##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



---

FORM 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the Quarterly Period Ended September 30, 2006

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the Transition Period from  to

Commission File Number: 1-11008



---

CATALINA MARKETING CORPORATION

(Exact Name of Registrant as Specified in its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 33-0499007                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (IRS Employer Identification Number)
|                                                               | 
|200 Carillon Parkway, St. Petersburg, Florida                  |  | 33716-2325                          
|(Address of Principal Executive Offices)                       |  | (Zip Code)                          

(727) 579-5000

(Registrants Telephone Number, Including Area Code)



---

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No ̈

Indicate by checkmark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated
filer  x    Accelerated filer ̈Non-accelerated filer ̈

Indicate by checkmark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

At October 31, 2006, the Registrant had outstanding 46,665,163 shares of common stock.



---



---

##### Table of Contents

CATALINA MARKETING CORPORATION

INDEX



|              |  |                       |  |                                                                                                                                                                       |  |     
|------------- |  | --------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|              |  |                       |  |                                                                                                                                                                       |  | Page
|Part I.       |  | Financial Information |  |                                                                                                                                                                      
|              |  |                       | 
|              |  | Item 1.               |  | Financial Statements                                                                                                                                                  |  |     
|              |  |                       | 
|              |  |                       |  | Unaudited Condensed Consolidated Statements of Income for the three and six months ended September 30, 2006 and 2005                                                  |  | 3   
|              |  |                       | 
|              |  |                       |  | Unaudited Condensed Consolidated Balance Sheets at September 30, 2006 and March 31, 2006                                                                              |  | 4   
|              |  |                       | 
|              |  |                       |  | Unaudited Condensed Consolidated Statement of Changes in Stockholders Equity and Comprehensive Income for the six months ended September 30, 2006                    |  | 5   
|              |  |                       | 
|              |  |                       |  | Unaudited Condensed Consolidated Statements of Cash Flows for the six months ended September 30, 2006 and 2005                                                        |  | 6   
|              |  |                       | 
|              |  |                       |  | Notes to Unaudited Condensed Consolidated Financial Statements                                                                                                        |  | 7   
|              |  |                       | 
|              |  | Item 2.               |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                                 |  | 15  
|              |  |                       | 
|              |  | Item 3.               |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                                            |  | 26  
|              |  |                       | 
|              |  | Item 4.               |  | Controls and Procedures                                                                                                                                               |  | 26  
|              |  |                      
|Part II.      |  | Other Information     |  |                                                                                                                                                                      
|              |  |                       | 
|              |  | Item 1                |  | Legal Proceedings                                                                                                                                                     |  | 27  
|              |  |                       | 
|              |  | Item 1A.              |  | Risk Factors                                                                                                                                                          |  | 27  
|              |  |                       | 
|              |  | Item 2.               |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                                           |  | 27  
|              |  |                       | 
|              |  | Item 4.               |  | Submission of Matters to a Vote of Security Holders                                                                                                                   |  | 27  
|              |  |                       | 
|              |  | Item 5.               |  | Other Information                                                                                                                                                     |  | 28  
|              |  |                       | 
|              |  | Item 6.               |  | Exhibits                                                                                                                                                              |  | 28  
|              |  |                       | 
|Signatures    |  |                       |  |                                                                                                                                                                       |  | 29  
|              |  |                      
|Exhibit Index |  |                       |  | 30                                                                                                                                                                   
|              |  |                       | 
|              |  | Exhibit 10.1          |  | Amended and Restated Credit Agreement dated October 24, 2006                                                                                                          |  |     
|              |  |                       | 
|              |  | Exhibit 31.1          |  | Certification of Chief Executive Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |  |     
|              |  |                       | 
|              |  | Exhibit 31.2          |  | Certification of Chief Financial Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |  |     
|              |  |                       | 
|              |  | Exhibit 32.1          |  | Certification of Chief Executive Officer Pursuant to U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                        |  |     
|              |  |                       | 
|              |  | Exhibit 32.2          |  | Certification of Chief Financial Officer Pursuant to U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                        |  |     
|              |  |                       | 
|              |  | Exhibit 99.1          |  | Updated Risk Factors from the Annual Report on Form 10-K for the year ended March 31, 2006                                                                            |  |     



- 2 -



---

##### Table of Contents

Part I. Financial Information

Item 1. Financial Statements

CATALINA MARKETING CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)



|                                                                                   |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|---------------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | ------------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                   |  | Three Months Ended September 30, |         |   | Six Months Ended September 30, |  
|                                                                                   |  | 2006                             |         |   | 2005                           |   |         | 2006 |  |   | 2005    |  
|Revenues                                                                           |  | $                                | 112,580 |   |                                | $ | 102,756 |      |  | $ | 217,747 |   |  | $ | 194,610 |  
|                                                                                   |  |                                  |         |  
|Costs and expenses:                                                                |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Direct operating expenses (exclusive of depreciation and amortization shown below) |  |                                  | 37,532  |   |                                |   | 32,318  |      |  |   | 72,019  |   |  |   | 63,002  |  
|Selling, general and administrative                                                |  |                                  | 40,625  |   |                                |   | 29,622  |      |  |   | 78,570  |   |  |   | 59,423  |  
|Depreciation and amortization                                                      |  |                                  | 9,292   |   |                                |   | 8,722   |      |  |   | 18,098  |   |  |   | 18,227  |  
|                                                                                   |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total costs and expenses                                                           |  |                                  | 87,449  |   |                                |   | 70,662  |      |  |   | 168,687 |   |  |   | 140,652 |  
|                                                                                   |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income from operations                                                             |  |                                  | 25,131  |   |                                |   | 32,094  |      |  |   | 49,060  |   |  |   | 53,958  |  
|                                                                                   |  |                                  |         |  
|Interest expense                                                                   |  |                                  | (838    | ) |                                |   | (130    | )    |  |   | (1,392  | ) |  |   | (339    | )
|Other income (expense) net                                                         |  |                                  | 1,113   |   |                                |   | (112    | )    |  |   | 1,544   |   |  |   | 270     |  
|                                                                                   |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes                                                         |  |                                  | 25,406  |   |                                |   | 31,852  |      |  |   | 49,212  |   |  |   | 53,889  |  
|                                                                                   |  |                                  |         |  
|Provision for income taxes                                                         |  |                                  | 10,172  |   |                                |   | 12,104  |      |  |   | 19,980  |   |  |   | 20,478  |  
|                                                                                   |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                         |  | $                                | 15,234  |   |                                | $ | 19,748  |      |  | $ | 29,232  |   |  | $ | 33,411  |  
|                                                                                   |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Earnings per share:                                                                |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                              |  | $                                | 0.33    |   |                                | $ | 0.41    |      |  | $ | 0.63    |   |  | $ | 0.67    |  
|Diluted                                                                            |  | $                                | 0.33    |   |                                | $ | 0.40    |      |  | $ | 0.63    |   |  | $ | 0.67    |  
|Weighted average common shares outstanding:                                        |  |                                  |         |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                              |  |                                  | 46,345  |   |                                |   | 48,709  |      |  |   | 46,307  |   |  |   | 49,625  |  
|Diluted                                                                            |  |                                  | 46,865  |   |                                |   | 48,996  |      |  |   | 46,738  |   |  |   | 49,927  |  

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.



- 3 -



---

##### Table of Contents

CATALINA MARKETING CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)



|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ------------- | - | -------- | -
|                                                                                                                                                                                |  | September 30,2006 |          |   | March 31,2006 |  
|ASSETS                                                                                                                                                                          |  |                   |          |   |               |   |          |  
|Current Assets:                                                                                                                                                                 |  |                   |          |   |               |   |          |  
|Cash and cash equivalents                                                                                                                                                       |  | $                 | 32,225   |   |               | $ | 28,117   |  
|Accounts receivable, net                                                                                                                                                        |  |                   | 79,564   |   |               |   | 63,092   |  
|Inventory                                                                                                                                                                       |  |                   | 6,396    |   |               |   | 4,579    |  
|Insurance recovery receivable                                                                                                                                                   |  |                   | 8,500    |   |               |   |         |  
|Deferred tax asset                                                                                                                                                              |  |                   | 8,800    |   |               |   | 6,386    |  
|Prepaid expenses and other current assets                                                                                                                                       |  |                   | 11,980   |   |               |   | 10,978   |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Total current assets                                                                                                                                                            |  |                   | 147,465  |   |               |   | 113,152  |  
|Property and equipment:                                                                                                                                                         |  |                   |          |   |               |   |          |  
|Property and equipment                                                                                                                                                          |  |                   | 431,904  |   |               |   | 376,134  |  
|Less - accumulated depreciation and amortization                                                                                                                                |  |                   | (255,854 | ) |               |   | (247,633 | )
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Property and equipment, net                                                                                                                                                     |  |                   | 176,050  |   |               |   | 128,501  |  
|                                                                                                                                                                                |  |                  
|Patents, net                                                                                                                                                                    |  |                   | 9,097    |   |               |   | 9,977    |  
|Goodwill                                                                                                                                                                        |  |                   | 83,992   |   |               |   | 83,992   |  
|Other assets                                                                                                                                                                    |  |                   | 1,519    |   |               |   | 1,473    |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Total assets                                                                                                                                                                    |  | $                 | 418,123  |   |               | $ | 337,095  |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                            |  |                   |          |   |               |   |          |  
|Current Liabilities:                                                                                                                                                            |  |                   |          |   |               |   |          |  
|Accounts payable                                                                                                                                                                |  | $                 | 24,764   |   |               | $ | 29,245   |  
|Income taxes payable                                                                                                                                                            |  |                   | 10,849   |   |               |   | 4,988    |  
|Accrued litigation settlement                                                                                                                                                   |  |                   | 8,500    |   |               |   |         |  
|Accrued expenses                                                                                                                                                                |  |                   | 51,357   |   |               |   | 58,421   |  
|Deferred revenue                                                                                                                                                                |  |                   | 35,749   |   |               |   | 28,989   |  
|Current portion of long-term debt                                                                                                                                               |  |                   | 7        |   |               |   | 53       |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Total current liabilities                                                                                                                                                       |  |                   | 131,226  |   |               |   | 121,696  |  
|                                                                                                                                                                                |  |                  
|Long-term deferred tax liability                                                                                                                                                |  |                   | 7,006    |   |               |   | 6,817    |  
|Long-term debt                                                                                                                                                                  |  |                   | 111,557  |   |               |   | 61,803   |  
|Other long-term liabilities                                                                                                                                                     |  |                   | 3,679    |   |               |   | 3,622    |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Total liabilities                                                                                                                                                               |  |                   | 253,468  |   |               |   | 193,938  |  
|Commitments and contingencies                                                                                                                                                   |  |                   |          |   |               |   |          |  
|Stockholders Equity:                                                                                                                                                           |  |                   |          |   |               |   |          |  
|Preferred stock; $0.01 par value; 5,000,000 authorized shares; none issued and outstanding                                                                                      |  |                   |         |   |               |   |         |  
|Common stock; $0.01 par value; 150,000,000 authorized shares and 46,656,998 and 46,138,208 shares issued and outstanding at September 30,
2006 and March 31, 2006, respectively |  |                   | 467      |   |               |   | 461      |  
|Additional paid-in capital                                                                                                                                                      |  |                   | 6,802    |   |               |   | 14       |  
|Accumulated other comprehensive income                                                                                                                                          |  |                   | 2,750    |   |               |   | 509      |  
|Retained earnings                                                                                                                                                               |  |                   | 154,636  |   |               |   | 142,173  |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Total stockholders equity                                                                                                                                                      |  |                   | 164,655  |   |               |   | 143,157  |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  
|Total liabilities and stockholders equity                                                                                                                                      |  | $                 | 418,123  |   |               | $ | 337,095  |  
|                                                                                                                                                                                |  |                   |          |   |               |   |          |  

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.



- 4 -



---

##### Table of Contents

CATALINA MARKETING CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS

EQUITY AND COMPREHENSIVE INCOME

(in thousands)



|                                                                                 |  |                     |        |                  |        |   |                          |   |     |                           |  |   |                                     |   |                  |   |       |                          |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | ------------------- | ------ | ---------------- | ------ | - | ------------------------ | - | --- | ------------------------- |  | - | ----------------------------------- | - | ---------------- | - | ----- | ------------------------ | - | ------- | - |  | - | ------- | -
|                                                                                 |  | ComprehensiveIncome |        | Number of Shares |        |   | Par Value of CommonStock |   |     | AdditionalPaid-in Capital |  |   | AccumulatedOtherComprehensiveIncome |   | RetainedEarnings |   |       | TotalStockholdersEquity |  
|BALANCE AT MARCH 31, 2006                                                        |  |                     |        |                  | 46,138 |   |                          | $ | 461 |                           |  | $ | 14                                  |   |                  | $ | 509   |                          | $ | 142,173 |   |  | $ | 143,157 |  
|Issuance of common stock                                                         |  |                     |        |                  | 805    |   |                          |   | 8   |                           |  |   | 4,482                               |   |                  |   |      |                          |   |        |   |  |   | 4,490   |  
|Excess tax benefit from exercise of stock options                                |  |                     |        |                  |       |   |                          |   |    |                           |  |   | 268                                 |   |                  |   |      |                          |   |        |   |  |   | 268     |  
|Deferred compensation plan common stock units and Directors common stock grants |  |                     |        |                  | 2      |   |                          |   | 1   |                           |  |   | 355                                 |   |                  |   |      |                          |   |        |   |  |   | 356     |  
|Stock based compensation                                                         |  |                     |        |                  |       |   |                          |   |    |                           |  |   | 6,802                               |   |                  |   |      |                          |   |        |   |  |   | 6,802   |  
|Repurchase, retirement and cancellation of common stock                          |  |                     |        |                  | (288   | ) |                          |   | (3  | )                         |  |   | (5,150                              | ) |                  |   |      |                          |   | (2,837  | ) |  |   | (7,990  | )
|Dividends on common stock                                                        |  |                     |        |                  |       |   |                          |   |    |                           |  |   | 31                                  |   |                  |   |      |                          |   | (13,932 | ) |  |   | (13,901 | )
|Net income                                                                       |  | $                   | 29,232 |                  |       |   |                          |   |    |                           |  |   |                                    |   |                  |   |      |                          |   | 29,232  |   |  |   | 29,232  |  
|Foreign currency translation adjustment                                          |  |                     | 2,241  |                  |       |   |                          |   |    |                           |  |   |                                    |   |                  |   | 2,241 |                          |   |        |   |  |   | 2,241   |  
|                                                                                 |  |                     |        |                  |        |   |                          |   |     |                           |  |   |                                     |   |                  |   |       |                          |   |         |   |  |   |         |  
|Comprehensive income                                                             |  | $                   | 31,473 |                  |        |   |                          |   |     |                           |  |   |                                     |   |                  |   |       |                          |   |         |   |  |   |         |  
|                                                                                 |  |                     |        |                  |        |   |                          |   |     |                           |  |   |                                     |   |                  |   |       |                          |   |         |   |  |   |         |  
|                                                                                 |  |                     |        |                  |        |   |                          |   |     |                           |  |   |                                     |   |                  |   |       |                          |   |         |   |  |   |         |  
|BALANCE AT SEPTEMBER 30, 2006                                                    |  |                     |        |                  | 46,657 |   |                          | $ | 467 |                           |  | $ | 6,802                               |   |                  | $ | 2,750 |                          | $ | 154,636 |   |  | $ | 164,655 |  
|                                                                                 |  |                     |        |                  |        |   |                          |   |     |                           |  |   |                                     |   |                  |   |       |                          |   |         |   |  |   |         |  

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.



- 5 -



---

##### Table of Contents

CATALINA MARKETING CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                  |  |                               |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                  |  | Six Months EndedSeptember 30, |        
|                                                                                  |  | 2006                          |         |   | 2005 |  
|Cash Flows from Operating Activities:                                             |  |                               |         |   |      |   |         |  
|Net income                                                                        |  | $                             | 29,232  |   |      | $ | 33,411  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                               |         |   |      |   |         |  
|Depreciation and amortization                                                     |  |                               | 18,098  |   |      |   | 18,227  |  
|Provision for doubtful accounts                                                   |  |                               | 94      |   |      |   | 58      |  
|Amortization of deferred financing fees                                           |  |                               | 76      |   |      |   | 68      |  
|Deferred income taxes                                                             |  |                               | (2,150  | ) |      |   | (2,695  | )
|Stock-based compensation                                                          |  |                               | 6,802   |   |      |   |        |  
|Loss on disposals of equipment                                                    |  |                               | 413     |   |      |   | 660     |  
|Other non-cash operating activities                                               |  |                               | (350    | ) |      |   | 568     |  
|Changes in operating assets and liabilities:                                      |  |                               |         |   |      |   |         |  
|Receivables                                                                       |  |                               | (23,386 | ) |      |   | 518     |  
|Inventory, prepaid expenses and other assets                                      |  |                               | (2,715  | ) |      |   | (3,774  | )
|Accounts payable                                                                  |  |                               | (4,756  | ) |      |   | (2,859  | )
|Taxes payable                                                                     |  |                               | 6,174   |   |      |   | (2,128  | )
|Accrued liabilities                                                               |  |                               | 975     |   |      |   | (15,897 | )
|Deferred revenue                                                                  |  |                               | 6,298   |   |      |   | 5,605   |  
|                                                                                  |  |                               |         |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                               | 34,805  |   |      |   | 31,762  |  
|                                                                                  |  |                               |         |   |      |   |         |  
|Cash Flows from Investing Activities:                                             |  |                               |         |   |      |   |         |  
|Capital expenditures                                                              |  |                               | (64,272 | ) |      |   | (24,594 | )
|Purchase of remaining common stock of CHR                                         |  |                               |        |   |      |   | (3,497  | )
|Other                                                                             |  |                               | 344     |   |      |   |        |  
|                                                                                  |  |                               |         |   |      |   |         |  
|Net cash used in investing activities                                             |  |                               | (63,928 | ) |      |   | (28,091 | )
|                                                                                  |  |                               |         |   |      |   |         |  
|Cash Flows from Financing Activities:                                             |  |                               |         |   |      |   |         |  
|Proceeds from the Corporate Facility                                              |  |                               | 102,000 |   |      |   | 6,000   |  
|Payments on the Corporate Facility                                                |  |                               | (55,000 | ) |      |   | (33,000 | )
|Proceeds from Japan borrowings                                                    |  |                               | 1,731   |   |      |   |        |  
|Payments on Japan borrowings                                                      |  |                               | (47     | ) |      |   | (194    | )
|Repurchase of Company common stock                                                |  |                               | (7,990  | ) |      |   | (70,113 | )
|Excess tax benefit on the exercise of stock options                               |  |                               | 268     |   |      |   |        |  
|Proceeds from issuance of common stock                                            |  |                               | 4,490   |   |      |   | 1,890   |  
|Cash dividends paid                                                               |  |                               | (13,901 | ) |      |   |        |  
|                                                                                  |  |                               |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                               |  |                               | 31,551  |   |      |   | (95,417 | )
|                                                                                  |  |                               |         |   |      |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                      |  |                               | 1,680   |   |      |   | (1,714  | )
|                                                                                  |  |                               |         |   |      |   |         |  
|Net change in cash and cash equivalents                                           |  |                               | 4,108   |   |      |   | (93,460 | )
|Cash and cash equivalents at end of prior period                                  |  |                               | 28,117  |   |      |   | 116,191 |  
|                                                                                  |  |                               |         |   |      |   |         |  
|Cash and cash equivalents at end of current period                                |  | $                             | 32,225  |   |      | $ | 22,731  |  
|                                                                                  |  |                               |         |   |      |   |         |  

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.



- 6 -



---

##### Table of Contents

CATALINA MARKETING CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 1. Description of the Business
and Basis for Presentation

Catalina Marketing Corporation, a Delaware corporation, and its subsidiaries provide behavior-based
communications, developed and distributed for consumer packaged goods (CPG) manufacturers, pharmaceutical manufacturers and marketers and retailers. Our primary business was developed to provide consumers with in-store coupons delivered
based upon purchase behavior and distributed primarily in supermarkets. Today, we offer behavior-based, targeted-marketing services and programs globally through a variety of distribution channels. These marketing solutions, including discount
coupons, loyalty marketing programs, patient education newsletters, in-store instant-win games and other consumer communications, are delivered directly to shoppers by various means. By specifying how a particular consumer transaction will
trigger a communication to print, manufacturers and retailers can deliver customized communications to only the consumers they wish to reach. We track actual purchase behavior and target consumers at the retail checkout counter and
prescription medication users at the pharmacy checkout counters, primarily through the use of Universal Product Code-based scanner technology and National Drug Code information, to deliver customized communications to retail and pharmaceutical
consumers.

In August 2006, we announced that our Board of Directors approved a change in our fiscal year-end from March 31st to
December 31st. We will transition to the new year-end by reporting results to the Securities and Exchange Commission and our shareholders for the nine-month period ending December 31, 2006.

We are organized and managed by segments, which include the following operations: Catalina Marketing Services (CMS), Catalina Health Resource
(CHR) and Catalina Marketing International (CMI).

CMS services domestic retailers and consumer product
manufacturers, primarily within the CPG industry. Using the Catalina Marketing Network®, this operating segment specializes in behavior-based marketing communications. The primary service line of CMS is the in-store delivery of communications at the checkout counter of a retailer. We link our
proprietary software, computers, central databases and printers with a retailers point-of-sale controller and scanning equipment. The network prints customized communications at the point-of-sale based on product Universal Product Codes,
historical purchase behavior or other scanned information. The printed communications are handed to consumers by the cashier at the end of the shopping transaction.

CHR provides services that assist pharmaceutical and CPG manufacturers, as well as retail pharmacies, in providing consumers with condition-specific health information and direct-to-patient communications. CHRs
primary service offerings employ an in-store, prescription information-based technology to provide targeted, direct-to-patient communications on behalf of our clients. These communication services include messages and educational information
delivered to healthcare patients at pharmacies participating in the Health Resource Network. The Health Resource Network is a proprietary software system with built-in targeted response capabilities. Communications are delivered to consumers based
on a variety or combination of factors including demographic data such as age and gender information, transactional data, the National Drug Codes found on all prescription drugs and de-identified prescription history and information. CHR clients are
able to use these communications to provide information on a wide variety of products such as over-the-counter medicines, prescription medications and other healthcare remedies and merchandise.

CMI operations include in-store electronic targeted marketing services for consumers in France, Italy, the United Kingdom, Belgium, the Netherlands,
Germany and Japan. The Catalina Marketing Network®
operates internationally in a similar manner as the domestic CMS business in offering a full range of targeted marketing solutions to many of the top CPG manufacturers and maintains relationships with major supermarket, hypermarket and other
retailers. In addition, in certain European markets, we work with clients using a business model we refer to as retail centric in that we derive revenue from the retailers for managing loyalty programs and in-store promotions.

The unaudited condensed consolidated financial statements included herein should be read in conjunction with the consolidated financial
statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended March 31, 2006.

Basis of
Presentation.These unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial



- 7 -



---

##### Table of Contents

information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
include all of the information and notes required by accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, except as disclosed
herein, considered necessary for a fair statement of our financial position, the results of our operations and cash flows, and the changes in stockholders equity have been included in these unaudited condensed consolidated financial
statements.

Operating results for the three and six month periods ended September 30, 2006 are not necessarily indicative of the
results that may be expected for the remainder of the fiscal year.

The unaudited condensed consolidated financial statements include our
accounts and the accounts of our wholly owned subsidiaries. All significant intercompany transactions are eliminated in consolidation. The accounts of our foreign subsidiaries are included on a three month lag (i.e., as of, and for the three and six
month periods ended June 30, 2006 and June 30, 2005), to facilitate the timing of our closing process.

Note 2. Stock Based Compensation

Effective April 1, 2006, we adopted the provisions of Statement of Financial Accounting Standards No. 123R, Share-Based
Payment, (SFAS 123R) for share-based compensation plans. We previously accounted for these plans under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to
Employees, (APB 25) and related interpretations and disclosure requirements established by Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation, (SFAS 123), as amended
by Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure.

Under APB 25, no compensation expense was recorded in earnings for our stock options and awards granted under our employee stock purchase plan. The pro forma effects on net income and earnings per share for stock options and employee stock
purchase plan awards were instead disclosed in a note to the financial statements. Under SFAS 123R, all share-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized as an expense in earnings
over the requisite service period.

We calculate the fair value of options and stock appreciation rights (SARs) using the
Black-Scholes pricing model and calculate the fair value of restricted stock based on the fair value of the stock on the date of grant. We use the straight-line attribution method which recognizes the compensation expense equally over the service
period of the award. We estimate the impact of forfeitures that may occur prior to vesting and consider the amount of such forfeitures in the expense recognized over the requisite service period. In addition, the realization of tax benefits in
excess of amounts recognized for financial reporting purposes is now recognized as a financing activity in the statement of cash flows rather than as an operating activity as previously required.

We adopted SFAS 123R using the modified prospective application method. Under this transition method, compensation cost recognized in the
current fiscal year results of operations includes expense for share-based awards granted prior to, but not yet vested, as of April 1, 2006. This expense is based on the grant-date fair value estimated in accordance with the original provisions
of SFAS 123. The cost for all share-based awards granted subsequent to April 1, 2006, represents the grant-date fair value that was estimated in accordance with the provisions of SFAS 123R. The results for prior periods have not been restated.

Equity Award Plans

We administer the
following plans that were approved by our Board of Directors and stockholders: the 1989 Stock Option Plan (the 1989 Plan), which expired on April 26, 1999 and was replaced with the Amended and Restated 1999 Stock Award Plan (the
1999 Plan, previously known as the 1999 Stock Option Plan); a stock grant plan, the Catalina Marketing Corporation 1992 Director Stock Grant Plan (the 1992 Grant Plan), which expired on October 27, 2002 and was replaced
with the Catalina Marketing Corporation 2002 Director Stock Grant Plan (the 2002 Grant Plan); and an employee stock purchase plan, the 2004 Employee Payroll Deduction Stock Purchase Plan (the 2004 Purchase Plan), which
replaced the Catalina Marketing Corporation Employee Payroll Deduction Stock Purchase Plan that expired on April 19, 2004.

In
accordance with these stock based compensation plans, directors, officers and other eligible individuals receive SARs, restricted stock and other stock unit awards. Under the provisions of the 2004 Purchase Plan, participants are allowed to purchase
shares at 85% of the lower of the market price on the first or last day of an offering period.



- 8 -



---

##### Table of Contents

We have historically granted stock options to eligible employees on a discretionary basis. Beginning in
fiscal 2007, we began issuing restricted stock and SARs instead of stock options. We may continue to award stock options to a limited number of employees when appropriate.

Pursuant to the 1999 Plan, 12,900,000 shares of our common stock are reserved for issuance. The 1999 Plan provides for the grant of stock options, SARs,
restricted stock and other stock unit awards. Options and SARs granted under the 1999 Plan generally vest over four years. Restricted stock generally vest over three or four years and may be service based or performance based and usually vest in
their entirety upon completion of the service or performance requirements. All awards expire ten years after grant date. As of September 30, 2006, 3,962,635 shares remained available for future grants under the 1999 Plan.

The following table summarizes options and SARs activity from April 1, 2006 through September 30, 2006:



|                                     |  |                           |   |  |                                 |       |                                                      |     |                                   |   |       
|------------------------------------ |  | ------------------------- | - |  | ------------------------------- | ----- | ---------------------------------------------------- | --- | --------------------------------- | - | ------
|                                     |  | OutstandingOptions / SARs |   |  | Weighted AverageExercise Prices |       | Weighted AverageRemainingContractual
Life (in years) |     | AggregateIntrinsic Value($ 000s)
|March 31, 2006                       |  | 7,557,856                 |   |  | $                               | 26.48 |                                                      |     |                                   |   |       
|Activity:                            |  |                           |   |  |                                 |       |                                                      |     |                                   |   |       
|Options / SARs granted               |  | 733,276                   |   |  | $                               | 22.97 |                                                      |     |                                   |   |       
|Exercised                            |  | (178,385                  | ) |  | $                               | 24.56 |                                                      |     |                                   |   |       
|Canceled or expired                  |  | (287,541                  | ) |  | $                               | 26.79 |                                                      |     |                                   |   |       
|                                     |  |                           |   |  |                                 |       |                                                      |     |                                   |   |       
|September 30, 2006                   |  | 7,825,206                 |   |  | $                               | 26.19 |                                                      | 7.3 |                                   | $ | 21,072
|                                     |  |                           |   |  |                                 |       |                                                      |     |                                   |   |       
|Exercisable as of September 30, 2006 |  | 4,407,640                 |   |  | $                               | 28.20 |                                                      | 6.3 |                                   | $ | 7,671 
|                                     |  |                           |   |  |                                 |       |                                                      |     |                                   |   |       

Of the unvested outstanding options and SARs, we expect 3.1 million to vest with a weighted
average exercise price of $23.60, a weighted average remaining contractual life of 8.6 years and an intrinsic value of $20.9 million.

The
following table summarizes restricted stock activity from March 31, 2006 through September 30, 2006:



|                                        |  |         |   |  |                                      |      
|--------------------------------------- |  | ------- | - |  | ------------------------------------ | -----
|                                        |  | Shares  |   |  | Weighted AverageGrant Date FairValue
|Nonvested balance at March 31, 2006     |  | 12,491  |   |  | $                                    | 24.02
|Granted                                 |  | 634,977 |   |  | $                                    | 23.00
|Vested                                  |  | (6,245  | ) |  | $                                    | 24.02
|Forfeited / Cancelled                   |  | (27,800 | ) |  | $                                    | 22.85
|                                        |  |         |   |  |                                      |      
|Nonvested balance at September 30, 2006 |  | 613,423 |   |  | $                                    | 23.02
|                                        |  |         |   |  |                                      |      

The 2002 Grant Plan, which replaced the 1992 Grant Plan, provides for grants of common stock to
non-employee members of our Board of Directors. A total of 250,000 shares of our common stock were authorized for issuance under the 2002 Grant Plan. As of September 30, 2006, 57,886 shares have been granted from the 2002 Grant Plan leaving
192,114 shares available for future grants under the 2002 Grant Plan. Stock granted under the 2002 Grant Plan vests ratably in annual installments over each directors remaining term.

Pursuant to the 2004 Purchase Plan, 1,300,000 shares of our common stock were reserved for issuance. During both the three and six months ended
September 30, 2006 we issued 19,304 shares and during both the three and six months ended September 30, 2005, we issued 16,864 shares, to employees under the 2004 Purchase Plan. The weighted average fair market values of the shares issued
were $28.46 for three and six months ended September 30, 2006 and $25.41 for the three and six months ended September 30, 2005, respectively. Shares available for future grants total 1,240,770 as of September 30, 2006.



- 9 -



---

##### Table of Contents

The effect of adoption of SFAS 123R on our financial results for the three and six months ended
September 30, 2006 was as follows (in thousands, except per share data):



|                                                                    |  |                                     |       |                                    |   |      
|------------------------------------------------------------------- |  | ----------------------------------- | ----- | ---------------------------------- | - | -----
|                                                                    |  | Three MonthsEndedSeptember 30, 2006 |       | Six Months EndedSeptember 30, 2006
|Decrease in income from operations before income taxes              |  | $                                   | 3,919 |                                    | $ | 6,802
|Tax benefit                                                         |  |                                     | 982   |                                    |   | 1,530
|Decrease in net income                                              |  |                                     | 2,937 |                                    |   | 5,272
|Excess tax benefit reclassed to financing from operating activities |  |                                     | 63    |                                    |   | 268  
|Decrease in basic and diluted earnings per share                    |  | $                                   | 0.06  |                                    | $ | 0.11 

We make certain assumptions when valuing options and SARs including the expected term, which is
based on historical data as well as expected future behavior. Weighted average assumptions used to determine the grant-date fair value of options and SARs granted during the three and six months ended September 30, 2006 were:



|                        |  |                                     |  |                                    |  
|----------------------- |  | ----------------------------------- |  | ---------------------------------- | -
|                        |  | Three MonthsEndedSeptember 30, 2006 |  | Six Months EndedSeptember 30, 2006 |  
|Risk free interest rate |  | N/A                                 |  | 4.86                               | %
|Dividend yield          |  | N/A                                 |  | 1.30                               | %
|Expected life (years)   |  | N/A                                 |  | 5.00                               |  
|Volatility              |  | N/A                                 |  | 40.61                              | %

In accordance with the modified prospective transition application, our Consolidated Financial
Statements for periods ending prior to April 1, 2006 have not been restated to reflect, and do not include, the impact of SFAS 123R. Had compensation cost for our equity awards for the three and six months ended September 30, 2005 been
determined based on the fair value at the grant dates as prescribed by SFAS 123R, our net income and net income per share on a pro forma basis would have been (in thousands, except per share data):



|                                                                                                                                 |  |                                    |        |   |                                  |   |        |  
|-------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------- | ------ | - | -------------------------------- | - | ------ | -
|                                                                                                                                 |  | Three MonthsEndedSeptember 30,2005 |        |   | Six MonthsEndedSeptember 30,2005 |  
|Net income:                                                                                                                      |  |                                    |        |   |                                  |   |        |  
|As reported                                                                                                                      |  | $                                  | 19,748 |   |                                  | $ | 33,411 |  
|Add stock-based employee compensation expense included in reported net income, net of tax                                        |  |                                    | 75     |   |                                  |   | 129    |  
|Deduct total stock based employee compensation expense determined under fair value based method for all awards net of tax(1) (2) |  |                                    | (4,145 | ) |                                  |   | (1,534 | )
|                                                                                                                                 |  |                                    |        |   |                                  |   |        |  
|Pro forma net income                                                                                                             |  | $                                  | 15,678 |   |                                  | $ | 32,006 |  
|                                                                                                                                 |  |                                    |        |   |                                  |   |        |  
|Basic earnings per common share:                                                                                                 |  |                                    |        |   |                                  |   |        |  
|As reported                                                                                                                      |  | $                                  | 0.41   |   |                                  | $ | 0.67   |  
|Pro forma                                                                                                                        |  | $                                  | 0.32   |   |                                  | $ | 0.64   |  
|Diluted earnings per common share:                                                                                               |  |                                    |        |   |                                  |   |        |  
|As reported                                                                                                                      |  | $                                  | 0.40   |   |                                  | $ | 0.67   |  
|Pro forma                                                                                                                        |  | $                                  | 0.32   |   |                                  | $ | 0.64   |  

---

|(1) | Includes $0.1 million for the purchase discount offered under our employee stock purchase plan for the six months ended September 30, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes a reversal of previously reported pro forma compensation expense of $6.5 million net of tax benefits of $2.3 million related to forfeited options.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------



- 10 -



---

##### Table of Contents

For those options awarded during the three and six months ended September 30, 2005, the following
weighted average assumptions were used to determine the fair value of the awards:



|                        |  |                                    |   |  |                                  |  
|----------------------- |  | ---------------------------------- | - |  | -------------------------------- | -
|                        |  | Three MonthsEndedSeptember 30,2005 |   |  | Six MonthsEndedSeptember 30,2005 |  
|Risk free interest rate |  | 4.28                               | % |  | 4.27                             | %
|Dividend yield          |  | 1.25                               | % |  | 1.24                             | %
|Expected life (years)   |  | 5.00                               |   |  | 5.00                             |  
|Volatility              |  | 43.20                              | % |  | 43.15                            | %

The weighted average grant date fair value of options and SARs granted during both the three and
six months ended September 30, 2006 was $8.78. These amounts were $9.49 and $9.47 for the three and six months ended September 30, 2005, respectively. There were no restricted stock grants during the six months ended September 30,
2005 and in the three and six months ended September 30, 2006, 8,097 and 634,977 shares of restricted stock were granted with a weighted-average grant-date fair value of $27.79 and $23.00, respectively. The total intrinsic value of options
exercised during the three and six months ended September 30, 2006 was $229,147 and $760,543 and for the three and six months ended September 30, 2005, $485,819 and $590,666 respectively. We received cash from options exercised and shares
purchased of $1.1 million and $4.5 million for the three and six months ended September 30, 2006 and $1.5 million and $1.9 million for the three and six months ended September 30, 2005, respectively. We expect to satisfy all future share
based awards with registered shares available to be issued.

As of September 30, 2006, there was $36.0 million of unrecognized
compensation expense related to unvested awards that is expected to be recognized over a weighted average period of 1.8 years. The total fair value of awards vested was $4.6 million and $4.7 million during the three and six months ended
September 30, 2006, respectively, and $2.0 million and $3.0 million during the three and six months ended September 30, 2005, respectively.

Note 3. Postretirement Benefits

In fiscal year 2002, we implemented a plan to provide healthcare benefits to certain
eligible retirees and active employees and their eligible dependents. The plan contains no assets, and we do not anticipate making contributions to the plan, other than for current benefit payments. Benefits are funded from our assets on a current
basis. Plan benefits are subject to co-payments, deductibles, and other limits as defined by the plan. Benefits paid during the three and six months ended September 30, 2006 and 2005 were not material. Our funding of the cost of healthcare
benefits is at the discretion of management. Our net periodic expense is comprised solely of interest cost and was approximately $29,000 and $58,000 for the three and six months ended September 30, 2006 and $35,000 and $70,000 for the three and
six months ended September 30, 2005, respectively.

SFAS No. 132(R), Employers Disclosures about Pensions and Other
Postretirement Benefits, (SFAS No. 132(R)) also requires additional disclosures on an annual basis. The annual disclosures required under SFAS No. 132(R) as they related to the our postretirement healthcare plan were
provided in Note 17 to our Consolidated Financial Statements as filed in our Annual Report on Form 10-K for fiscal year ended March 31, 2006.

Note 4. Recently Issued Accounting Standards

The FASB recently issued Interpretation No. 48, Accounting for
Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109 (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements in accordance with SFAS No.
109, Accounting for Income Taxes. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. We must
determine whether it is more-likely-than-not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation process, based on the technical merits of the position. FIN 48 is effective for fiscal
years beginning after December 15, 2006. We are currently reviewing this new standard to determine its effects, if any, on our results of operations or financial position.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. This standard establishes a standard definition for fair
value, establishes a framework under generally accepted accounting principles for measuring fair value and expands disclosure requirements for fair value measurements. This standard is effective for financial statements issued for fiscal years
beginning after November 15, 2007. We do not expect this standard to have any material impact on our results of operations or financial position.

In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plansan amendment of FASB Statements No. 87, 88, 106
and 132(R). This standard requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan as an asset or liability in its statement of financial position and to recognize changes in that
funded status in the year in which the changes occur as a component of comprehensive income. The standard also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position.



- 11 -



---

##### Table of Contents

The requirement to recognize the funded status of a defined benefit postretirement plan is effective for
the fiscal years ending after December 15, 2006. The requirement to measure plan assets and benefit obligations as of the date of the employers fiscal year-end statement of financial position is effective for the fiscal years ending after
December 15, 2008. We do not expect this standard to have any material impact on our results of operations or financial position.

In
September 2006, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year
Financial Statements. SAB 108 provides guidance on the consideration of effects of the prior year misstatements in quantifying current year misstatements for the purpose of a materiality assessment. The SEC staff believes registrants must
quantify errors using both a balance sheet and income statement approach and evaluate whether either approach results in quantifying a misstatement that, when all relevant quantitative and qualitative factors are considered, is material. SAB 108 is
effective for the first annual period ending after November 15, 2006 with early application encouraged. We do not expect this standard to have any material impact on our results of operations or financial position.

Note 5. Net Income Per Common Share

The following is
a reconciliation of the denominator of basic earnings per share (EPS) to the denominator of diluted EPS (in thousands):



|                                                            |  |                                  |  |                                |  |        |  |       
|----------------------------------------------------------- |  | -------------------------------- |  | ------------------------------ |  | ------ |  | ------
|                                                            |  | Three Months Ended September 30, |  | Six Months Ended September 30,
|                                                            |  | 2006                             |  | 2005                           |  | 2006   |  | 2005  
|Basic weighted average common shares outstanding            |  | 46,345                           |  | 48,709                         |  | 46,307 |  | 49,625
|Dilutive effect of outstanding options and restricted stock |  | 520                              |  | 287                            |  | 431    |  | 302   
|                                                            |  |                                  |  |                                |  |        |  |       
|Diluted weighted average common shares outstanding          |  | 46,865                           |  | 48,996                         |  | 46,738 |  | 49,927
|                                                            |  |                                  |  |                                |  |        |  |       

The following table presents the number of options and SARs excluded from the calculation of
diluted weighted average common shares outstanding, due to their anti-dilutive impact on earnings per share, and the related exercise price ranges for those awards for each of the periods presented:



|                                      |  |                                     |  |             |             
|------------------------------------- |  | ----------------------------------- |  | ----------- | ------------
|Period Presented                      |  | Number of Excluded Options and SARs |  | Price Range
|Three months ended September 30, 2006 |  | 4,918,363                           |  | $           | 20.20-$36.82
|Three months ended September 30, 2005 |  | 4,346,930                           |  | $           | 26.31-$36.82
|Six months ended September 30, 2006   |  | 5,839,535                           |  | $           | 20.20-$36.82
|Six months ended September 30, 2005   |  | 4,346,930                           |  | $           | 26.31-$36.82

In accordance with the contingently issuable shares provision of SFAS 128, 391,895 shares of
performance-based restricted stock were not included in the calculation of earnings per share for the three and six months ended September 30, 2006 because the necessary conditions for vesting have not been satisfied.

Note 6. Comprehensive Income (in thousands)



|                                |  |                                 |        |      |                               |        |      |  |      |        |  |   |        |  
|------------------------------- |  | ------------------------------- | ------ | ---- | ----------------------------- | ------ | ---- |  | ---- | ------ |  | - | ------ | -
|                                |  | Three Months EndedSeptember 30, |        |      | Six Months EndedSeptember 30, |       
|                                |  | 2006                            |        | 2005 |                               |        | 2006 |  | 2005 |       
|Net income                      |  | $                               | 15,234 |      | $                             | 19,748 |      |  | $    | 29,232 |  | $ | 33,411 |  
|Other comprehensive income:     |  |                                 |        |      |                               |        |      |  |      |        |  |   |        |  
|Currency translation adjustment |  |                                 | 1,435  |      |                               | (1,035 | )    |  |      | 2,241  |  |   | (1,105 | )
|                                |  |                                 |        |      |                               |        |      |  |      |        |  |   |        |  
|Comprehensive Income            |  | $                               | 16,669 |      | $                             | 18,713 |      |  | $    | 31,473 |  | $ | 32,306 |  
|                                |  |                                 |        |      |                               |        |      |  |      |        |  |   |        |  



- 12 -



---

##### Table of Contents

Note 7. Segment Information

We are organized and managed by segments, as described in following table:



|                                 |  |                                                                                                                                                                             
|-------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Segment                          |  | Business Activity                                                                                                                                                           
|Catalina Marketing Services      |  | Provides point-of-sale, communications to consumers primarily for CPG manufacturers and retailers.                                                                          
|                                 | 
|Catalina Health Resource         |  | Provides point-of-sale, direct-to-patient communications for pharmaceutical and CPG manufacturers and retailers.                                                            
|                                 | 
|Catalina Marketing International |  | Provides services similar to Catalina Marketing Services in the United Kingdom, France, Italy, Belgium, the Netherlands, Germany and
Japan.                                 
|                                 | 
|Corporate                        |  | Provides executive and administrative oversight and centralized functions such as information technology, client services, finance and
accounting and store systems support.

Financial information for each of our reportable segments is presented in the following tables (in
thousands):



|                                                  |  |                                  |         |                      |                                |         |                                  |   |                      |   |  |      |      |      |  |      |         |  |      |         |  |   |        |   |  |   |        |  
|------------------------------------------------- |  | -------------------------------- | ------- | -------------------- | ------------------------------ | ------- | -------------------------------- | - | -------------------- | - |  | ---- | ---- | ---- |  | ---- | ------- |  | ---- | ------- |  | - | ------ | - |  | - | ------ | -
|                                                  |  | Revenues from External Customers |         | IntersegmentRevenues |                                |         | Revenues from External Customers |   | IntersegmentRevenues |  
|                                                  |  | Three Months Ended September 30, |         |                      | Six Months Ended September 30, |        
|                                                  |  | 2006                             |         | 2005                 |                                | 2006    |                                  |   | 2005                 |   |  | 2006 |      | 2005 |  | 2006 |         |  | 2005 |        
|Segments:                                         |  |                                  |         |                      |                                |         |                                  |   |                      |   |  |      |      |      |  |      |         |  |      |         |  |   |        |   |  |   |        |  
|CMS                                               |  | $                                | 65,796  |                      | $                              | 60,618  |                                  | $ |                     |   |  | $    |     |      |  | $    | 128,023 |  | $    | 118,307 |  | $ |       |   |  | $ |       |  
|CHR                                               |  |                                  | 22,898  |                      |                                | 22,880  |                                  |   |                     |   |  |      |     |      |  |      | 44,824  |  |      | 41,410  |  |   |       |   |  |   |       |  
|CMI                                               |  |                                  | 23,886  |                      |                                | 19,256  |                                  |   |                     |   |  |      |     |      |  |      | 44,900  |  |      | 34,884  |  |   |       |   |  |   |       |  
|                                                  |  |                                  |         |                      |                                |         |                                  |   |                      |   |  |      |      |      |  |      |         |  |      |         |  |   |        |   |  |   |        |  
|                                                  |  |                                  | 112,580 |                      |                                | 102,754 |                                  |   |                     |   |  |      |     |      |  |      | 217,747 |  |      | 194,601 |  |   |       |   |  |   |       |  
|Reconciliation of segments to consolidated amount |  |                                  |         |                      |                                |         |                                  |   |                      |   |  |      |      |      |  |      |         |  |      |         |  |   |        |   |  |   |        |  
|Corporate                                         |  |                                  |        |                      |                                | 2       |                                  |   | 1,177                |   |  |      | 958  |      |  |      |        |  |      | 9       |  |   | 2,221  |   |  |   | 1,734  |  
|Eliminations                                      |  |                                  |        |                      |                                |        |                                  |   | (1,177               | ) |  |      | (958 | )    |  |      |        |  |      |        |  |   | (2,221 | ) |  |   | (1,734 | )
|                                                  |  |                                  |         |                      |                                |         |                                  |   |                      |   |  |      |      |      |  |      |         |  |      |         |  |   |        |   |  |   |        |  
|                                                  |  | $                                | 112,580 |                      | $                              | 102,756 |                                  | $ |                     |   |  | $    |     |      |  | $    | 217,747 |  | $    | 194,610 |  | $ |       |   |  | $ |       |  
|                                                  |  |                                  |         |                      |                                |         |                                  |   |                      |   |  |      |      |      |  |      |         |  |      |         |  |   |        |   |  |   |        |  



|          |  |                                 |        |   |                               |   |        |      |  |   |         |   |  |   |        |  
|--------- |  | ------------------------------- | ------ | - | ----------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|          |  | Net Income (Loss)               |       
|          |  | Three Months EndedSeptember 30, |        |   | Six Months EndedSeptember 30, |  
|          |  | 2006                            |        |   | 2005                          |   |        | 2006 |  |   | 2005    |  
|Segments: |  |                                 |        |   |                               |   |        |      |  |   |         |   |  |   |        |  
|CMS       |  | $                               | 15,300 |   |                               | $ | 16,045 |      |  | $ | 30,132  |   |  | $ | 30,842 |  
|CHR       |  |                                 | 4,356  |   |                               |   | 4,959  |      |  |   | 8,133   |   |  |   | 7,768  |  
|CMI       |  |                                 | 3,081  |   |                               |   | 2,387  |      |  |   | 6,220   |   |  |   | 3,116  |  
|Corporate |  |                                 | (7,503 | ) |                               |   | (3,643 | )    |  |   | (15,253 | ) |  |   | (8,315 | )
|          |  |                                 |        |   |                               |   |        |      |  |   |         |   |  |   |        |  
|          |  | $                               | 15,234 |   |                               | $ | 19,748 |      |  | $ | 29,232  |   |  | $ | 33,411 |  
|          |  |                                 |        |   |                               |   |        |      |  |   |         |   |  |   |        |  



|                                                   |  |                    |          |   |               |   |            |  
|-------------------------------------------------- |  | ------------------ | -------- | - | ------------- | - | ---------- | -
|                                                   |  | Total Assets       |         
|                                                   |  | September 30, 2006 |          |   | March31, 2006 |  
|Segments:                                          |  |                    |          |   |               |   |            |  
|CMS                                                |  | $                  | 155,925  |   |               | $ | 1,415,866  |  
|CHR                                                |  |                    | 72,814   |   |               |   | 67,241     |  
|CMI                                                |  |                    | 139,247  |   |               |   | 121,685    |  
|Reconciliation of segments to consolidated amount: |  |                    |          |   |               |   |            |  
|Eliminations                                       |  |                    | (247,267 | ) |               |   | (1,537,843 | )
|Corporate                                          |  |                    | 297,404  |   |               |   | 270,146    |  
|                                                   |  |                    |          |   |               |   |            |  
|                                                   |  | $                  | 418,123  |   |               | $ | 337,095    |  
|                                                   |  |                    |          |   |               |   |            |  



- 13 -



---

##### Table of Contents

Note 8. Patents

The gross and accumulated amortization balances related to patents were as follows (in thousands):



|                         |  |                    |         |   |                |   |         |  
|------------------------ |  | ------------------ | ------- | - | -------------- | - | ------- | -
|                         |  | September 30, 2006 |         |   | March 31, 2006 |  
|Purchased Patents        |  | $                  | 23,679  |   |                | $ | 23,679  |  
|Accumulated amortization |  |                    | (14,582 | ) |                |   | (13,702 | )
|                         |  |                    |         |   |                |   |         |  
|Patents, net             |  | $                  | 9,097   |   |                | $ | 9,977   |  
|                         |  |                    |         |   |                |   |         |  

Estimated future amortization of patents is as follows as of September 30, 2006 (in
thousands):



|                                                         |  |                        |      
|-------------------------------------------------------- |  | ---------------------- | -----
|Fiscal Year                                              |  | Estimated Amortization
|2006 - remainder of current year ended December 31, 2006 |  | $                      | 433  
|2007                                                     |  |                        | 1,645
|2008                                                     |  |                        | 1,641
|2009                                                     |  |                        | 1,630
|2010                                                     |  |                        | 1,629
|2011                                                     |  |                        | 1,247

We recognized amortization expense of $0.4 million and $0.9 million for both the three and six
months ended September 30, 2006 and 2005, respectively, which was included in the unaudited condensed consolidated statements of income withinDepreciation and Amortization.

Note 9. Long-Term Debt

Our long-term debt of $111.6 million as of September 30, 2006, included
$76.0 million borrowed in the United States with an interest rate of 6.0% and $35.6 million borrowed by our Japanese subsidiary with an interest rate of 1.1%.

Note 10. Repurchase of Company Common Stock

During the three months ended September 30, 2006, we repurchased
approximately 0.3 million shares of our common stock for approximately $8.0 million. There were no stock repurchases for the three months ended June 30, 2006. The following table sets forth information related to the repurchases for each
month of the six months ended September 30, 2006:



|                  |  |                                 |  |                             |       |                                                                                |         |                                                                                 |   |        
|----------------- |  | ------------------------------- |  | --------------------------- | ----- | ------------------------------------------------------------------------------ | ------- | ------------------------------------------------------------------------------- | - | -------
|Period (Month of) |  | Total Numberof Shares Purchased |  | AveragePrice Paid per Share |       | Total Number of SharesPurchased as Part of Publicly AnnouncedPlans or Programs |         | Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs(1)
|                  |  |                                 |  |                             |       |                                                                                |         | (in thousands)                                                                 
|Fiscal 2006       |  |                                 |  |                             |       |                                                                                |         |                                                                                 |   |        
|April 2006        |  |                                |  |                             | NA    |                                                                                |        |                                                                                 | $ | 41,507 
|May 2006          |  |                                |  |                             | NA    |                                                                                |        |                                                                                 | $ | 41,507 
|June 2006         |  |                                |  |                             | NA    |                                                                                |        |                                                                                 | $ | 41,507 
|July 2006         |  |                                |  |                             | NA    |                                                                                |        |                                                                                 | $ | 141,507
|August 2006       |  | 60,500                          |  | $                           | 28.35 |                                                                                | 60,500  |                                                                                 | $ | 139,792
|September 2006    |  | 227,251                         |  | $                           | 27.61 |                                                                                | 227,251 |                                                                                 | $ | 133,517

---

|(1) | On July 24, 2006, we announced that our Board of Directors had authorized an additional $100 million of funds to be available for the repurchase of our common stock. We intend
to use cash flows from operations and funds available under our revolving credit facility to finance repurchases. Factors governing the future repurchases include consideration of the market price of our common stock at the time of the contemplated
repurchase.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 14 -



---

##### Table of Contents

Note 11. Cash Dividend

During the second quarter, our Board of Directors declared a cash dividend to common stockholders of $0.30 per share. The dividend was paid on September 15, 2006 to stockholders of record as of
August 31, 2006 and was approximately $13.9 million.

Note 12. Subsequent Events

Amended and Restated Credit Facility.On October 24, 2006, we amended and restated our August 2004 Credit Facility into a five-year, $175.0 million multi-currency revolving credit facility with
J. P. Morgan Securities Inc. as sole lead arranger and JP Morgan Chase, National Association serving as the administrative agent. Under certain conditions, we may increase the revolving credit line up to $275.0 million. The facility is
unsecured and may be used for general corporate purposes including, but not limited to, refinancing existing debt, share repurchases and capital expenditures.

Expense Reduction Measures.In November 2006, we implemented a cost reduction initiative related to our global plan to reduce expenses to address recently identified challenges in our CMI operations. In conjunction with the
cost reduction initiatives, we expect to take a pre-tax charge to earnings in the range of $2 million to $4 million. Approximately $2.0 million of the charge relates to a reduction of our domestic workforce by nearly 5%, and is expected to be
incurred during the quarter ending December 31, 2006.

Memorandum of Understanding to Settle Shareholder Class Action Lawsuit.In
October 2006, the Company entered into a memorandum of understanding to settle the pending and consolidated shareholder class action lawsuit. The settlement, which is on terms that do not adversely affect the Company, involved no admission of
liability by the Company or any of the current and former directors and former officers named in the lawsuit. In the quarter ended September 30, 2006, the Company recorded a liability of $8.5 million representing the amount of the settlement in the
memorandum of understanding and a corresponding receivable representing settlement proceeds payable substantially by the Companys insurers. The settlement is subject to various conditions including court approvals and other customary
conditions.

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

Business Overview

During the second quarter we remained focused on long-term growth. We have continued to invest significantly in our color printer
initiative with the roll out of our next generation of printers, which provide full color, full graphic communications at the point-of-sale for our retail grocery channel. Additionally, we are pursuing opportunities to expand our CMS business into
other channels, principally drug-store and mass market retail chains. Capital expenditures in the current year reflect continued investment in our channel expansion into retail pharmacy stores and the significant expenditures related to the color
printer initiative. Accordingly, we anticipate that depreciation and amortization expense will continue to increase in future periods due to these and additional future capital expenditures. We expect capital expenditures related to the color
printer and channel expansion initiatives to exceed $100 million. The timing of depreciation and other expenses associated with the color printer initiative is expected to precede the related anticipated revenue growth, which will impact operating
income during the remainder of the fiscal year and into 2007.

Results of Operations

Three Months Ended September 30, 2006 Compared with the Three Months Ended September 30, 2005

The following tables include the revenues, income (loss) from operations and net income (loss) for each of our reportable segments for the three months ended September 30, 2006 compared with the three months
ended September 30, 2005. The accounts of our foreign subsidiaries are included for the three months ended June 30, which is the end of their second fiscal quarter.



- 15 -



---

##### Table of Contents

|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|----------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | ------------ |  | - | ---------------- | - |  | ------ | --
|                              |  | Three Months Ended |        
|                              |  | September 30,2006  |         |   | September 30,2005 |   |         | DollarChange |  |   | PercentageChange |  
|Revenues                      |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|CMS                           |  | $                  | 65,796  |   |                   | $ | 60,618  |              |  | $ | 5,178            |   |  | 8.5    | % 
|CHR                           |  |                    | 22,898  |   |                   |   | 22,880  |              |  |   | 18               |   |  | 0.1    |   
|CMI                           |  |                    | 23,886  |   |                   |   | 19,256  |              |  |   | 4,630            |   |  | 24.0   |   
|Corporate                     |  |                    | 1,177   |   |                   |   | 960     |              |  |   | 217              |   |  | 22.6   |   
|Eliminations                  |  |                    | (1,177  | ) |                   |   | (958    | )            |  |   | (219             | ) |  | (22.9  | ) 
|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|Total Revenues                |  | $                  | 112,580 |   |                   | $ | 102,756 |              |  | $ | 9,824            |   |  | 9.6    | % 
|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|                              | 
|                              |  | Three Months Ended |        
|                              |  | September 30,2006  |         |   | September 30,2005 |   |         | DollarChange |  |   | PercentageChange |  
|Income (Loss) from Operations |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|CMS                           |  | $                  | 25,450  |   |                   | $ | 26,969  |              |  | $ | (1,519           | ) |  | (5.6   | )%
|CHR                           |  |                    | 7,320   |   |                   |   | 8,335   |              |  |   | (1,015           | ) |  | (12.2  | ) 
|CMI                           |  |                    | 6,504   |   |                   |   | 5,682   |              |  |   | 822              |   |  | 14.5   |   
|Corporate                     |  |                    | (14,143 | ) |                   |   | (8,892  | )            |  |   | (5,251           | ) |  | (59.1  | ) 
|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|Total Income from Operations  |  | $                  | 25,131  |   |                   | $ | 32,094  |              |  | $ | (6,963           | ) |  | (21.7  | )%
|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|                              | 
|                              |  | Three Months Ended |        
|                              |  | September 30,2006  |         |   | September 30,2005 |   |         | DollarChange |  |   | PercentageChange |  
|Net Income (Loss)             |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|CMS                           |  | $                  | 15,300  |   |                   | $ | 16,046  |              |  | $ | (746             | ) |  | (4.6   | )%
|CHR                           |  |                    | 4,355   |   |                   |   | 4,959   |              |  |   | (604             | ) |  | (12.2  | ) 
|CMI                           |  |                    | 3,081   |   |                   |   | 2,387   |              |  |   | 694              |   |  | 29.1   |   
|Corporate                     |  |                    | (7,502  | ) |                   |   | (3,644  | )            |  |   | (3,858           | ) |  | (105.9 | ) 
|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   
|Net Income                    |  | $                  | 15,234  |   |                   | $ | 19,748  |              |  | $ | (4,514           | ) |  | (22.9  | )%
|                              |  |                    |         |   |                   |   |         |              |  |   |                  |   |  |        |   

Consolidated Results of Operations

For the quarter ended September 30, 2006, our revenues increased $9.8 million compared with the same period in the prior year to $112.6 million. The
increase was driven primarily by CMS and CMI resulting in a consolidated revenue increase of 9.6%.

We adopted the provisions of Statement
of Financial Accounting Standard No. 123R, Share-Based Payment, (SFAS 123R) on April 1, 2006 for our domestic operations and on January 1, 2006 for our international subsidiaries as a result of the three month lag.
The adoption of SFAS 123R resulted in a pretax expense for stock-based compensation of $3.9 million in the quarter ended September 30, 2006 for which there was no corresponding expense in the prior year.

Direct operating expenses increased by approximately $5.2 million to $37.5 million, including $0.6 million associated with stock-based compensation
expense. The remaining $4.6 million increase was due primarily to increased consumables, which include ink and paper, of $1.1 million as well as increased retailer fees of approximately $1.4 million. The increase in consumables was principally due
to the transition to color printers. Additionally, commissions and field operations expenses were up due to higher revenues and increased headcount.



- 16 -



---

##### Table of Contents

Selling, general and administrative (SG&A) expenses increased by approximately $11.0
million to $40.6 million, including $3.3 million associated with stock-based compensation expense. The remaining $7.7 million increase was due primarily to increased executive administrative expense of $1.9 million as well as increased sales force
expense of $2.4 million associated with higher headcount to support our color printer and channel expansion initiatives. Additionally, expenses associated with new business development and analytics were up year over year in support of our growth
initiatives.

Depreciation and amortization expense increased $0.6 million in the quarter ended September 30, 2006 as compared with
the quarter ended September 30, 2005 as a result of increased capital expenditures. We expect this trend to continue in concert with our color printer and channel expansion initiatives.

Income from operations for the quarter decreased 21.7% to $25.1 million due primarily to the increases in expenses previously discussed, including $3.9
million associated with stock-based compensation expense.

Interest expense increased $0.7 million for the three months ended
September 30, 2006 versus September 30, 2005 due primarily to increased borrowings and higher interest rates in the current quarter.

The consolidated effective tax rate increased to 40.0% for the three months ended September 30, 2006 compared with the prior year rate of 38.0%. The increase was related primarily to the recognition of stock-based compensation expense
associated with the adoption of FAS 123R.

Catalina Marketing Services

CMS generates revenues primarily by providing in-store, electronic marketing delivery services via the Catalina Marketing Network®. The amount of revenue recognized is generally based on
the total number of communications delivered multiplied by a per-print fee. The delivery of communications is based upon particular triggering transactions that occur at the point of sale (i.e., the checkout counter of a retail store). The success
of CMS depends upon, among other factors, the store installation base and the number of transactions accessed by the Catalina Marketing Network®, the number of communications printed, and the ability to attract and retain CPG manufacturers and retailers to use the targeted communication
capabilities offered by our network.

The following table presents the number of stores in which the Catalina Marketing Network®was installed, the average weekly number of shoppers reached, and the number of promotions printed as
of and for the three months ended September 30, 2006 and 2005:



|                                              |  |               |  |       
|--------------------------------------------- |  | ------------- |  | ------
|                                              |  | September 30,
|                                              |  | 2006          |  | 2005  
|Retailer stores installed                     |  | 21,879        |  | 16,693
|Average weekly shoppers reached (in millions) |  | 248           |  | 221   
|Number of promotions printed (in millions)    |  | 822           |  | 744   

The year over year increase in retail stores installed was driven primarily by the installation of
the Catalina Marketing Network®in Walgreens and K-Mart.

Revenues at CMS increased by $5.2 million, or 8.5%, in the quarter ended September 30, 2006 as compared with the same period in the prior year. The
increase was primarily due to an increase in manufacturer print volume of 8.5%, a result of increased spending by existing clients, channel expansion and category penetration.

Direct operating expenses increased by $2.9 million due in part to the recognition of $0.8 million in consumables expense associated with the new color
printers. Additionally, retailer fees and commission expense increased $0.9 million and $0.4 million respectively, due primarily to increased print volume. Finally, we experienced increased costs associated with our field service technicians due to
the addition of Walgreens and the installation of color printers in grocery stores.

SG&A expenses increased $3.4 million in the
quarter ended September 30, 2006 as compared with the same period in the prior year including $0.9 million associated with stock-based compensation expense. The remaining $2.5 million increase was driven primarily by increases in sales force
and analytic expenses due to increased headcount to support our channel expansion and color printing initiatives.



- 17 -



---

##### Table of Contents

Depreciation and amortization expense increased by $0.4 million due to increased capital expenditures.

Net income of $15.3 million was down $0.7 million for CMS in the quarter ended September 30, 2006 as compared to 2005 due to higher
expenses noted above, including stock-based compensation expense associated with the adoption of FAS 123R.

Catalina Health Resource

CHRs primary service offerings use in-store, prescription-based technology to provide targeted, direct-to-patient
communications on behalf of its clients. These communication services include messages and educational information to healthcare patients at retail pharmacies participating in the Health Resource Network. CHR primarily generates revenues by printing
messages for pharmaceutical and CPG manufacturers.

Management analyzes the performance of CHR through a review of the pharmacy
installation base and revenue producing patient communications as a percent of total communications. These metrics provide a framework for evaluating current performance, as well as acting as a measure of the reach and utilization of the network.

The following table presents the pharmacy installation base and the percent of revenue producing patient communications as of and for the
three months ended September 30, 2006 and 2005:



|                                              |  |               |   |  |        |  
|--------------------------------------------- |  | ------------- | - |  | ------ | -
|                                              |  | September 30, |  
|                                              |  | 2006          |   |  | 2005   |  
|Pharmacies installed                          |  | 13,000        |   |  | 12,404 |  
|% of revenue producing patient communications |  | 22.5          | % |  | 29.6   | %

Revenues for CHR were flat for the three months ended September 30, 2006, compared with the
three months ended September 30, 2005 which included, one time, or opportunistic spending by certain of our manufacturer clients. This change in mix resulted in an increase in average price per revenue-producing newsletter which was offset by a
decrease in the number of revenue-producing newsletters.

Direct operating expenses increased $0.8 million for the three months ended
September 30, 2006 as compared with the same period in the prior year. The increase was principally due to higher retailer fees of $0.5 million as well as higher commission and IT operations expenses.

SG&A expenses increased $0.3 million in the quarter ended September 30, 2006 as compared with the same period in the prior year. Excluding the
impact of FAS 123R, SG&A expenses were relatively unchanged from the prior year.

Depreciation and amortization expense was flat for
the three months ended September 30, 2006 as compared with the same period in the prior year.

Net income for CHR decreased by $0.6
million, due to the factors described above.

Catalina Marketing International

CMI provides services for clients that operate in France, Italy, the United Kingdom, Belgium, the Netherlands, Germany and Japan, in a similar manner to
the services provided by the domestic CMS business.

The following table presents CMIs retail installation base and the average
weekly shoppers reached as of and for the three months ended September 30, 2006 and 2005:



|                                              |  |               |  |      
|--------------------------------------------- |  | ------------- |  | -----
|                                              |  | September 30,
|                                              |  | 2006          |  | 2005 
|Retail stores installed                       |  | 7,844         |  | 6,699
|Average weekly shoppers reached (in millions) |  | 86            |  | 72   

The increase in the number of stores in which the Catalina Marketing Network® was installed was primarily driven by the continued
network expansion in Germany, Japan and Italy.



- 18 -



---

##### Table of Contents

Revenues, as reported, for CMI increased by $4.6 million, or 24.0%, for the three months ended
September 30, 2006, compared with the three months ended September 30, 2005. The increase was primarily attributable to growth in revenue from retailers of $4.0 million. The increases were primarily in France, which continued to benefit
from revenues associated with the expansion of the network.

Direct operating expenses increased $1.1 million for the three months ended
September 30, 2006 as compared with the same period in the prior year. The increase was due primarily to the growth of the business and the increased volume of promotions printed in the current quarter.

SG&A expenses increased $2.4 million for the three months ended September 30, 2006 as compared with the same period in the prior year. The
increase included $0.6 million associated with stock-based compensation expense. The remaining $1.8 million was due primarily to an increased sales force and expanded senior management team to support business growth opportunities.

Net income, as reported, for CMI increased $0.7 million to $3.1 million for the three months ended September 30, 2006 as compared with the same
period in the prior fiscal year. The increase was due primarily to the factors described above as well as foreign exchange transaction gains in the current quarter versus losses in the prior year quarter.

We recently received notification that two of CMIs retail clients, which account for approximately 1,100 stores, do not intend to renew their
contracts. CMI financial results are expected to be impacted in the first calendar quarter of 2007. We do not expect a significant impact on CMI revenues during the quarter ending December 31, 2006. While we are taking actions to replace the
impacted revenue and reduce expenses, if CMI is unable to replace these revenues, the reduction in business from these clients will be material to CMI in calendar year 2007.

Corporate

Expenses for our corporate group (Corporate) include costs for
procurement, retail store support, information technology, corporate accounting, client services, new business development, marketing, human resources, and executive management. These costs are included in direct operating costs, SG&A expenses,
and depreciation and amortization expense in the accompanying unaudited condensed consolidated statements of income included in Item 1  Financial Statements. For purposes of segment reporting, these corporate costs are
allocated to the CMS and CHR business segments using methods considered reasonable by management and which provide management with a measure of utilization of corporate services by the respective business segments. Costs that can be directly
attributed to the business segments are allocated to that business segment. Costs that are indirectly attributed to the business segments are allocated proportionately based on the business segments revenues, number of printed communications,
square feet of space used, headcount, or other relevant statistics, depending on the type of cost. For example, the cost to maintain our corporate headquarters is allocated to the domestic business segments based on the estimated square footage each
business unit occupies and data communications costs are allocated based upon revenues.

The Corporate loss from operations increased $5.3
million from the quarter ended September 30, 2005 including $2.0 million of stock-based compensation expense. The remaining increase was attributable primarily to increased SG&A expense of $3.4 million attributable primarily to increased
executive administrative expense and other costs associated with increased headcount and new business development.

Foreign Currency Translation
and Its Effect on Revenues

Consolidated revenues for the three months ended September 30, 2006 were $112.6 million, which
included $23.9 million in revenues from foreign operations. The local currencies of the countries in which we maintain foreign operations are the euro, British pound sterling and the Japanese yen. The weighted average euro and pound rates were
similar to the prior year quarter rates and had a minimal impact on revenues.

Six Months Ended September 30, 2006 Compared with the Six Months
Ended September 30, 2005

The following tables include the revenues, income (loss) from operations and net income (loss) for
each of our reportable segments for the six months ended September 30, 2006 compared with the six months ended September 30, 2005. The accounts of our foreign subsidiaries are included for the six months ended June 30, which is the
end of the first half of their fiscal year.



- 19 -



---

##### Table of Contents

|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|----------------------------- |  | ------------------ | ------- | - | ------------------ | - | ------- | ------------- |  | - | ----------------- | - |  | ----- | --
|                              |  | Six Months Ended   |        
|                              |  | September 30, 2006 |         |   | September 30, 2005 |   |         | Dollar Change |  |   | Percentage Change |  
|Revenues                      |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|CMS                           |  | $                  | 128,023 |   |                    | $ | 118,307 |               |  | $ | 9,716             |   |  | 8.2   | % 
|CHR                           |  |                    | 44,824  |   |                    |   | 41,410  |               |  |   | 3,414             |   |  | 8.2   |   
|CMI                           |  |                    | 44,900  |   |                    |   | 34,884  |               |  |   | 10,016            |   |  | 28.7  |   
|Corporate                     |  |                    | 2,221   |   |                    |   | 1,742   |               |  |   | 479               |   |  | 27.5  |   
|Eliminations                  |  |                    | (2,221  | ) |                    |   | (1,733  | )             |  |   | (488              | ) |  | (28.2 | ) 
|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|Total Revenues                |  | $                  | 217,747 |   |                    | $ | 194,610 |               |  | $ | 23,137            |   |  | 11.9  | % 
|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|                              | 
|                              |  | Six Months Ended   |        
|                              |  | September 30,2006  |         |   | September 30,2005  |   |         | DollarChange  |  |   | PercentageChange  |  
|Income (Loss) from Operations |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|CMS                           |  | $                  | 50,352  |   |                    | $ | 51,836  |               |  | $ | (1,484            | ) |  | (2.9  | )%
|CHR                           |  |                    | 13,668  |   |                    |   | 13,056  |               |  |   | 612               |   |  | 4.7   |   
|CMI                           |  |                    | 12,441  |   |                    |   | 8,450   |               |  |   | 3,991             |   |  | 47.2  |   
|Corporate                     |  |                    | (27,401 | ) |                    |   | (19,384 | )             |  |   | (8,017            | ) |  | (41.4 | ) 
|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|Total Income from Operations  |  | $                  | 49,060  |   |                    | $ | 53,958  |               |  | $ | (4,898            | ) |  | (9.1  | )%
|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|                              | 
|                              |  | Six Months Ended   |        
|                              |  | September 30,2006  |         |   | September 30,2005  |   |         | DollarChange  |  |   | PercentageChange  |  
|Net Income (Loss)             |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|CMS                           |  | $                  | 30,132  |   |                    | $ | 30,842  |               |  | $ | (710              | ) |  | (2.3  | )%
|CHR                           |  |                    | 8,132   |   |                    |   | 7,768   |               |  |   | 364               |   |  | 4.7   |   
|CMI                           |  |                    | 6,220   |   |                    |   | 3,116   |               |  |   | 3,104             |   |  | 99.6  |   
|Corporate                     |  |                    | (15,252 | ) |                    |   | (8,315  | )             |  |   | (6,937            | ) |  | (83.4 | ) 
|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   
|Net Income                    |  | $                  | 29,232  |   |                    | $ | 33,411  |               |  | $ | (4,179            | ) |  | (12.5 | )%
|                              |  |                    |         |   |                    |   |         |               |  |   |                   |   |  |       |   

Consolidated Results of Operations

For the six months ended September 30, 2006, our revenues increased $23.1 million compared with the same period in the prior fiscal year to $217.7
million. All segments had significant revenue growth resulting in a consolidated revenue increase of 11.9%.

We adopted the provisions of
Statement of Financial Accounting Standard No. 123R, Share-Based Payment, (SFAS 123R) on April 1, 2006 for our domestic operations and on January 1, 2006 for our international subsidiaries. The adoption of SFAS 123R
resulted in a pretax expense of $6.8 million in the six months ended September 30, 2006 for which there was no corresponding expense in the prior year.

Direct operating expenses increased by approximately $9.0 million to $72.0 million including $1.0 million associated with stock-based compensation expense. The remaining $8.0 million increase was due primarily to
increases in retailer fees of approximately $3.0 million, higher commissions of $1.2 million, increased cost associated with our field technicians of $1.2 million and consumables expense of $1.0 million. These increases were primarily due to
increases in retailer fee rates, higher revenues and the roll out of color printing.

Selling, general and administrative
(SG&A) expenses increased by approximately $19.1 million to $78.6 million including $5.8 million associated with stock-based compensation expense. The remaining $13.3 million increase was due primarily to increased sales force
expense of $4.2 million associated with higher headcount to support our color printer and channel expansion initiatives and executive administrative expense of $3.6 million. Additionally, expenses associated with new business development and
analytics were up year over year.



- 20 -



---

##### Table of Contents

Income from operations for the six months ended September 30, 2006 decreased 9.1% to $49.1 million
compared with the prior year and included $6.8 million of stock-based compensation expense for which there was no corresponding expense in the prior year.

Interest expense increased $1.1 million for the six months ended September 30, 2006 versus September 30, 2005 due to increased borrowings and higher interest rates in the current year.

The consolidated effective tax rate increased to 40.6% for the six months ended September 30, 2006 compared with the prior year rate of 38.0%. The
increase was primarily related to the recognition of stock-based compensation expense associated with the adoption of FAS 123R, as well as a smaller increase in state income tax expense.

Catalina Marketing Services

The following table presents the number of stores in which
the Catalina Marketing Network®was installed, the average number of shoppers reached, and
the number of promotions printed as of and for the six months ended September 30, 2006 and 2005:



|                                              |  |               |  |       
|--------------------------------------------- |  | ------------- |  | ------
|                                              |  | September 30,
|                                              |  | 2006          |  | 2005  
|Retailer stores installed                     |  | 21,879        |  | 16,693
|Average weekly shoppers reached (in millions) |  | 251           |  | 222   
|Number of promotions printed (in millions)    |  | 1,611         |  | 1,457 

The year over year increase in retail stores installed was driven primarily by the installation of
the Catalina Marketing Network® in Walgreens and
K-Mart.

Revenues at CMS increased by $9.7 million, or 8.2%, for the six months ended September 30, 2006 as compared with the same
period in the prior year. The increase was primarily due to an increase in manufacturer print volume of 8.8%, a result of increased spending by existing clients, channel expansion and category penetration, partially offset by a 1.9% decrease in
pricing due to mix in the first six months.

Direct operating expenses increased by $4.9 million year over year due primarily to higher
retailer fees and sales commission expense associated with higher revenues and increased headcount.

SG&A expenses increased $6.6
million for the six months ended September 30, 2006 as compared with the same period in the prior year including $1.7 million associated with stock-based compensation expense. The remaining $4.9 million increase was driven primarily by
increases in sales force expense of $3.8 million associated with increased headcount to support our channel expansion and color printing initiatives. Analytic and executive administrative expenses were also up year over year.

Net income of $30.1 million was down $0.7 million for CMS in the six months ended September 30, 2006 as compared to the prior year and included
stock-based compensation expense associated with the adoption of FAS 123R.

Catalina Health Resource

The following table presents the pharmacy installation base and revenue producing patient communications as a percent of total communications as of and
for the six months ended September 30, 2006 and 2005:



|                                              |  |               |   |  |        |  
|--------------------------------------------- |  | ------------- | - |  | ------ | -
|                                              |  | September 30, |  
|                                              |  | 2006          |   |  | 2005   |  
|Pharmacies installed                          |  | 13,000        |   |  | 12,404 |  
|% of revenue producing patient communications |  | 25.6          | % |  | 24.5   | %

Revenues for CHR increased by $3.4 million, or 8.2%, for the six months ended September 30,
2006, compared with the six months ended September 30, 2005. A change in program mix resulted in an increase in the average price per revenue-producing newsletters.



- 21 -



---

##### Table of Contents

Direct operating expenses increased $2.3 million for the six months ended September 30, 2006 as
compared with the same period in the prior year. The increase was principally due to higher retailer fees as well as slightly higher commission expense in the current year.

SG&A expenses increased $0.6 million in the six months ended September 30, 2006 as compared with the same period in the prior year. Excluding
the impact of FAS 123R, which accounted for $0.5 million of the increase, SG&A expenses were relatively unchanged from the prior year.

Net income for CHR increased by $0.4 million, or 4.7%, due to the factors described above.

Catalina Marketing International

The following table presents CMIs retail installation base and the average weekly shoppers reached as of and for the six
months ended September 30, 2006 and 2005:



|                                              |  |               |  |      
|--------------------------------------------- |  | ------------- |  | -----
|                                              |  | September 30,
|                                              |  | 2006          |  | 2005 
|Retail stores installed                       |  | 7,844         |  | 6,699
|Average weekly shoppers reached (in millions) |  | 86            |  | 65   

Revenues, as reported, for CMI increased by $10.0 million, or 28.7%, for the six months ended
September 30, 2006, compared with the six months ended September 30, 2005. The increase was attributable primarily to growth in revenue from retailers and manufacturers of $8.5 million and $1.5 million, respectively. The increases were
primarily in France, which continued to benefit from revenues associated with the expansion of the network.

Direct operating expenses
increased $2.1 million for the six months ended September 30, 2006 as compared with the same period in the prior year. The increase was primarily due to the growth of the business and the increased volume of promotions printed in the current
year.

SG&A expenses increased $3.5 million for the six months ended September 30, 2006 as compared with the same period in the
prior year including $0.6 million of stock-based compensation expense. The remaining $2.9 million increase was due primarily to an increased sales force to support business growth opportunities and an expanded senior management team.

Net income, as reported, for CMI increased $3.1 million to $6.2 million for the six months ended September 30, 2006 as compared with the same period
in the prior fiscal year. The increase was due primarily to the factors described above as well as foreign exchange transaction gains in the current year versus losses in the prior year.

Corporate

The Corporate loss from operations increased $8.0 million for the six months
ended September 30, 2006 including $3.8 million of stock-based compensation expense. The remaining increase was attributable primarily to increased SG&A expense offset by a slight decrease in direct costs. The increase in SG&A expense
was attributable primarily to increased executive administrative, new business development and other headcount related expenses.

Foreign Currency
Translation and Its Effect on Revenues

Consolidated revenues for the six months ended September 30, 2006 were $217.7
million, which included $44.9 million in revenues from foreign operations. The local currencies of the countries in which we maintain foreign operations are the euro, British pound sterling, and the Japanese yen. The dollar strengthened on a year to
date basis versus our three operating currencies resulting in a decrease to our consolidated revenue. While revenue growth in local currency was 34.5% versus the comparable period in the prior year, revenues of our foreign operations grew by only
28.7% when taking into account the effect of changes in foreign currency exchange rates.



- 22 -



---

##### Table of Contents

Liquidity and Capital Resources

Our primary sources of liquidity have been cash flows generated from operations and a credit agreement with a syndicate of commercial banks that provides for borrowings in both United States dollars and Japanese yen.
See Other Sources of Liquidity for further details and information related to the recent amendment to the existing agreement. Our primary liquidity requirements will be for investments in our color printer project and other future growth
initiatives, working capital, and the repayment of debt. Additional requirements may include dividend payments and repurchases of our common stock. We expect to continue to invest in our Catalina Marketing Network® and other support technology, new business development, sales and marketing,
employee development and retention, and enhanced systems of reporting and controls.

Our existing cash and cash equivalents, combined with
cash generated from operations and available borrowings under our amended credit facility, should be sufficient to fund our operating activities as well as other opportunities for the short term and over our forecasted long-range plan of three
years. If during that period or thereafter we are not successful in generating sufficient cash flows from operations, raising additional capital when required or being able to borrow in sufficient amounts, our business could suffer.

Cash Flow Analysis

Net cash provided by operating
activities was $34.8 million for the six months ended September 30, 2006, compared with $31.8 million for the six months ended September 30, 2005. Cash flow provided by operating activities was higher for the six months ended
September 30, 2006 due to slightly higher net income adjusted for non-cash items as well as favorable changes in other working capital. The change in working capital was due primarily to favorable changes in accrued liabilities and taxes
payable which were partially offset by an increase in receivables.

Net cash used in investing activities increased by $35.8 million to
$63.9 million for the six months ended September 30, 2006 compared with $28.1 million for the six months ended September 30, 2005. The increase was attributable to an increase in capital expenditures of $39.7 million. This was partially
offset by the purchase of the remaining common stock of CHR in the period ended September 30, 2005 for $3.5 million. The significant increase in capital expenditures was the result of the roll out of our color printer initiative as well as our
channel expansion efforts into Walgreens.

Net cash provided by financing activities was $31.6 million for the six months ended
September 30, 2006 compared with $95.4 million used in financing activities during the six months ended September 30, 2005. The $127.0 million increase was due to net increased borrowings of $75.9 million, lower repurchases of common stock
of $62.1 million and higher proceeds from the issuance of common stock of $2.6 million. This was partially offset by dividend payments of $13.9 million in the six months ended September 30, 2006. The increased borrowing was related primarily to
the significant capital expenditures associated with our color printer initiative.

Overall, as of September 30, 2006, cash and cash
equivalents was $32.2 million, an increase of $9.5 million as compared to September 30, 2005.

As discussed above, we were recently
notified that two of CMIs retail clients do not plan to renew their contracts. The impact to consolidated cash flows is not expected to be material.

Other Sources of Liquidity

In addition to our cash flows generated from operations, bank borrowings provide additional
sources of liquidity.

On October 24, 2006, we amended and restated our August 2004 Credit Facility into a five-year,
$175.0 million multi-currency revolving credit facility (Credit Facility) with J. P. Morgan Securities Inc. as the sole lead arranger and JP Morgan Chase, National Association serving as the administrative agent. Under certain
conditions, we may increase the revolving credit line up to $275.0 million. The facility is unsecured and may be used for general corporate purposes including, but not limited to, refinancing existing debt, share repurchases and capital
expenditures.

The Credit Facility also provides, within the maximum commitment, up to the U.S. dollar equivalent of $50.0 million in
available borrowings in Japanese yen by Catalina Marketing Japan K.K., $25.0 million for U.S. dollar- only commercial and standby letters of credit, and a maximum U.S. dollar-only Swing Line (i.e., an overnight facility), as that
term is defined in the agreement, of $10.0 million.



- 23 -



---

##### Table of Contents

The interest rate on advances under the Credit Facility is based on (a) the greater of the Prime
Rate or the Federal Funds Effective Rate plus one-half percent or, (b) the Eurocurrency Base Rate, as those terms are defined in the Credit Facility. A percentage margin, ranging from 0.45% to 1.125% and determined based upon our Leverage
Ratio, as that ratio is defined in the Credit Facility, is added to the Eurocurrency Base Rate.

We will pay a quarterly commitment fee
ranging from 0.09% to 0.225% of the unused portion of the Credit Facility and determined based upon our Leverage Ratio, as that ratio is defined in the Credit Facility. Usual and customary fees are payable for letters of credit that are issued under
the agreement. We may, at our option, reduce the maximum commitment amount of the Credit Facility and generally may prepay any amounts outstanding without penalty. The Credit Facility is unsecured, with a negative pledge on all material assets, and
is guaranteed by all of our material U.S. subsidiaries.

We provide customary, ongoing representations, warranties and covenants, and are
subject to quarterly financial covenant compliance. These representations, warranties and covenants include timely submission of financial statements, compliance with income tax, pension and other laws, limitations on liens and incurrence of debt,
investments, mergers, consolidations and sales of assets, and limitations on transactions with affiliates. Financial compliance covenants include Interest Expense Coverage and Leverage Ratios, as those terms are defined in the agreement. Events of
default under the Credit Facility include, but are not limited to, failure to make payments of principal, interest or fees within a cure period, violation of covenants, or a change in control of the Company, as those terms or events of default are
defined in the Credit Facility agreement.

Capital Requirements

Our annual report on Form 10-K for the fiscal year ended March 31, 2006 included a summary of our contractual cash obligations and commitments as of March 31, 2006. Refer to the Form 10-K for a
description of each obligation. The following table presents our contractual obligations as of September 30, 2006, and reflects additional borrowings, revised amounts due for operating leases and purchase obligations associated with the
purchases of color printers under the Epson Agreement.



|                                            |  |       |                         |                        |                                          |       |                                          |   |                         |  |   |         |  |   |      
|------------------------------------------- |  | ----- | ----------------------- | ---------------------- | ---------------------------------------- | ----- | ---------------------------------------- | - | ----------------------- |  | - | ------- |  | - | -----
|                                            |  | Total |                         | Payments Due by Period
|                                            |  |       | BeforeDecember 31, 2006 |                        | BetweenJanuary 1, 2007 December 31, 2008 |       | BetweenJanuary 1, 2009 December 31, 2010 |   | After December 31, 2010
|Long term debt                              |  | $     | 125,954                 |                        | $                                        | 1,248 |                                          | $ | 9,875                   |  | $ | 114,831 |  |   |     
|Postretirement medical benefit costs        |  |       | 1,191                   |                        |                                          | 24    |                                          |   | 231                     |  |   | 248     |  |   | 688  
|Operating leases                            |  |       | 15,729                  |                        |                                          | 1,160 |                                          |   | 8,807                   |  |   | 5,254   |  |   | 508  
|Purchase obligations for in-store equipment |  |       | 50,450                  |                        |                                          |      |                                          |   | 38,667                  |  |   | 11,783  |  |   |     
|Miscellaneous contracts                     |  |       | 1,477                   |                        |                                          | 50    |                                          |   | 501                     |  |   | 651     |  |   | 275  
|                                            |  |       |                         |                        |                                          |       |                                          |   |                         |  |   |         |  |   |      
|Total                                       |  | $     | 194,801                 |                        | $                                        | 2,482 |                                          | $ | 58,081                  |  | $ | 132,767 |  | $ | 1,471
|                                            |  |       |                         |                        |                                          |       |                                          |   |                         |  |   |         |  |   |      

Capital Expenditures. Our primary capital expenditures are for store equipment and
third-party store installation and upgrade costs, as well as data processing equipment for our central data processing facilities. Total store equipment and third-party store installation costs for the Catalina Marketing Network® range from $3,000 to $19,000 per store, depending
primarily on the number of lanes in each store. Capital expenditures were higher for the six months ended September 30, 2006 as compared with the six months ended September 30, 2005 primarily due to increased purchases of store equipment
related to our color printer initiative as well as our channel expansion efforts into Walgreens and K-Mart.

We expect our increased
spending for store equipment and software development related to our color printer initiative to continue into future periods. The total initial investment for this initiative is expected to be at least $100 million, including approximately $85
million of capital expenditures. We expect that our cash flow from operations combined with borrowings under our amended revolving credit facility will be sufficient to finance these investments.

Contingent Earnout Payment. As part of the Restructuring and Amendment Agreement executed in 1999 between us and former joint venture partners in
our Japanese operations (the Restructuring Agreement), we have a contingent obligation to pay these former joint venture partners a final deferred earnout payment based on the future operating results of Japan. The Restructuring
Agreement stipulates a potential earnout payment based on a predetermined formula calculated using financial results during a consecutive four quarter period ending between June 30, 2006 and June 30, 2007. The determination of the
applicable four quarter period is contingent upon Japan achieving



- 24 -



---

##### Table of Contents

financial results on certain financial measurements as specified in the Restructuring Agreement. Based on our current
estimates, we do not expect the earnout payment to be material, however, due to the fact that the earnout payment is measured based on the actual future financial results of Japan, a change in the results of operations or financial condition of
Japan could cause the earnout payment to vary significantly.

Recently Issued Accounting Pronouncements

The FASB recently issued Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109
(FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements in accordance with SFAS No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition
threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. We must determine whether it is more-likely-than-not that a tax position will be sustained
upon examination, including resolution of any related appeals or litigation process, based on the technical merits of the position. FIN 48 is effective for fiscal years beginning after December 15, 2006. We are currently reviewing this new standard
to determine its effects, if any, on our results of operations or financial position.

In September 2006, the FASB issued SFAS
No. 157, Fair Value Measurements. This standard establishes a standard definition for fair value, establishes a framework under generally accepted accounting principles for measuring fair value and expands disclosure requirements
for fair value measurements. This standard is effective for financial statements issued for fiscal years beginning after November 15, 2007. We do not expect this standard to have any material impact on our results of operations or financial
position.

In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other
Postretirement Plansan amendment of FASB Statements No. 87, 88, 106 and 132(R). This standard requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan as an asset or
liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur as a component of comprehensive income. The standard also requires an employer to measure the funded status of a
plan as of the date of its year-end statement of financial position.

The requirement to recognize the funded status of a defined benefit
postretirement plan is effective for the fiscal year ending after December 15, 2006. The requirement to measure plan assets and benefit obligations as of the date of the employers fiscal year-end statement of financial position is
effective for the fiscal years ending after December 15, 2008. We do not expect this standard to have any material impact on our results of operations or financial position.

In September 2006, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108,
Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. SAB 108 provides guidance on the consideration of effects of the prior year misstatements in quantifying current
year misstatements for the purpose of a materiality assessment. The SEC staff believes registrants must quantify errors using both a balance sheet and income statement approach and evaluate whether either approach results in quantifying a
misstatement that, when all relevant quantitative and qualitative factors are considered, is material. SAB 108 is effective for the first annual period ending after November 15, 2006 with early application encouraged. We do not expect this
standard to have any material impact on our results of operations or financial position.

Critical Accounting Estimates

Please refer to the discussion of our Critical Accounting Estimates as disclosed in our Annual Report on Form 10-K for the fiscal year ended
March 31, 2006. Since the date of that Form 10-K, we have adopted SFAS 123R.

In accordance with the provisions of
SFAS 123R, we began recognizing stock-based compensation expense in our consolidated financial statements on April 1, 2006. We value our options and SARs using the Black-Scholes pricing model. Option pricing models require the input of
subjective assumptions, including the expected life of the option or stock appreciation right and the price volatility of the underlying stock. Judgment is also required in estimating the number of stock awards that are expected to vest as a result
of satisfaction of time-based vesting schedules or the achievement of certain performance conditions. If actual results or future changes in estimates differ significantly from our current estimates, stock-based compensation could increase or
decrease. For further discussion of our stock-based compensation, refer to Note 2  Stock-Based Compensation in the notes to the Condensed Consolidated Financial Statements.

Forward Looking Statements

Certain information
included in this Managements Discussion and Analysis of Financial Condition and Results of Operations, contains forward-looking statements made in reliance upon the safe harbor provisions of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements may be identified by the use of words, such as anticipate, estimates, should, expect,
guidance, project, intend, plan, believe and other words and terms of similar meaning, in connection with any discussion of our future business, results of operations, liquidity and
operating or financial performance. Such forward-looking statements involve significant material known and unknown risks, uncertainties and other factors which may



- 25 -



---

##### Table of Contents

cause the actual results, performance or achievements to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking statements. These risk factors should be considered in connection with any written or oral forward-looking statement that we or any person acting on our behalf may issue in this document or
otherwise, now or in the future. Further, certain information contained in this document is a reflection of our intention as of the date of this filing and is based upon, among other things, the existing regulatory environment, industry conditions,
market conditions and prices, the economy in general and our assumptions as of such date. We may change our intentions based upon any changes in such factors, in our assumptions or otherwise.

We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or
otherwise. We cannot assure you that any future results, performance or achievements will be achieved. For a discussion of certain of these risks, uncertainties and other factors, see Part II  Item 1A  Risk Factors.

Important factors that we believe might cause results to differ from any results expressed or implied by these forward-looking statements
are discussed in the cautionary statements contained in Exhibit 99.1 to this Form 10-Q, which are incorporated herein by reference. In assessing forward-looking statements contained herein, readers are urged to read carefully all cautionary
statements contained in this Form 10-Q.

Item 3. Quantitative and Qualitative Disclosure About Market Risk

Our principal market risks are interest
rates on our revolving credit facility and foreign exchange rates in our international operations.

Interest Rate Risk

We centrally manage our bank debt and consider investment opportunities and risks, tax consequences and overall financing strategies. Interest on bank
debt is payable at interest rates based on the Prime Rate, the Eurodollar Rate or the Federal Funds Rate. We estimate that a 10% change in interest rates would not have had a material effect on our results of operations or financial position for the
six month periods ended September 30, 2006 and September 30, 2005.

Foreign Operations

Our operations outside of the United States expose us to movements in currency exchange rates, which can be volatile at times. The economic impact of
currency exchange rate movements on us is complex because such changes are often linked to variances in real growth, inflation, interest rates, governmental actions and other factors. These changes, if material, could cause us to change our
financing and operating strategies.

The aggregate foreign currency exchange transaction effects included in determining consolidated
results of operations include a gain of $0.5 million for the six months ended September 30, 2006, compared with a $0.9 million loss for the six months ended September 30, 2005. We have not utilized derivative financial instruments to
reduce the effect of fluctuating foreign currencies. We estimate that, based upon our net income in local currency for the six months ended September 30, 2006 and 2005, a 10% change in foreign currency exchange rates would not have resulted in
a material impact to net income in either six month period. We believe that this quantitative measure has inherent limitations because it does not take into account the impact of macroeconomic factors or changes in either results of operations or
our financing and operating strategies.

Item 4. Controls and Procedures

Disclosure controls and procedures.An evaluation was
carried out under the supervision and with the participation of our management, including the Principal Executive Officer and the Principal Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this quarterly report. Based upon this evaluation, these officers have concluded that our disclosure controls and procedures are effective as of
September 30, 2006.

Changes in internal control over financial reporting.During the fiscal quarter to which this
report relates, there have been no significant changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



- 26 -



---

##### Table of Contents

Part II. Other Information

Item 1. Legal Proceedings

We, and certain current and former directors and former officers of the
Company and CHR, were named as defendants in numerous complaints purporting to be class actions which were filed in the United States District Court for the Middle District of Florida, Tampa Division, alleging violations of Sections 10(b) and 20(a)
of the Securities Exchange Act of 1934, as amended and Rule 10b-5 thereunder, that were consolidated in the United States District Court for the Middle District of Florida and given the caption In re Catalina Marketing Corporation Securities
Litigation, Case No. 8:03-CV-1582-T-27TBM. The actions were originally brought on behalf of those who purchased our common stock between January 17, 2002 and August 25, 2003, inclusive. The complaints contain various allegations,
including that, during the alleged class period, the defendants issued false and misleading statements concerning our business and operations with the result of artificially inflating our share price and maintained inadequate internal controls and
seek unspecified compensatory damages and other relief. In October 2006, the Company entered into a memorandum of understanding to settle the pending and consolidated shareholder class action lawsuit. The settlement, which is on terms that do not
adversely affect the company, involved no admission of liability by the company or any of the current and former directors and former officers named in the lawsuit. The settlement is subject to various conditions including court
approvals and other customary conditions.

Item 1A. Risk Factors

In addition to the other information discussed in this quarterly report on
Form 10-Q, please consider the risk factors provided in our updated risk factors attached as Exhibit 99.1 which could materially affect our business, financial condition or future results. There have not been any material changes to the risk factors
previously disclosed in our annual report on Form 10-K for the year ended March 31, 2006, but these are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may
adversely affect our business, financial condition or operating results.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(c) Issuer Purchases of Equity
Securities.

For information regarding the purchase of our equity securities during the three and six months ended September 30, 2006,
see Note 10 to the Unaudited Condensed Consolidated Financial Statements included in Part 1, Item 1 of this quarterly report on Form 10-Q.

Item 4. Submission of Matters to a Vote of Security Holders

(a) We held our annual meeting of
shareholders on August 10, 2006.

(b) The following directors were elected at the annual meeting:

Eugene P. Beard

Robert G. Tobin

Jeffrey W. Ubben

(c)
Shareholders voted at the annual meeting, either in person or by proxy, on three proposals presented in our definitive proxy statement. The results of the votes follow:

Proposal One: Election of three Class III directors -



|                 |  |       |  |            |  |               
|---------------- |  | ----- |  | ---------- |  | --------------
|Nominee          |  | Class |  | Votes For  |  | Votes Withheld
|Eugene P. Beard  |  | III   |  | 44,203,702 |  | 597,428       
|Robert G. Tobin  |  | III   |  | 44,288,114 |  | 513,016       
|Jeffrey W. Ubben |  | III   |  | 41,870,804 |  | 2,930,326     

In addition to the directors elected at the meeting, the directors of the Registrant whose terms
of office continued after the meeting are: Frederick W. Beinecke, L. Dick Buell, Edward S. Dunn, Evelyn V. Follit and Peter T. Tattle.



- 27 -



---

##### Table of Contents

Proposal Two: Approve an increase in the number of shares of our common stock available under our
Amended and Restated 1999 Stock Award Plan by 3 million shares 



|           |  |            |  |         |  |                 
|---------- |  | ---------- |  | ------- |  | ----------------
|For        |  | Against    |  | Abstain |  | Broker Non-votes
|25,319,067 |  | 14,913,936 |  | 13,764  |  | 4,554,363       

Proposal Three: Ratify and approve PricewaterhouseCoopers LLP as our independent registered
certified public accounting firm for fiscal year 2007 -



|           |  |         |  |         |  |                 
|---------- |  | ------- |  | ------- |  | ----------------
|For        |  | Against |  | Abstain |  | Broker Non-votes
|44,747,347 |  | 36,817  |  | 16,966  |  |                

Item 5. Other Information

For information regarding our expense reduction measures announced in November
2006, see Note 12 to the Unaudited Condensed Consolidated Financial Statements included in Part 1, Item 1 of this Quarterly Report on Form 10-Q.

Item 6. Exhibits

See Exhibit index on page 30 of this quarterly report on Form 10-Q.



- 28 -



---

##### Table of Contents

CATALINA MARKETING CORPORATION

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the
undersigned, Registrants principal financial officer, thereunto duly authorized.



|                 |  |                                                     
|---------------- |  | ----------------------------------------------------
|                 |  | CATALINA MARKETING CORPORATION                      
|                 |  | (Registrant)                                        
|                 | 
|November 8, 2006 |  | /s/ Rick P. Frier                                   
|                 |  | Rick P. Frier                                       
|                 |  | Executive Vice President and Chief Financial Officer
|                 |  | (Authorized officer of Registrant and principal     
|                 |  | financial and accounting officer)                   



- 29 -



---

##### Table of Contents

|            |  |                                                                                                                                                                      
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                                                                                               
|10.1        |  | Amended and Restated Credit Agreement dated October 24, 2006                                                                                                         
|            | 
|31.1        |  | Certification of Chief Executive Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|            | 
|31.2        |  | Certification of Chief Financial Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|            | 
|32.1        |  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002                    
|            | 
|32.2        |  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002                    
|            | 
|99.1        |  | Updated Risk Factors from the Companys annual report on Form 10-K for the year ended March 31, 2006                                                                 



- 30 -