FTD GROUP, INC. REPORTS 10.3% YEAR-OVER-YEAR
REVENUE GROWTH FOR FISCAL YEAR 2005

DOWNERS GROVE, IL. – August 9, 2005 – FTD Group, Inc. (NYSE:FTD), a leading provider of floral services and products, today announced full year and fourth quarter fiscal 2005 financial results for the periods ended June 30, 2005.

FULL YEAR 2005 RESULTS
Fiscal year 2005 revenues grew 10.3% to $437.8 million, compared with combined consolidated revenues of $397.1 million for fiscal 2004. This revenue growth was led by a 14.0% increase in revenue in the Consumer Business.

Net loss for fiscal year 2005 was $22.6 million, or $1.15 per diluted share. Management believes it is helpful to investors to be presented with the Company's net income and earnings per share on a proforma basis based on the new capital structure following the completion of the Company's initial public offering in February 2005 ("IPO") and the elimination of certain expenses incurred in connection with the IPO, which are not reflective of ongoing operations. Proforma net income for fiscal year 2005 was $20.5 million, or $0.68 per diluted share, reflecting the elimination of $8.3 million of expense, net of tax, related to the termination of the management services agreement with Leonard Green & Partners, L.P., $13.2 million of interest expense and $21.5 million of prepayment fees related to the Company's preferred shares subject to mandatory redemption, which were repurchased with a portion of the proceeds from the IPO, and the issuance of 15.8 million shares of Common Stock, which were issued in connection with the IPO. Given the timing of the Company's IPO in February 2005, period-over-period net income and per share comparisons are not meaningful.

Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") for fiscal year 2005 was $64.4 million compared to $51.5 million for the prior fiscal year, representing a 25% increase.

"We are very pleased with overall performance during the past fiscal year. Our Consumer Business continued to deliver consistent growth, while the Florist Business benefited from increased spending per florist. Going into fiscal year 2006, we remain confident in our ability to execute on our strategic plan and leverage our complimentary segments to grow the business," said Michael J. Soenen, President and Chief Executive Officer of FTD.

Tables reconciling net loss to proforma net income and Adjusted EBITDA, along with explanations and definitions of proforma net income and Adjusted EBITDA, are included with the attached consolidated financial statements. Also included in the attached consolidated financial statements is a table reconciling weighted average shares outstanding to proforma weighted average shares outstanding which is used to calculate proforma earnings per share. The Company believes proforma net income, Adjusted EBITDA and proforma earnings per share are useful and relevant because the expenses eliminated are not reflective of the Company's current capital structure or ongoing operations, and a comparison excluding these expenses provides supplemental information related to the Company's operations and results.

Consumer Business Segment

The Consumer Business segment is comprised of FTD.COM, a leading Internet and telephone marketer of flowers and specialty gifts, which sells products directly to consumers primarily through the Internet via the www.FTD.COM Web site and through the 1-800-SEND-FTD toll-free telephone number. The Consumer Business segment achieved revenues of $247.1 million in fiscal year 2005, compared to combined revenues of $216.8 million in 2004, representing a 14.0% increase. Growth was primarily driven by an increase in order volumes. Operating income for the Consumer Business was $14.4 million for fiscal year 2005, compared to $10.9 million for the prior year.

Consumer orders during the fiscal year totaled 4,073,000 compared to 3,580,000 orders in fiscal year 2004. Average order value increased slightly to $60.67 in fiscal year 2005 from $60.57 in the prior year. The percentage of Internet orders continues to grow in this segment, increasing to 87.2% from 83.6% in fiscal year 2004. Specialty gift orders, which include all orders delivered via common carrier, comprised 28.8% of total orders for the current fiscal year compared to 25.4% of total orders for fiscal year 2004.

"Consumers' continued preference for the Internet, along with additional marketing programs and the success of our new product offerings, drove growth in our Consumer Business during the year," commented Soenen.

Florist Business Segment

The Florist Business segment primarily markets floral products and services to FTD members and other retail locations offering floral products in the U.S. and Canada. The Florist Business segment achieved revenues of $190.7 million in fiscal year 2005, compared to combined revenues of $180.3 million in fiscal year 2004, representing an increase of 5.8%. Strength in the Florist Business was driven by an increase in order volumes as well as revenue increases across the majority of FTD's Florist Business product lines. Fiscal year 2005 operating income in the Florist Business was $50.0 million compared to $42.1 million in the prior year.

FOURTH QUARTER 2005 RESULTS
Revenues for the fourth quarter of fiscal year 2005 grew 1.8% to $122.6 million, compared to revenues of $120.4 million for the fourth quarter of fiscal year 2004. Results for the period were impacted by an increase in sales related to the Mother's Day holiday, for which the Company previously reported a 9% growth in order volume within its Consumer Business segment versus the prior year holiday, as well as the shift in the Easter holiday to the third quarter of fiscal year 2005 compared to the fourth quarter of fiscal year 2004.

Net income for the fourth quarter of fiscal year 2005 was $5.4 million, or $0.18 per diluted share. Given the timing of the Company's IPO in February 2005, period-over-period per share comparisons are not meaningful.

Adjusted EBITDA for the fourth quarter of fiscal year 2005 was $16.2 million compared to $16.1 million for the same period of the prior fiscal year.

Consumer Business Segment
The Consumer Business segment achieved revenues of $78.0 million in the fourth quarter of fiscal year 2005, compared to $74.5 million in the fourth quarter of fiscal year 2004, representing a 4.6% increase. Growth was primarily driven by the previously reported 9% increase in Mother's Day order volumes, partially offset by the timing of the Easter holiday, which was in the third quarter of fiscal year 2005 versus the fourth quarter of fiscal year 2004. Operating income for the Consumer Business was $5.2 million for the fourth quarter of fiscal year 2005 compared to $3.8 million for the same quarter of the prior year.

Consumer orders during the fourth quarter totaled 1,327,000 compared to approximately 1,291,000 orders in the same quarter of fiscal year 2004. Average order value increased slightly to $58.78 in the current quarter from $57.74 in the prior year's quarter. The percentage of Internet orders continues to grow in this segment, increasing to 89.3% from 86.5% in the fourth quarter of fiscal year 2004. Specialty gift orders comprised 30.7% of total orders for the fourth quarter compared to 23.9% of total orders for the fourth quarter of fiscal year 2004.

Florist Business Segment
The Florist Business segment achieved revenues of $44.6 million in the fourth quarter of fiscal year 2005, compared to $45.9 million in the fourth quarter of fiscal year 2004, representing a decrease of 2.8%. Results in the Florist Business reflected the decrease of specialty wholesaling product revenue associated with the elimination of unprofitable product lines and the Easter holiday, which was in the third quarter of fiscal year 2005 versus the fourth quarter of fiscal year 2004. Fourth quarter fiscal year 2005 operating income in the Florist Business was $11.5 million compared to $12.0 million in the prior year quarter. This decrease in operating income is due primarily to the timing of certain FTD member events, which occurred in the fourth quarter of fiscal year 2005 versus the third quarter of fiscal year 2004. As of June 30, 2005, FTD membership totaled approximately 19,700.

SIX MONTHS ENDED JUNE 30, 2005 RESULTS
Due to the shift in Easter between the third and fourth quarters when comparing fiscal year 2005 results to fiscal year 2004 results, management believes it is helpful to investors to be presented with the six month results ended June 30. Revenues for the six months ended June 30, 2005 grew 9.2% to $247.5 million, compared with combined consolidated revenues of $226.7 million for the same period of the prior fiscal year. This revenue growth resulted from a 12.8% increase in revenue in the Consumer Business and a 4.1% increase in revenue in the Florist Business.

Net loss for the six months ended June 30, 2005 was $20.2 million, or $0.78 per diluted share. Management believes it is helpful to investors to be presented with the Company's net income and earnings per share on a proforma basis based on the Company's new capital structure following the completion of the Company's initial public offering in February 2005 ("IPO") and the elimination of certain expenses incurred in connection with the IPO, which are not reflective of ongoing operations. Proforma net income for the six months ended June 30, 2005 was $12.2 million, or $0.40 per diluted share, reflecting the elimination of $7.7 million of expense, net of tax, related to the termination of the management services agreement with Leonard Green & Partners, L.P., $3.2 million of interest expense and $21.5 million of prepayment fees related to the Company's preferred shares subject to mandatory redemption, which were repurchased with a portion of the proceeds from the IPO, and the issuance of 15.8 million shares of Common Stock, which were issued in connection with the IPO. Given the timing of the Company's IPO in February 2005, period-over-period net income and per share comparisons are not meaningful.

Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") for the six months ended June 30, 2005 was $35.1 million compared to $29.2 million for the same period of the prior fiscal, representing a 20.4% increase.

BALANCE SHEET AND OTHER HIGHLIGHTS
During the fourth quarter, net proceeds of $5.3 million from the sale of 435,200 shares of Common Stock (related to the exercise of the over-allotment option granted in the IPO) were used to redeem a portion of FTD, Inc.'s 7.75% Senior Subordinated Notes at a redemption price of approximately 108% of principal amount. The Company's debt balance was $239.1 million as of June 30, 2005, down from $259.8 million as of June 30, 2004, and $256.2 million as of March 31, 2005. Capital expenditures for fiscal year ended June 30, 2005 were $5.6 million primarily related to continued technology improvements.

FISCAL YEAR 2006 OUTLOOK
"Looking ahead to 2006, we plan to stay the course and continue to consistently execute our business plan," stated Soenen. "We are focused on continuing to develop our brand and product set, reflecting the preferences of our customers and the needs of our FTD members. We are also committed to being disciplined operators - continuing to effectively control our marketing costs, generate cash and pay down additional debt."

For the full fiscal year 2006, the Company is targeting annual revenues to be approximately $480 million, with first, second, third and fourth quarter revenues representing approximately 18-19%, 24-25%, 27-28%, and 29-30%, respectively, of the total annual revenues. FTD is targeting net income for the fiscal year to be approximately $23 million, with diluted earnings per share of $0.75. In addition, the Company targets EBITDA for fiscal year 2006 to be approximately $67.5 million, with annual EBITDA margins of approximately 14%. EBITDA includes the effect of approximately $0.5 million of non-cash stock compensation expense associated with the Company's adoption of Statement of Financial Accounting Standards No. 123R. There were no comparable expenses in fiscal year 2005. Without the effect of this non-cash expense, forecasted EBITDA would be targeted at approximately $68 million. Quarterly EBITDA margins are expected to be approximately 14%, 15%, 15%, and 13%, respectively for the first, second, third and fourth quarters of fiscal year 2006, relatively consistent with the trends in EBITDA margins that the Company experienced in fiscal year 2005. The above targets are only estimates, which may be exceeded or alternatively may not be achieved.

PRESENTATION
Due to the merger of the Company with an affiliate of Leonard Green & Partners, L.P., completed on February 24, 2004, results for the full fiscal year ended June 30, 2004 are reported in two separate periods and have been combined for discussion purposes.

CONFERENCE CALL
A conference call has been scheduled for August 9, 2005 at 10:00 a.m., EDT, to review the results for the full year and fourth quarter ended June 30, 2005. To listen to the call over the Internet, go to www.FTD.COM at least 15 minutes early to register, download and install any necessary audio software. To listen to the call by telephone, dial (800) 374-1504 (mention conference ID #8013475). A replay of the call will be available through August 23, 2005 through www.FTD.COM or by dialing (800) 642-1687 (mention conference ID #8013475). The conference call contains time-sensitive information that is accurate only as of August 9, 2005, the date of the live broadcast. The call is the property of FTD Group, Inc. Any redistribution, retransmission or rebroadcast of the conference call in any form without the express written consent of FTD Group, Inc. is strictly prohibited.

ABOUT FTD GROUP, INC.
FTD Group, Inc. is a leading provider of floral-related products and services to consumers and retail floral locations in the approximately $14 billion U.S. floral retail market. Our business is supported by the highly recognized FTD brand, which was established in 1910 and enjoys 96% brand recognition among our principal target market of U.S. consumers, as well as by the Mercury Man logo, which is displayed in approximately 50,000 floral shops globally. We conduct our business through two operating segments. The Consumer Business segment, primarily through the www.FTD.COM Web site and the 1-800-SEND-FTD toll-free telephone number, offers same-day delivery of floral orders to nearly 100% of the U.S. and Canadian populations. As a result of the same-day delivery capability and broad product selection, the Consumer Business segment is one of the largest direct marketers of floral arrangements and specialty gifts in the U.S. The Florist Business segment provides a comprehensive suite of products and services to enable the network of approximately 20,000 FTD members to send and deliver floral orders. FTD members are able to expand their revenues and reduce their operating costs by participating in the inter-city floral delivery market and utilizing FTD's business services, technology, branded merchandise and improved operating practices.

FORWARD-LOOKING STATEMENTS
This press release contains various "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the Company's outlook, anticipated revenue growth and profitability; the anticipated benefits of investments in new products, programs and offerings; and opportunities and trends within both the Consumer and Florist Business segments, including opportunities to expand these businesses and capitalize on growth opportunities or increase penetration of service offerings. These forward-looking statements are based on management's current expectations, assumptions, estimates and projections about the Company and its industry. Investors are cautioned that actual results could differ from those anticipated by the forward-looking statements as a result of: the Company's ability to acquire and retain FTD member florists and continued recognition by members of the value of the Company's products and services; the acceptance by members of the new or modified service offerings recently introduced; the Company's ability to sell additional products and services to member florists; the Company's ability to expand existing marketing partnerships and secure new marketing partners within the Consumer Business segment; the success of the Company's marketing campaigns; the ability to retain customers and maintain average order value within the Consumer Business segment; the existence of failures in the Mercury Network or the Company's Consumer Business segment systems; competition from existing and potential new competitors; levels of discretionary consumer purchases of flowers and specialty gifts; the Company's ability to manage or reduce its level of expenses within both the Consumer and Florist Business segments; actual growth rates for the markets in which the Company competes compared with forecasted growth rates; the Company's ability to increase capacity and introduce enhancements to its Web sites; and the Company's ability to integrate additional partners or acquisitions, if any are identified. These factors, along with other potential risks and uncertainties, are discussed in the Company's reports and other documents filed with the Securities and Exchange Commission. We expressly disclaim any obligation to update forward-looking statements.

Financial statements follow...

                            FTD GROUP, INC.
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                              (Unaudited)
               (In thousands, except per share amounts)

                                                  Three Months Ended
                                                       June 30,
                                                ----------------------
                                                   2005        2004
                                                ----------  ----------

Revenues:
  Florist Business                                $44,596     $45,873
  Consumer Business                                77,982      74,528
                                                ----------  ----------
         Total revenues                           122,578     120,401

Costs of goods sold and services provided:
  Florist Business                                 12,864      14,509
  Consumer Business                                57,632      56,292
  Corporate                                           521         620
                                                ----------  ----------
         Total costs of goods sold and services
          provided                                 71,017      71,421

Gross profit:
  Florist Business                                 31,732      31,364
  Consumer Business                                20,350      18,236
  Corporate                                          (521)       (620)
                                                ----------  ----------
         Total gross profit                        51,561      48,980

Advertising and selling:
  Florist Business                                 14,766      14,621
  Consumer Business                                 9,777       9,262
                                                ----------  ----------
         Total advertising and selling             24,543      23,883

General and administrative:
  Florist Business                                  2,432       1,844
  Consumer Business                                 4,658       4,466
  Corporate                                         6,084       8,545
                                                ----------  ----------
         Total general and administrative          13,174      14,855

Operating income (loss) before corporate
 allocations:
  Florist Business                                 14,534      14,899
  Consumer Business                                 5,915       4,508
  Corporate                                        (6,605)     (9,165)
                                                ----------  ----------
         Total operating income before corporate
          allocations                              13,844      10,242
                                                ----------  ----------

Corporate Allocations:
  Florist Business                                  3,028       2,909
  Consumer Business                                   708         695
  Corporate                                        (3,736)     (3,604)
                                                ----------  ----------
         Total corporate allocations                    -           -

Income (loss) from operations:
  Florist Business                                 11,506      11,990
  Consumer Business                                 5,207       3,813
  Corporate                                        (2,869)     (5,561)
                                                ----------  ----------
         Total income from operations              13,844      10,242
                                                ----------  ----------

Other income and expenses:
  Interest income                                    (183)        (76)
  Interest expense                                  5,037       5,406
  Interest expense and prepayment fees on shares
   subject to mandatory redemption                      -       4,788
  Other expense, net                                   31          30
                                                ----------  ----------

         Total other (income) expenses              4,885      10,148
                                                ----------  ----------

         Income before income tax                   8,959          94

Income tax expense                                  3,583       1,987
                                                ----------  ----------

         Net income (loss)                         $5,376     $(1,893)
                                                ==========  ==========

Net loss per common share - basic                   $0.18
                                                ==========
Net loss per common share - diluted                 $0.18
                                                ==========

Weighted average common shares outstanding -
 basic                                             29,452
                                                ==========
Weighted average common shares outstanding -
 diluted                                           30,366
                                                ==========

                            FTD GROUP, INC.
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                              (Unaudited)
               (In thousands, except per share amounts)

                                              Period from  Period from
                                                July 1,      February
                                                 2003        24, 2004
                                 Year Ended     through      through
                                  June 30,     February      June 30,
                                    2005       23, 2004        2004
                                 -----------  -----------  -----------
                                              Predecessor
                                              -----------
Revenues:
  Florist Business                 $190,687     $117,172      $63,085
  Consumer Business                 247,108      128,507       88,296
                                 -----------  -----------  -----------
         Total revenues             437,795      245,679      151,381

Costs of goods sold and services
 provided:
  Florist Business                   62,025       39,774       20,919
  Consumer Business                 183,692       96,609       66,682
  Corporate                           2,300        1,674          823
                                 -----------  -----------  -----------
         Total costs of goods
          sold and services
          provided                  248,017      138,057       88,424

Gross profit:
  Florist Business                  128,662       77,398       42,166
  Consumer Business                  63,416       31,898       21,614
  Corporate                          (2,300)      (1,674)        (823)
                                 -----------  -----------  -----------
         Total gross profit         189,778      107,622       62,957

Advertising and selling:
  Florist Business                   56,319       36,426       19,344
  Consumer Business                  29,080       13,815       10,368
                                 -----------  -----------  -----------
         Total advertising and
          selling                    85,399       50,241       29,712

General and administrative:
  Florist Business                   10,161        7,108        2,680
  Consumer Business                  17,081        9,918        5,728
  Corporate                          37,491       39,654       11,819
                                 -----------  -----------  -----------
         Total general and
          administrative             64,733       56,680       20,227

Operating income (loss) before
 corporate allocations:
  Florist Business                   62,182       33,864       20,142
  Consumer Business                  17,255        8,165        5,518
  Corporate                         (39,791)     (41,328)     (12,642)
                                 -----------  -----------  -----------
         Total operating income
          before corporate
          allocations                39,646          701       13,018
                                 -----------  -----------  -----------

Corporate Allocations:
  Florist Business                   12,154        8,028        3,908
  Consumer Business                   2,895        1,880          937
  Corporate                         (15,049)      (9,908)      (4,845)
                                 -----------  -----------  -----------
         Total corporate
          allocations                     -            -            -

Income (loss) from operations:
  Florist Business                   50,028       25,836       16,234
  Consumer Business                  14,360        6,285        4,581
  Corporate                         (24,742)     (31,420)      (7,797)
                                 -----------  -----------  -----------
         Total income from
          operations                 39,646          701       13,018
                                 -----------  -----------  -----------

Other income and expenses:
  Interest income                      (649)         (22)        (137)
  Interest expense                   20,466          532        9,365
  Interest expense and prepayment
   fees on shares subject to
   mandatory redemption              34,732            -        6,689
  Other expense (income), net          (390)      (1,105)          63
                                 -----------  -----------  -----------

         Total other (income)
          expenses                   54,159         (595)      15,980
                                 -----------  -----------  -----------

         Income (loss) before
          income tax                (14,513)       1,296       (2,962)

Income tax expense                    8,087        2,898        1,535
                                 -----------  -----------  -----------

         Net loss                  $(22,600)     $(1,602)     $(4,497)
                                 ===========  ===========  ===========

Net loss per common share -
 basic                               $(1.15)                   $(0.34)
                                 ===========               ===========
Net loss per common share -
 diluted                             $(1.15)                   $(0.34)
                                 ===========               ===========

Weighted average common shares
 outstanding - basic                 19,722                    13,334
                                 ===========               ===========
Weighted average common shares
 outstanding - diluted               19,722                    13,334
                                 ===========               ===========

                            FTD GROUP, INC.
                      CONSOLIDATED BALANCE SHEETS
                 (in thousands, except share amounts)

ASSETS                                    June 30, 2005  June 30, 2004
------                                    -------------  -------------

Current assets:
  Cash and cash equivalents                     $8,890         $2,491
  Restricted cash                                    -          7,261
  Accounts receivable, less allowance for
   doubtful accounts of $2,521 at June 30,
   2005 and $5,067 at June 30, 2004             23,419         27,572
  Inventories, net                               6,495          9,392
  Deferred income taxes                          2,550          4,296
  Prepaid expenses and other current
   assets                                        7,782         10,312
                                          -------------  -------------
      Total current assets                      49,136         61,324

Property and equipment:
  Land and improvements                          1,380          1,380
  Building and improvements                     14,291         14,196
  Furniture and equipment                        6,159          4,771
                                          -------------  -------------
      Total                                     21,830         20,347
  Less accumulated depreciation                  3,790          1,136
                                          -------------  -------------
      Property and equipment, net               18,040         19,211

Other assets:
  Other noncurrent assets, net                  28,522         28,907
  Other intangible assets, less
   accumulated amortization of $3,393
   at June 30, 2005 and $834 at June
   30, 2004                                     17,380         11,673
  Trademark                                    121,577        121,577
  Goodwill                                     336,659        337,196
                                          -------------  -------------
      Total other assets                       504,138        499,353
                                          -------------  -------------
      Total assets                            $571,314       $579,888
                                          =============  =============

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------

Current liabilities:
  Accounts payable                             $41,498        $41,311
  Customer deposits                              5,143          5,441
  Unearned income                                2,522          2,059
  Other accrued liabilities                     14,179         23,217
  Current maturities of long-term debt             850            850
                                          -------------  -------------
      Total current liabilities                 64,192         72,878

Senior secured credit facility                  68,113         83,938
Senior subordinated notes                      170,117        175,000
Post-retirement benefits and accrued
 pension obligations                             2,856          2,717
Deferred income taxes                           60,289         57,814
Junior preferred stock subject to
 mandatory redemption                                -         75,780
Senior preferred stock subject to
 mandatory redemption                                -         76,299

Stockholders' equity:
  Common stock: $0.01 par value,
   75,000,000 shares authorized;
   29,451,791 and 13,333,339 shares
   issued and outstanding as of
   June 30, 2005 and 2004,
   respectively                                    295            133
  Paid-in capital                              232,759         39,867
  Accumulated deficit                          (27,097)        (4,497)
  Accumulated other comprehensive loss            (210)           (41)
                                          -------------  -------------
      Total stockholders' equity               205,747         35,462
                                          -------------  -------------
      Total liabilities and stockholders'
       equity                                 $571,314       $579,888
                                          =============  =============

                            FTD GROUP, INC.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Unaudited)
                            (In thousands)

                                              Period from  Period from
                                                July 1,      February
                                                 2003        24, 2004
                                 Year Ended     through      through
                                  June 30,    February 23,   June 30,
                                    2005         2004         2004
                                 -----------  -----------  -----------
                                              Predecessor
                                              -----------

Cash flows from operating
 activities:
  Net loss                         $(22,600)     $(1,602)     $(4,497)
  Adjustments to reconcile net
   loss to net cash provided by
   (used in) operating
   activities:
    Depreciation and
     amortization                    10,499        5,377        3,738
    Interest expense and
     prepayment fees on
     mandatorily redeemable
     shares                          34,732            -        6,689
    Deferred compensation
     expense                              -           51            -
    Amortization and write-off
     of deferred financing costs      1,934          600          440
    Provision for doubtful
     accounts                         4,250        2,103        1,132
    Provision for obsolete
     inventory                        1,954            -            -
    Deferred income taxes             4,438         (518)        (287)
    Increase (decrease) in cash
     due to change in assets and
     liabilities, net of
     acquisition:
      Restricted cash                     -            -       (7,261)
      Accounts receivable            (2,953)     (10,728)       1,049
      Inventories                       943       (1,289)         565
      Prepaid expenses and other      3,245       (6,168)         743
      Other noncurrent assets          (116)         123           22
      Accounts payable                  187       21,213      (17,532)
      Barter transaction                529            -            -
      Other accrued liabilities,
       unearned income and
       customer deposits             (2,015)        (131)       6,423
                                 -----------  -----------  -----------

                Net cash
                 provided by
                 (used in)
                 operating
                 activities          35,027        9,031       (8,776)
                                 -----------  -----------  -----------

Cash flows from investing
 activities:
  Capital expenditures               (5,604)      (4,169)      (1,579)
  Acquisition                        (8,472)           -            -
  Going private transaction with
   Nectar Merger Corporation              -            -     (421,049)
                                 -----------  -----------  -----------

                Net cash used in
                 investing
                 activities         (14,076)      (4,169)    (422,628)
                                 -----------  -----------  -----------

Cash flows from financing
 activities:
  Net proceeds from the issuance
   of common stock                  192,227            -            -
  Redemption of preferred stock    (186,811)           -            -
  Repayments of long-term debt      (20,708)           -         (212)
  Net proceeds from (repayments
   of) revolving credit facility          -       (6,500)           -
  Capital contribution - common
   stock                                827            -       39,064
  Capital contribution -
   preferred stock                        -            -      145,390
  Deferred financing costs             (243)           -      (10,659)
  Proceeds from the issuance of
   long-term debt                         -            -      260,000
  Issuance of treasury stock              -           32            -
                                 -----------  -----------  -----------

                Net cash
                 provided by
                 (used in)
                 financing
                 activities         (14,708)      (6,468)     433,583
                                 -----------  -----------  -----------

  Effect of foreign exchange
   rate changes on cash                 156           38          (41)
                                 -----------  -----------  -----------

Net increase (decrease) in cash
 and cash equivalents                 6,399       (1,568)       2,138

Cash and cash equivalents at
 beginning of period                  2,491        1,921          353
                                 -----------  -----------  -----------

Cash and cash equivalents at end
 of period                           $8,890         $353       $2,491
                                 ===========  ===========  ===========

                            FTD GROUP, INC.
                  FOURTH QUARTER SEGMENT INFORMATION
                              (Unaudited)
                            (In thousands)

                                  Three Months Ended June 30, 2005
                             -----------------------------------------
                             Gross Segment  Eliminations  Consolidated
                             -------------  ------------  ------------

Revenues:
Florist business                  $44,625          $(29)      $44,596
Consumer business                  84,111        (6,129)       77,982
                             -------------  ------------  ------------
       Total                      128,736        (6,158)      122,578
                             -------------  ------------  ------------

Costs of Goods Sold and
Services Provided:
Florist business                   13,709          (845)       12,864
Consumer business                  58,396          (764)       57,632
Corporate                             521             -           521
                             -------------  ------------  ------------
       Total                       72,626        (1,609)       71,017
                             -------------  ------------  ------------

Gross Profit:
Florist business                   30,916           816        31,732
Consumer business                  25,715        (5,365)       20,350
Corporate                            (521)            -          (521)
                             -------------  ------------  ------------
       Total                       56,110        (4,549)       51,561
                             -------------  ------------  ------------

Advertising and Selling:
Florist business                   19,316        (4,550)       14,766
Consumer business                   9,777             -         9,777
                             -------------  ------------  ------------
  Total                            29,093        (4,550)       24,543
                             -------------  ------------  ------------

General and Administrative:
Florist business                    2,432             -         2,432
Consumer business                   5,449          (791)        4,658
Corporate                           5,292           792         6,084
                             -------------  ------------  ------------
       Total                       13,173             1        13,174
                             -------------  ------------  ------------

Operating Income (Loss)
before Corporate Allocations:
Florist business                    9,168         5,366        14,534
Consumer business                  10,489        (4,574)        5,915
Corporate                          (5,813)         (792)       (6,605)
                             -------------  ------------  ------------
       Total                       13,844             -        13,844
                             -------------  ------------  ------------

Corporate Allocations:
Florist business                    3,028             -         3,028
Consumer business                     708             -           708
Corporate                          (3,736)            -        (3,736)
                             -------------  ------------  ------------
       Total                            -             -             -
                             -------------  ------------  ------------

Operating Income (Loss):
Florist business                    6,140         5,366        11,506
Consumer business                   9,781        (4,574)        5,207
Corporate                          (2,077)         (792)       (2,869)
                             -------------  ------------  ------------
       Total                      $13,844            $-       $13,844
                             =============  ============  ============

Depreciation and
Amortization:
Florist business                     $887            $-          $887
Consumer business                     563             -           563
Corporate                             961             -           961
                             -------------  ------------  ------------
       Total                       $2,411            $-        $2,411
                             =============  ============  ============

                                 Three Months Ended June 30, 2004
                             -----------------------------------------
                             Gross Segment  Eliminations  Consolidated
                             -------------  ------------  ------------
                                            Predecessor
                             -----------------------------------------
Revenues:
Florist business                  $45,651          $222       $45,873
Consumer business                  80,853        (6,325)       74,528
                             -------------  ------------  ------------
       Total                      126,504        (6,103)      120,401
                             -------------  ------------  ------------

Costs of Goods Sold and
Services Provided:
Florist business                   15,188          (679)       14,509
Consumer business                  56,841          (549)       56,292
Corporate                             620             -           620
                             -------------  ------------  ------------
       Total                       72,649        (1,228)       71,421
                             -------------  ------------  ------------

Gross Profit:
Florist business                   30,463           901        31,364
Consumer business                  24,012        (5,776)       18,236
Corporate                            (620)            -          (620)
                             -------------  ------------  ------------
       Total                       53,855        (4,875)       48,980
                             -------------  ------------  ------------

Advertising and Selling:
Florist business                   19,492        (4,871)       14,621
Consumer business                   9,262             -         9,262
                             -------------  ------------  ------------
  Total                            28,754        (4,871)       23,883
                             -------------  ------------  ------------

General and Administrative:
Florist business                    1,844             -         1,844
Consumer business                   5,227          (761)        4,466
Corporate                           7,788           757         8,545
                             -------------  ------------  ------------
       Total                       14,859            (4)       14,855
                             -------------  ------------  ------------

Operating Income (Loss)
before Corporate Allocations:
Florist business                    9,127         5,772        14,899
Consumer business                   9,523        (5,015)        4,508
Corporate                          (8,408)         (757)       (9,165)
                             -------------  ------------  ------------
       Total                       10,242             -        10,242
                             -------------  ------------  ------------

Corporate Allocations:
Florist business                    2,909             -         2,909
Consumer business                     695             -           695
Corporate                          (3,604)            -        (3,604)
                             -------------  ------------  ------------
       Total                            -             -             -
                             -------------  ------------  ------------

Operating Income (Loss):
Florist business                    6,218         5,772        11,990
Consumer business                   8,828        (5,015)        3,813
Corporate                          (4,804)         (757)       (5,561)
                             -------------  ------------  ------------
       Total                      $10,242            $-       $10,242
                             =============  ============  ============

Depreciation and
Amortization:
Florist business                   $1,210                      $1,210
Consumer business                     618                         618
Corporate                             953                         953
                             -------------  ------------  ------------
       Total                       $2,781            $-        $2,781
                             =============  ============  ============

                            FTD GROUP, INC.
                   YEAR-TO-DATE SEGMENT INFORMATION
                              (Unaudited)
                            (In thousands)

                                     Year Ended June 30, 2005
                             -----------------------------------------
                             Gross Segment  Eliminations  Consolidated
                             -------------  ------------  ------------

Revenues:
Florist business                 $190,815         $(128)     $190,687
Consumer business                 267,075       (19,967)      247,108
                             -------------  ------------  ------------
    Total                         457,890       (20,095)      437,795
                             -------------  ------------  ------------

Costs of Goods Sold and
Services Provided:
Florist business                   65,208        (3,183)       62,025
Consumer business                 186,225        (2,533)      183,692
Corporate                           2,300             -         2,300
                             -------------  ------------  ------------
    Total                         253,733        (5,716)      248,017
                             -------------  ------------  ------------

Gross Profit:
Florist business                  125,607         3,055       128,662
Consumer business                  80,850       (17,434)       63,416
Corporate                          (2,300)            -        (2,300)
                             -------------  ------------  ------------
    Total                         204,157       (14,379)      189,778
                             -------------  ------------  ------------

Advertising and Selling:
Florist business                   70,697       (14,378)       56,319
Consumer business                  29,080             -        29,080
                             -------------  ------------  ------------
  Total                            99,777       (14,378)       85,399
                             -------------  ------------  ------------

General and Administrative:
Florist business                   10,161             -        10,161
Consumer business                  19,556        (2,475)       17,081
Corporate                          35,017         2,474        37,491
                             -------------  ------------  ------------
    Total                          64,734            (1)       64,733
                             -------------  ------------  ------------

Operating Income (Loss)
before Corporate
Allocations:
Florist business                   44,749        17,433        62,182
Consumer business                  32,214       (14,959)       17,255
Corporate                         (37,317)       (2,474)      (39,791)
                             -------------  ------------  ------------
    Total                          39,646             -        39,646
                             -------------  ------------  ------------

Corporate Allocations:
Florist business                   12,154             -        12,154
Consumer business                   2,895             -         2,895
Corporate                         (15,049)            -       (15,049)
                             -------------  ------------  ------------
    Total                               -             -             -
                             -------------  ------------  ------------

Operating Income (Loss):
Florist business                   32,595        17,433        50,028
Consumer business                  29,319       (14,959)       14,360
Corporate                         (22,268)       (2,474)      (24,742)
                             -------------  ------------  ------------
    Total                         $39,646            $-       $39,646
                             =============  ============  ============

Depreciation and
Amortization:
Florist business                   $4,241            $-        $4,241
Consumer business                   2,405             -         2,405
Corporate                           3,853             -         3,853
                             -------------  ------------  ------------
    Total                         $10,499            $-       $10,499
                             =============  ============  ============

                                 Period from July 1, 2003 through
                                         February 23, 2004
                             -----------------------------------------
                             Gross Segment  Eliminations  Consolidated
                             -------------  ------------  ------------
                                            Predecessor
                             -----------------------------------------
Revenues:
Florist business                 $116,878          $294      $117,172
Consumer business                 138,965       (10,458)      128,507
                             -------------  ------------  ------------
    Total                         255,843       (10,164)      245,679
                             -------------  ------------  ------------

Costs of Goods Sold and
Services Provided:
Florist business                   41,477        (1,703)       39,774
Consumer business                  97,639        (1,030)       96,609
Corporate                           1,674             -         1,674
                             -------------  ------------  ------------
    Total                         140,790        (2,733)      138,057
                             -------------  ------------  ------------

Gross Profit:
Florist business                   75,401         1,997        77,398
Consumer business                  41,326        (9,428)       31,898
Corporate                          (1,674)            -        (1,674)
                             -------------  ------------  ------------
    Total                         115,053        (7,431)      107,622
                             -------------  ------------  ------------

Advertising and Selling:
Florist business                   43,841        (7,415)       36,426
Consumer business                  13,815             -        13,815
                             -------------  ------------  ------------
  Total                            57,656        (7,415)       50,241
                             -------------  ------------  ------------

General and Administrative:
Florist business                    7,108             -         7,108
Consumer business                  11,242        (1,324)        9,918
Corporate                          38,346         1,308        39,654
                             -------------  ------------  ------------
    Total                          56,696           (16)       56,680
                             -------------  ------------  ------------

Operating Income (Loss)
before Corporate Allocations:
Florist business                   24,452         9,412        33,864
Consumer business                  16,269        (8,104)        8,165
Corporate                         (40,020)       (1,308)      (41,328)
                             -------------  ------------  ------------
    Total                             701             -           701
                             -------------  ------------  ------------

Corporate Allocations:
Florist business                    8,028             -         8,028
Consumer business                   1,880             -         1,880
Corporate                          (9,908)            -        (9,908)
                             -------------  ------------  ------------
    Total                               -             -             -
                             -------------  ------------  ------------

Operating Income (Loss):
Florist business                   16,424         9,412        25,836
Consumer business                  14,389        (8,104)        6,285
Corporate                         (30,112)       (1,308)      (31,420)
                             -------------  ------------  ------------
    Total                            $701            $-          $701
                             =============  ============  ============

Depreciation and
Amortization:
Florist business                   $3,340            $-        $3,340
Consumer business                   1,489             -         1,489
Corporate                             548             -           548
                             -------------  ------------  ------------
    Total                          $5,377            $-        $5,377
                             =============  ============  ============

                               Period from February 24, 2004 through
                                           June 30, 2004
                             -----------------------------------------
                             Gross Segment  Eliminations  Consolidated
                             -------------  ------------  ------------

Revenues:
Florist business                  $62,832          $253       $63,085
Consumer business                  95,868        (7,572)       88,296
                             -------------  ------------  ------------
    Total                         158,700        (7,319)      151,381
                             -------------  ------------  ------------

Costs of Goods Sold and
Services Provided:
Florist business                   21,816          (897)       20,919
Consumer business                  67,348          (666)       66,682
Corporate                             823             -           823
                             -------------  ------------  ------------
    Total                          89,987        (1,563)       88,424
                             -------------  ------------  ------------

Gross Profit:
Florist business                   41,016         1,150        42,166
Consumer business                  28,520        (6,906)       21,614
Corporate                            (823)            -          (823)
                             -------------  ------------  ------------
    Total                          68,713        (5,756)       62,957
                             -------------  ------------  ------------

Advertising and Selling:
Florist business                   25,094        (5,750)       19,344
Consumer business                  10,368             -        10,368
                             -------------  ------------  ------------
  Total                            35,462        (5,750)       29,712
                             -------------  ------------  ------------

General and Administrative:
Florist business                    2,680             -         2,680
Consumer business                   6,631          (903)        5,728
Corporate                          10,922           897        11,819
                             -------------  ------------  ------------
    Total                          20,233            (6)       20,227
                             -------------  ------------  ------------

Operating Income (Loss)
before Corporate Allocations:
Florist business                   13,242         6,900        20,142
Consumer business                  11,521        (6,003)        5,518
Corporate                         (11,745)         (897)      (12,642)
                             -------------  ------------  ------------
    Total                          13,018             -        13,018
                             -------------  ------------  ------------

Corporate Allocations:
Florist business                    3,908             -         3,908
Consumer business                     937             -           937
Corporate                          (4,845)            -        (4,845)
                             -------------  ------------  ------------
    Total                               -             -             -
                             -------------  ------------  ------------

Operating Income (Loss):
Florist business                    9,334         6,900        16,234
Consumer business                  10,584        (6,003)        4,581
Corporate                          (6,900)         (897)       (7,797)
                             -------------  ------------  ------------
    Total                         $13,018            $-       $13,018
                             =============  ============  ============

Depreciation and
Amortization:
Florist business                   $1,645            $-        $1,645
Consumer business                     823             -           823
Corporate                           1,270             -         1,270
                             -------------  ------------  ------------
    Total                          $3,738            $-        $3,738
                             =============  ============  ============

                            FTD GROUP, INC.
                      NON-GAAP FINANCIAL MEASURES
          PROFORMA NET INCOME AND PROFORMA EARNINGS PER SHARE
                              (Unaudited)
                 (In thousands, except per share data)

Reconciliation of certain financial measures reported in accordance
with Generally Accepted Accounting Principles ("GAAP") to those
presented on the basis of methodologies other than in accordance with
GAAP ("non-GAAP").

In addition to the GAAP financial measures set forth in this press
release, the Company has included certain non-GAAP financial measures
within the meaning of Regulation G as a result of significant changes
in the Company's capital structure resulting from the Company's
initial public offering ("IPO"). The Company has included "proforma
EPS," calculated based on "proforma net income," and "proforma
weighted average shares outstanding," which are all non-GAAP financial
measures. The Company's management believes that these measurements
are important to investors and other interested persons and that such
persons benefit from having a consistent basis for comparison between
quarters and for comparison with other companies in the industry.

While management believes that proforma net income and proforma EPS
will be helpful to investors in understanding and evaluating the
Company's performance in the periods immediately following the IPO,
management does not expect to continue to provide proforma net income
and proforma EPS once the effects of the significant changes to the
Company's capital structure are able to be fully reflected in the
Company's financial statements.

The Company is providing proforma net income, proforma EPS and
proforma weighted average shares outstanding for each quarter of
fiscal year 2005, assuming that the following transactions had
occurred on June 30, 2004:

(i) the issuance of 15,842,893 shares in connection with the IPO;

(ii) the repurchase of the 14% Senior Redeemable Exchangeable
     Cumulative Preferred Stock and the 12% Junior Redeemable
     Exchangeable Cumulative Preferred Stock; and

(iii) the termination of the Management Services Agreement.

                                                     Six
                       Three Months Ended           Months      Year
              ------------------------------------   Ended     Ended
              September December March 31, June 30, June 30,  June 30,
              30, 2004  31, 2004   2005      2005     2005      2005
              --------- -------- --------- ------- --------- ---------

Net income
 (loss), as
 reported
 (GAAP basis)  $(3,147)    $756  $(25,585) $5,376  $(20,209) $(22,600)
Plus:
 management
 fee, net of
 40% tax
 effect            328      300     7,710       -     7,710     8,338
Plus: interest
 expense and
 prepayment
 fees on
 shares subject
 to mandatory
 redemption      4,943    5,105    24,684       -    24,684    34,732
              --------- -------- --------- ------- --------- ---------

Proforma net
 income         $2,124   $6,161    $6,809  $5,376   $12,185   $20,470
              ========= ======== ========= ======= ========= =========

Proforma EPS:
-------------
Basic            $0.07    $0.21     $0.23   $0.18     $0.41     $0.70
              ========= ======== ========= ======= ========= =========
Diluted          $0.07    $0.21     $0.22   $0.18     $0.40     $0.68
              ========= ======== ========= ======= ========= =========

Basic:
------
Weighted
 average
 shares
 outstanding,
 as reported
 (GAAP basis)   13,336   13,609    22,493  29,452    25,973    19,722
Add: weighted
 average effect
 as if IPO
 occurred
 on 6/30/04     15,843   15,843     6,959       -     3,479     9,662
              --------- -------- --------- ------- --------- ---------
Proforma
 weighted
 average
 shares
 outstanding    29,179   29,452    29,452  29,452    29,452    29,384
              ========= ======== ========= ======= ========= =========

Diluted:
--------
Weighted
 average
 shares
 outstanding,
 (GAAP basis)   13,336   13,609    23,460  30,366    26,913    20,291
Add: weighted
 average effect
 as if IPO
 occurred
 on 6/30/04     15,843   15,843     6,959       -     3,480     9,661
              --------- -------- --------- ------- --------- ---------
Proforma
 weighted
 average
 shares
 outstanding    29,179   29,452    30,419  30,366    30,393    29,952
              ========= ======== ========= ======= ========= =========

                            FTD GROUP, INC.
                      NON-GAAP FINANCIAL MEASURES
                      EBITDA AND ADJUSTED EBITDA
                              (Unaudited)
                            (In thousands)

Reconciliation of certain financial measures reported in accordance
with Generally Accepted Accounting Principles ("GAAP") to those
presented on the basis of methodologies other than in accordance with
GAAP ("non-GAAP").

The Company defines Adjusted EBITDA as EBITDA plus (i) expenses that
are not considered reflective of the Company's ongoing operations and
(ii) management fees, because these fees are excluded in measuring the
Company's performance under the executive compensation plan, the new
senior credit agreement and the indenture governing the notes. The
Company defines EBITDA as net income (loss) before net interest
expense, income tax expense, depreciation and amortization. EBITDA and
Adjusted EBITDA are calculated as follows for the periods presented:

                                  Period from Period from
                                   February    January 1,
                        Three      24, 2004      2004      Six Months
                        Months      through     through      Ended
                      Ended June   June 30,    February     June 30,
                       30, 2004      2004      23, 2004       2004
                      ----------- ----------- ----------- ------------
                                              Predecessor   Combined
                                              ----------- ------------

Net income (loss), as
 reported (GAAP basis)   $(1,893)    $(4,497)   $(11,951)    $(16,448)
plus: Interest
 expense, net              5,330       9,228         $78        9,306
plus: Interest expense
 and prepayment fees
 on shares subject to
 mandatory redemption      4,788       6,689           -        6,689
plus: Depreciation
 and amortization          2,781       3,738       1,356        5,094
plus: Income tax
 expense (benefit)         1,987       1,535      (3,788)      (2,253)
                      ----------- ----------- ----------- ------------
EBITDA                    12,993      16,693     (14,305)       2,388
plus: Adjustments
 not reflective of
 ongoing operations (1)    2,645       3,327      22,493       25,820
plus: Deferred
 compensation (2)              -           -          15           15
plus: Management
 fees (3)                    500         667         300          967
                      ----------- ----------- ----------- ------------
Adjusted EBITDA (4)      $16,138     $20,687      $8,503      $29,190
                      =========== =========== =========== ============

                      Period from Period from
                       February     July 1,
                       24, 2004      2003
                       through      through   Year Ended
                       June 30,    February    June 30,
                        2004       23, 2004      2004
                      ----------- ----------- -----------
                                  Predecessor  Combined
                                  ----------- -----------

Net income (loss), as
 reported (GAAP basis)   $(4,497)    $(1,602)    $(6,099)
plus: Interest
 expense, net              9,228         510       9,738
plus: Interest expense
 and prepayment fees on
 shares subject to
 mandatory redemption      6,689           -       6,689
plus: Depreciation
 and amortization          3,738       5,377       9,115
plus: Income tax
 expense (benefit)         1,535       2,898       4,433
                      ----------- ----------- -----------
EBITDA                    16,693       7,183      23,876
plus: Adjustments not
 reflective of ongoing
 operations (1)            3,327      22,310      25,637
plus: Deferred
 compensation (2)              -          51          51
plus: Management
 fees (3)                    667       1,300       1,967
                      ----------- ----------- -----------
Adjusted EBITDA (4)      $20,687     $30,844     $51,531
                      =========== =========== ===========

                         Three        Six
                        Months       Months   Year Ended
                      Ended June   Ended June  June 30,
                       30, 2005     30, 2005     2005
                      ----------- ----------- -----------

Net income (loss), as
 reported (GAAP basis)    $5,376    $(20,209)   $(22,600)
plus: Interest
 expense, net              4,854       9,950      19,817
plus: Interest expense
 and prepayment fees
 on shares subject to
 mandatory redemption          -      24,684      34,732
plus: Depreciation
 and amortization          2,413       4,886      10,499
plus: Income tax
 expense (benefit)         3,583       2,981       8,087
                      ----------- ----------- -----------
EBITDA                    16,226      22,292      50,535
plus: Management
 fees (3)                      -      12,850      13,897
                      ----------- ----------- -----------
Adjusted EBITDA (4)      $16,226     $35,142     $64,432
                      =========== =========== ===========

(1) During fiscal year 2004, the Company recorded the following, which
    management does not consider reflective of the Company's ongoing
    operations:

    - In the second quarter of fiscal year 2004, the Company recorded
    as a component of other expense (income), net, a gain of $1.5
    million related to the receipt of insurance proceeds related to
    the consolidated shareholder class action litigation associated
    with FTD, Inc.'s fiscal 2002 merger with FTD.COM.

    - In the second and third quarters of fiscal year 2004, the
    Company recorded a total of $23.4 million as a component of
    corporate general and administrative expense related to the going
    private transaction with an affiliate of Leonard Green & Partners,
    L.P. that was completed in February 2004 (the "2004 Going Private
    Transaction"). In addition, in the third quarter of fiscal year
    2004, the Company recorded as a component of other expense
    (income), net, $0.4 million related to the write-off of
    unamortized deferred financing fees on the then existing debt. In
    the fourth quarter of fiscal year 2004, FTD, Inc. recorded $23,000
    as an offset to Corporate general and administrative expense,
    related to the 2004 Going Private Transaction.

    - In the third and fourth quarters of fiscal year 2004, the
    Company recorded $0.7 million and $2.6 million, respectively, as a
    component of corporate general and administrative expense for
    severance related costs.

(2) The Company historically recorded expense related to restricted
    stock and option grants under a plan that was terminated in
    conjunction with the 2004 Going Private Transaction.

(3) The management services agreement was terminated in connection
    with the initial public offering.

(4) The Company uses Adjusted EBITDA as a supplemental measure of
    performance. The Company presents Adjusted EBITDA because it
    considers it an important supplemental measure of performance, as
    it is used as a performance measure under the new senior credit
    facility entered into in connection with the 2004 Going Private
    Transaction, the indenture governing the notes and the Company's
    executive compensation plan. All of the adjustments made in the
    calculation of Adjusted EBITDA, as described above, are
    adjustments that would be made in calculating the Company's
    performance for purposes of coverage ratios under the new senior
    credit facility and the indenture governing the notes, and the
    Company's executive compensation plan bases incentive compensation
    payments in significant part on the Company's performance measured
    using Adjusted EBITDA as presented above. Measures similar to
    Adjusted EBITDA are also widely used by the Company and by others
    in the Company's industry to evaluate and price potential
    acquisition candidates. The Company believes EBITDA and Adjusted
    EBITDA facilitate operating performance comparisons from period to
    period and company to company by backing out potential differences
    caused by variations in capital structure (affecting relative
    interest expense), tax positions (such as the impact on periods or
    companies of changes in effective tax rates or net operating
    losses) and the age and book depreciation of facilities and
    equipment (affecting relative depreciation expense). The Company
    also presents Adjusted EBITDA because it believes it is frequently
    used by investors and other interested parties in the evaluation
    of high yield issuers, many of which present EBITDA and/or
    Adjusted EBITDA when reporting their results.

    EBITDA and Adjusted EBITDA have limitations as analytical tools,
    and should not be considered in isolation, or as a substitute for
    analysis of the Company's results as reported under GAAP. Some of
    the limitations of EBITDA and Adjusted EBITDA are that they do not
    reflect the Company's cash expenditures for capital expenditures,
    they do not reflect the significant interest expense or the cash
    requirements necessary to service interest or principal payments
    on the Company's debt, they do not reflect changes in, or cash
    requirements for, the Company's working capital requirements, they
    do not reflect the impact of management fees paid and other
    significant expenses excluded above and other companies in the
    Company's industry may calculate these measures differently than
    presented above. The Company compensates for these limitations by
    relying primarily on GAAP results and using EBITDA and Adjusted
    EBITDA only supplementally.

                            FTD GROUP, INC.
                      NON-GAAP FINANCIAL MEASURES
                      EBITDA AND ADJUSTED EBITDA
                              (Unaudited)
                            (In thousands)

Reconciliation of certain financial measures reported in accordance
with Generally Accepted Accounting Principles ("GAAP") to those
presented on the basis of methodologies other than in accordance with
GAAP ("non-GAAP").

The Company defines Adjusted EBITDA as EBITDA plus expenses that are
not considered reflective of the Company's ongoing operations. The
Company does not presently expect any expenses that are not considered
reflective of ongoing operations in fiscal year 2006. The Company
defines EBITDA as net income (loss) before net interest expense,
income tax expense, depreciation and amortization. EBITDA is
calculated as follows for the periods presented:

             Three       Three       Three       Three
             Months      Months      Months      Months       Year
             Ended       Ended       Ended       Ended        Ended
            September   December    March 31,   June 30,     June 30,
            30, 2005    31, 2005      2006        2006         2006
           (Forecasted (Forecasted (Forecasted (Forecasted (Forecasted
             Targets)    Targets)    Targets)    Targets)    Targets)
           ----------- ----------- ----------- ----------- -----------
Revenues      $88,800    $117,600    $132,000    $141,600    $480,000

Net income
 (loss), as
 reported
 (GAAP basis)  $2,800      $5,800      $7,600      $6,800     $23,000
plus: Interest
 expense, net   5,000       4,800       4,400       4,300      18,500
plus:
 Depreciation
 and
 amortization   2,600       2,750       2,700       2,700      10,750
plus:
 Income tax
 expense
 (benefit)      1,850       3,850       5,050       4,500      15,250
           ----------- ----------- ----------- ----------- -----------
EBITDA (1)    $12,250     $17,200     $19,750     $18,300     $67,500
           =========== =========== =========== =========== ===========

(1) The Company uses EBITDA as a supplemental measure of performance.
    The Company presents EBITDA because it considers it an important
    supplemental measure of performance, as it is materially the same
    performance measure that is used as a performance measure under
    the senior credit facility entered into in connection with the
    2004 Going Private Transaction, the indenture governing the notes
    and the Company's executive compensation plan. The senior credit
    facility, the indenture governing the notes and the executive
    compensation plan also allow for the adjustment to EBITDA of
    non-cash stock compensation expenses related to the adoption
    Statement of Financial Accounting Standards No. 123R. Measures
    similar to EBITDA are also widely used by the Company and by
    others in the Company's industry to evaluate and price potential
    acquisition candidates. The Company believes EBITDA facilitates
    operating performance comparisons from period to period and
    company to company by backing out potential differences caused by
    variations in capital structure (affecting relative interest
    expense), tax positions (such as the impact on periods or
    companies of changes in effective tax rates or net operating
    losses) and the age and book depreciation of facilities and
    equipment (affecting relative depreciation expense). The Company
    also presents EBITDA because it believes it is frequently used by
    investors and other interested parties in the evaluation of high
    yield issuers, many of which present EBITDA when reporting their
    results. EBITDA has limitations as an analytical tool, and should
    not be considered in isolation, or as a substitute for analysis of
    the Company's results as reported under GAAP. Some of the
    limitations of EBITDA is that it does not reflect the Company's
    cash expenditures for capital expenditures, it does not reflect
    the significant interest expense or the cash requirements
    necessary to service interest or principal payments on the
    Company's debt, it does not reflect changes in, or cash
    requirements for, the Company's working capital requirements, and
    other companies in the Company's industry may calculate these
    measures differently than presented above. The Company compensates
    for these limitations by relying primarily on GAAP results and
    using EBITDA only supplementally.

###

Home | Programs & Services | Mercury Technology | FTD Marketplace | Investor Relations