primarily to the absence of nearly $9 million in net political advertising revenues recorded in the first quarter of fiscal 2007.

As a result, Meredith expects fiscal first quarter earnings per share to approximate $0.66 compared to the $0.62 earned in the year-ago quarter.

A number of uncertainties remain that may affect our outlook as stated in this press release for results in the first quarter and full fiscal year. 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.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on July 25, 2007, at 11 a.m. EDT (10 a.m. CDT) to discuss fiscal fourth quarter and 2007 results. A live Webcast will be accessible to the public on the Company's Web site, http://www.meredith.com/, and a replay will be available for one week after the call. A transcript of the conference call will be available within 48 hours following the conference call on http://www.meredith.com/, and for at least 12 months thereafter.

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 certain 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 the attached tables. The attached consolidated 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 "Non-GAAP/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 broadcasting pacings and publishing advertising revenues, along with the Company's earnings per share outlook for the first quarter and all of fiscal 2008.

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 consequences of acquisitions and/or dispositions. The Company undertakes no obligation to 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 approximately 180 special interest publications under approximately 80 titles. Meredith has more than 400 books in print. Meredith owns 13 television stations, including properties in top-25 markets Atlanta, Phoenix and Portland, OR. Additionally, Meredith has an extensive online presence that includes more than 30 Web sites and two broadband channels -- Better.tv and Parents.tv.

Meredith Integrated Marketing has established marketing relationships with some of America's leading companies. 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 conduct precise targeted-marketing campaigns. Meredith 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)

                                                      Three Months
  Period Ended June 30,                        2007        2006      Change
  (In thousands except per share data)
  Revenues
  Advertising                               $259,260    $253,905      2.1 %
  Circulation                                 81,707      89,518     (8.7)%
  All other                                   87,503      76,065     15.0 %
    Total revenues                           428,470     419,488      2.1 %
  Operating expenses
  Production, distribution, and editorial    169,407     168,581      0.5 %
  Selling, general, and administrative       156,734     152,574      2.7 %
  Depreciation and amortization               11,681      11,293      3.4 %
  Restructuring charges, Book Group            3,415           -          -
    Total operating expenses                 341,237     332,448      2.6 %
  Income from operations                      87,233      87,040      0.2 %
  Interest income                                414         208     99.0 %
  Interest expense                            (5,849)     (6,853)   (14.7)%
    Earnings from continuing operations
     before income taxes                      81,798      80,395      1.7 %
  Income taxes                                32,148      31,354      2.5 %
    Earnings from continuing operations       49,650      49,041      1.2 %
  Income (loss) from discontinued
   operations, net of taxes                    1,864        (480)         NM
  Net earnings                               $51,514     $48,561      6.1 %

  Basic earnings per share
  Earnings from continuing operations          $1.03       $1.00      3.0 %
  Discontinued operations                       0.04       (0.01)         NM
  Basic earnings per share                     $1.07       $0.99      8.1 %
  Basic average shares outstanding            48,120      49,146     (2.1)%

  Diluted earnings per share
  Earnings from continuing operations          $1.01       $0.98      3.1 %
  Discontinued operations                       0.04       (0.01)         NM
  Diluted earnings per share                   $1.05       $0.97      8.2 %
  Diluted average shares outstanding          49,259      50,202     (1.9)%

  Dividends paid per share                    $0.185      $0.160     15.6 %


                                                     Twelve Months
  Period Ended June 30,                        2007        2006      Change
  (In thousands except per share data)
  Revenues
  Advertising                               $981,953    $925,936     6.0 %
  Circulation                                335,706     360,121    (6.8)%
  All other                                  298,326     275,408     8.3 %
    Total revenues                         1,615,985   1,561,465     3.5 %
  Operating expenses
  Production, distribution, and editorial    662,197     656,142     0.9 %
  Selling, general, and administrative       617,094     593,015     4.1 %
  Depreciation and amortization               45,030      45,127    (0.2)%
  Restructuring charges, Book Group            3,415           -         -
    Total operating expenses               1,327,736   1,294,284     2.6 %
  Income from operations                     288,249     267,181     7.9 %
  Interest income                              1,586         987    60.7 %
  Interest expense                           (27,182)    (30,214)  (10.0)%
    Earnings from continuing operations
     before income taxes                     262,653     237,954    10.4 %
  Income taxes                                93,823      92,802     1.1 %
    Earnings from continuing operations      168,830     145,152    16.3 %
  Income (loss) from discontinued
   operations, net of taxes                   (6,484)       (360)        NM
  Net earnings                              $162,346    $144,792    12.1 %

  Basic earnings per share
  Earnings from continuing operations          $3.51       $2.95    19.0 %
  Discontinued operations                      (0.13)      (0.01)        NM
  Basic earnings per share                     $3.38       $2.94    15.0 %
  Basic average shares outstanding            48,048      49,307    (2.6)%

  Diluted earnings per share
  Earnings from continuing operations          $3.44       $2.87    19.8 %
  Discontinued operations                      (0.13)      (0.01)        NM
  Diluted earnings per share                   $3.31       $2.86    15.6 %
  Diluted average shares outstanding          49,108      50,610    (3.0)%

  Dividends paid per share                    $0.690      $0.600    15.0 %

  NM - Not meaningful



  Meredith Corporation and Subsidiaries
  Segment Information (Unaudited)

                                                      Three Months
  Period Ended June 30,                        2007        2006      Change
  (In thousands)
  Revenues
  Publishing                                $344,718    $334,093      3.2 %
  Broadcasting
     Non-political advertising                81,230      80,840      0.5 %
     Political advertising                       292       3,029          NM
     Other revenues                            2,230       1,526     46.1 %
      Total broadcasting                      83,752      85,395     (1.9)%
  Total revenues                            $428,470    $419,488      2.1 %

  Operating profits
  Publishing                                 $73,139     $67,250      8.8 %
  Broadcasting                                27,762      29,258     (5.1)%
  Unallocated corporate                      (10,253)     (9,468)    (8.3)%
  Restructuring charges, Book Group           (3,415)          -          -
  Income from operations                     $87,233     $87,040      0.2 %

  Depreciation and amortization
  Publishing                                  $4,845      $5,114     (5.3)%
  Broadcasting                                 6,153       5,868      4.9 %
  Unallocated corporate                          683         311    119.6 %
  Total depreciation and amortization        $11,681     $11,293      3.4 %

  EBITDA(1)
  Publishing                                 $77,984     $72,364      7.8 %
  Broadcasting                                33,915      35,126     (3.4)%
  Unallocated corporate                       (9,570)     (9,157)     4.5 %
  Total EBITDA(1)                           $102,329     $98,333      4.1 %


                                                       Twelve Months
  Period Ended June 30,                          2007        2006     Change
  (In thousands)
  Revenues
  Publishing                                $1,268,153  $1,246,774    1.7 %
  Broadcasting
     Non-political advertising                 309,350     303,547    1.9 %
     Political advertising                      33,216       3,856        NM
     Other revenues                              5,266       7,288  (27.7)%
      Total broadcasting                       347,832     314,691   10.5 %
  Total revenues                            $1,615,985  $1,561,465    3.5 %

  Operating profits
  Publishing                                  $219,771    $212,897    3.2 %
  Broadcasting                                 106,804      88,845   20.2 %
  Unallocated corporate                        (34,911)    (34,561)  (1.0)%
  Restructuring charges, Book Group             (3,415)          -        -
  Income from operations                      $288,249    $267,181    7.9 %

  Depreciation and amortization
  Publishing                                   $18,714     $19,234   (2.7)%
  Broadcasting                                  24,171      23,697    2.0 %
  Unallocated corporate                          2,145       2,196   (2.3)%
  Total depreciation and amortization          $45,030     $45,127   (0.2)%

  EBITDA(1)
  Publishing                                  $238,485    $232,131    2.7 %
  Broadcasting                                 130,975     112,542   16.4 %
  Unallocated corporate                        (32,766)    (32,365)   1.2 %
  Total EBITDA(1)                             $336,694    $312,308    7.8 %


  NM - Not meaningful
  (1) EBITDA is earnings from continuing operations before interest,
      taxes, depreciation, and amortization and excludes Book Group
      restructuring charges.



  Meredith Corporation and Subsidiaries
  Condensed Consolidated Balance Sheets

                                              (Unaudited)
                                                 June 30,          June 30,
  (In thousands)                                   2007              2006
  Assets
  Current assets
  Cash and cash equivalents                      $39,220           $30,713
  Accounts receivable, net                       267,419           239,368
  Inventories                                     48,836            52,032
  Current portion of subscription
   acquisition costs                              70,553            79,565
  Current portion of broadcast rights             11,307            12,498
  Other current assets                            15,305            17,344
  Total current assets                           452,640           431,520
  Property, plant, and equipment                 445,846           417,831
  Less accumulated depreciation                 (239,820)         (223,033)
  Net property, plant, and equipment             206,026           194,798
  Subscription acquisition costs                  66,309            74,538
  Broadcast rights                                 9,309            13,412
  Other assets                                   101,178            81,218
  Intangibles assets, net                        794,996           806,264
  Goodwill                                       459,493           438,925
  Total assets                                $2,089,951        $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                       12,069            14,744
  Accounts payable                                78,156            79,892
  Accrued expenses and other liabilities         105,359           118,972
  Current portion of unearned
   subscription revenues                         191,445           200,338
  Total current liabilities                      487,029           463,946
  Long-term debt                                 375,000           515,000
  Long-term broadcast rights payable              18,584            21,755
  Unearned subscription revenues                 167,873           169,494
  Deferred income taxes                          166,597           125,049
  Other noncurrent liabilities                    41,667            47,327
  Total liabilities                            1,256,750         1,342,571
  Shareholders' equity
  Common stock                                    38,970            38,774
  Class B stock                                    9,262             9,417
  Additional paid-in capital                      58,945            56,012
  Retained earnings                              727,628           599,413
  Accumulated other comprehensive
   income (loss)                                   2,499            (2,077)
  Unearned compensation                           (4,103)           (3,435)
  Total shareholders' equity                     833,201           698,104
  Total liabilities and shareholders'
   equity                                     $2,089,951        $2,040,675



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

  Twelve Months Ended June 30,                     2007              2006
  (In thousands)
  Net cash provided by operating
   activities                                   $210,522          $193,989

  Cash flows from investing activities
      Acquisitions of businesses                 (30,303)         (367,854)
      Additions to property, plant, and
       equipment                                 (42,599)          (29,236)
      Proceeds from disposition of assets          7,658             2,500
  Net cash used in investing activities          (65,244)         (394,590)

  Cash flows from financing activities
      Proceeds from issuance of long-
       term debt                                 190,000           590,000
      Repayments of long-term debt              (280,000)         (275,000)
      Purchases of Company stock                 (58,710)         (145,235)
      Proceeds from common stock issued           41,673            52,106
      Dividends paid                             (33,248)          (29,578)
      Excess tax benefits from share-
       based payments                              3,514             9,937
      Other                                            -              (704)
  Net cash provided by (used in)
   financing activities                         (136,771)          201,526
  Net increase in cash and cash
   equivalents                                     8,507               925
  Cash and cash equivalents at
   beginning of period                            30,713            29,788
  Cash and cash equivalents at end of
   period                                        $39,220           $30,713



  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       Twelve Months
  Period Ended June 30,                  2007     2006      2007      2006
  (In thousands)
  Core earnings                        $51,723  $49,041  $161,502  $145,152
  Discontinued operations, net of tax    1,864     (480)   (6,484)     (360)
  Restructuring charges, Book Group,
   net of tax (1)                       (2,073)       -    (2,073)        -
  Tax settlement (2)                         -        -     9,401         -
  Net earnings                         $51,514  $48,561  $162,346  $144,792


  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     Twelve Months
  Period Ended June 30,                    2007     2006     2007     2006
  Core earnings per share                 $1.05    $0.98    $3.29    $2.87
  Discontinued operations, net of tax      0.04    (0.01)   (0.13)   (0.01)
  Restructuring charges, Book Group,
   net of tax (1)                         (0.04)       -    (0.04)       -
  Tax settlement (2)                          -        -     0.19        -
  Diluted earnings per share              $1.05    $0.97    $3.31    $2.86


  (1) The Book Group restructuring charges total $3.4 million ($2.1 million
      after tax).  The restructuring charges include the write-down of
      various assets of $2.7 million and severance and benefit costs of
      $0.7 million.

  (2) An income tax benefit of $9.4 million was recognized in the third
      quarter of fiscal 2007 for the reversal of previously recorded taxes.
      This resulted 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 earnings from continuing
  operations in the following tables, is defined as earnings from continuing
  operations before interest, taxes, depreciation, and amortization and does
  not include the Book Group restructuring charges.
  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 June 30, 2007
                                                       Unallocated
                                Publishing Broadcasting Corporate    Total
  (In thousands)
  Revenues                        $344,718    $83,752        $-    $428,470

  Operating profit excluding
   restructuring charges,
   Book Group                      $73,139    $27,762   $(10,253)   $90,648
  Depreciation and amortization      4,845      6,153        683     11,681
  EBITDA                           $77,984    $33,915    $(9,570)   102,329
  Less:
  Depreciation and amortization                                     (11,681)
  Restructuring charges, Book Group                                  (3,415)
  Net interest expense                                               (5,435)
  Income taxes                                                      (32,148)
  Earnings from continuing operations                               $49,650

  Segment EBITDA margin              22.6%      40.5%

                                        Three Months Ended June 30, 2006
                                                       Unallocated
                                Publishing Broadcasting Corporate    Total
  (In thousands)
  Revenues                        $334,093    $85,395        $-    $419,488

  Operating profit                 $67,250    $29,258   $(9,468)    $87,040
  Depreciation and amortization      5,114      5,868       311      11,293
  EBITDA                           $72,364    $35,126   $(9,157)     98,333
  Less:
  Depreciation and amortization                                     (11,293)
  Net interest expense                                               (6,645)
  Income taxes                                                      (31,354)
  Earnings from continuing operations                               $49,041

  Segment EBITDA margin              21.7%      41.1%



                                         Year Ended June 30, 2007
                                                       Unallocated
                                Publishing Broadcasting Corporate    Total
  (In thousands)
  Revenues                      $1,268,153   $347,832        $-  $1,615,985

  Operating profit excluding
   restructuring
  charges, Book Group             $219,771   $106,804  $(34,911)   $291,664
  Depreciation and amortization     18,714     24,171     2,145      45,030
  EBITDA                          $238,485   $130,975  $(32,766)    336,694
  Less:
  Depreciation and amortization                                     (45,030)
  Restructuring charges, Book
   Group                                                             (3,415)
  Net interest expense                                              (25,596)
  Income taxes                                                      (93,823)
  Earnings from continuing
   operations                                                      $168,830

  Segment EBITDA margin              18.8%      37.7%


                                         Year Ended June 30, 2006
                                                       Unallocated
                                Publishing Broadcasting Corporate    Total
  (In thousands)
  Revenues                      $1,246,774   $314,691        $-  $1,561,465

  Operating profit                $212,897    $88,845  $(34,561)   $267,181
  Depreciation and amortization     19,234     23,697     2,196      45,127
  EBITDA                          $232,131   $112,542  $(32,365)    312,308
  Less:
  Depreciation and amortization                                     (45,127)
  Net interest expense                                              (29,227)
  Income taxes                                                      (92,802)
  Earnings from continuing
   operations                                                      $145,152

  Segment EBITDA margin              18.6%      35.8%


  FREE CASH FLOW
  Free cash flow, which is reconciled to earnings from continuing operations
  in the following tables, is defined as earnings from continuing
  operations, plus depreciation, amortization, and non-cash Book Group
  restructuring charges less capital expenditures.

                                         Three Months        Twelve Months
  Period Ended June 30,                 2007      2006      2007      2006
  (In thousands)
  Free cash flow                      $50,431   $51,927  $173,946  $161,043
  Depreciation and amortization       (11,681)  (11,293)  (45,030)  (45,127)
  Non-cash restructuring charges,
   Book Group                          (2,685)      -      (2,685)      -
  Capital expenditures                 13,585     8,407    42,599    29,236
  Earnings from continuing operations $49,650   $49,041  $168,830  $145,152

SOURCE: Meredith Corporation

CONTACT: Shareholder-Financial Analysts, Mike Lovell, Director of
Investor Relations, +1-515-284-3622, Mike.Lovell@Meredith.com, or Media, Art
Slusark, VP-Corporate Communications, +1-515-284-3404,
Art.Slusark@Meredith.com, both of Meredith Corporation

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