Press Release

IFF Reports First Quarter Results

                            Updates 2005 Guidance

NEW YORK, April 27 /PRNewswire-FirstCall/ -- International Flavors & Fragrances Inc. (NYSE: IFF) ("IFF" or "the Company") reported earnings per share for the first quarter 2005 of $.55 compared to $.59 for the prior year quarter. The 2004 first quarter results included the sales and operating results of the European fruit preparations business disposed of in 2004; excluding such results, 2004 first quarter earnings per share would have been $.57.

First Quarter 2005

First quarter 2005 sales totaled $523 million, declining 2% in comparison to the prior year quarter. Reported sales for the 2005 quarter benefited from the strengthening of various currencies in relation to the U.S. dollar; had exchange rates remained constant, sales for the quarter would have decreased 4% in comparison to the prior year quarter. Fragrance sales increased 4% while flavor sales decreased 9%; on a local currency basis, fragrance sales grew 1% while flavor sales declined 11%.

Flavor sales in the 2005 quarter were impacted by the disposition, in the second half of 2004, of the Company's European fruit preparations business. On an as-adjusted basis, excluding sales attributable to the European fruit business from the 2004 quarterly results, 2005 flavor sales would have increased 1% in dollars and declined 1% in local currency. On the same as- adjusted basis, consolidated sales would have increased 2% in reported dollars and been flat in local currency. Flavor sales, most notably in North America and Europe, were also unfavorably impacted by lower selling prices for naturals, mainly vanilla.

"During the quarter, we achieved a number of new wins and continued to see strong sales trends in many of the markets we have targeted for growth. However we, like others in our industry, continue to face challenges brought on by increased raw material costs and resistance to price increases. By remaining focused on innovation, superior service, and operating discipline, I am confident that we can continue to differentiate ourselves from our competitors and drive market share gains to create value for our shareholders," said Richard A. Goldstein, Chairman and Chief Executive Officer of IFF.

Fragrance sales were led by fine fragrance which increased 12% in dollars and 9% in local currency; the fine fragrance performance reflected the benefit of a number of new product wins. Chemical sales increased 3% in dollars and 1% in local currency while sales of functional fragrance products declined 1% in dollars and 3% in local currency.

Sales performance by region for the 2005 quarter compared to the prior year quarter follows:

    * North America flavor and fragrance sales declined 7% and 3%,
      respectively; in total, regional sales declined 5%.  Aroma chemical
      sales increased 8%, while fine and functional fragrance sales declined
      5% and 7%, respectively.  Flavor sales had a difficult comparative with
      the first quarter of 2004 when sales grew 18%.
    * European fragrance sales increased 8% while flavor sales declined 22%;
      in total, regional sales declined 5%.  Reported sales benefited from the
      strength of the Euro and Pound Sterling; local currency sales declined
      10%.  Local currency fragrance sales increased 3%; fine fragrance sales
      increased 17%, driven mainly by new wins, offset by respective decreases
      of 6% and 4% in functional fragrances and aroma chemicals.  Local
      currency flavor sales declined 26%, mainly as a result of the
      disposition of the Company's European fruit preparations business.  On
      an as-adjusted basis, excluding sales attributable to the European fruit
      business from the 2004 results, 2005 flavor sales would have increased
      4% in dollars and been flat in local currency.
    * Local currency sales in Asia Pacific increased 2% in both flavors and
      fragrances, resulting in a 4% increase in reported dollar sales.  Local
      currency fragrance sales increased 2% led by a 4% increase in fine
      fragrances and a 12% increase in aroma chemicals; functional fragrance
      sales declined 3%. Local currency flavor sales increased 2%, resulting
      in a 5% increase in reported dollars.  For the region, the Philippines,
      Vietnam and Indonesia were strongest, with respective local currency
      flavor sales increases of 9%, 32% and 27%.  This strong growth was
      partially offset by weakness in Japan, South Korea and Australia which
      declined 5%, 22% and 9%, respectively.
    * Latin American sales increased 5% with fragrance and flavor sales
      increasing 5% and 6%, respectively.  For the region, sales growth was
      strongest in Argentina, Brazil and Mexico which grew 14%, 7% and 6%,
      respectively.  Fragrance sales were strongest in Argentina, Brazil and
      Central America, with respective increases of 16%, 7% and 18%.
      Fragrance sales growth was led by a 12% increase in fine fragrance sales
      and a 4% increase in functional fragrances; aroma chemical sales
      declined 7%.  Flavor sales were led by 36%, 11% and 8% increases in
      Mexico, Argentina and Brazil, respectively.
    * India sales increased 13% in local currency and 14% in reported dollars.
      Local currency fragrance sales increased 10% resulting in a 12% increase
      in dollars.  Flavor sales increased 17% in both local currency and
      dollars.  In both flavors and fragrances, the sales performance
      reflected the benefit of new product introductions.

Net income for the quarter decreased 7% in comparison to the prior year quarter. The decline in net income was partially due to the disposition of the European fruit business; 2004 results included income approximating $2.2 million attributable to this business. Proceeds from the disposition were used to reduce debt but profits related to the Fruit business were not replaced by interest expense savings. Gross profit, as a percentage of sales, was 41.0% compared to 42.7% in the prior year quarter. The gross margin performance was mainly attributable to increased raw material costs and customer resistance to price increases, as well as declining selling prices for naturals, most notably vanilla. Gross margin was also impacted by lower expense absorption attributable to the facility closure in Dijon and the transfer of related production to other manufacturing locations; production at the Dijon facility ceased in March. Research and Development ("R&D") expenses totaled 8.6% of sales compared to 8.3% in the prior year quarter, consistent with the Company's intended level of R&D spending. Selling, General and Administrative ("SG&A") expenses, as a percentage of sales, decreased to 16.2% from 16.8%. SG&A expenses include $2.5 million of equity compensation expense for which there was no comparable expense included in the 2004 first quarter results. However, this added expense was offset mainly by lower accruals under the Company's various incentive plans than in the prior year quarter. Interest expense declined 14% from the prior year quarter due to lower average borrowings in the 2005 quarter compared to the prior year quarter; the average rate on borrowings for the 2005 quarter was 3.2% compared to 3.0% for the 2004 quarter. The effective tax rate for the quarter was 31.2%, compared to 31.5% in the 2004 quarter.

Outlook for 2005 updated

Consistent with previous guidance, IFF expects 2005 local currency sales to increase in the low-single digits in comparison to 2004 sales as reported; based on current exchange rates, such local currency growth is expected to result in a low to mid-single digit increase in reported dollars. For purposes of this comparison, 2004 sales include $58 million of sales attributable to the European fruit preparations business. Excluding fruit sales from the 2004 comparative, IFF expects 2005 local currency sales to increase in the low to mid-single digits in comparison to 2004; based on current exchange rates, this local currency growth is expected to result in a mid-single digit increase in reported dollars.

Gross profit as a percentage of sales is expected to remain at approximately the same levels as reported for the first quarter 2005. Manufacturing expenses are expected to benefit from the elimination of duplicate costs related to the shutdown of the Dijon facility. However, margins are expected to remain under pressure due to anticipated increased supply chain costs as well as expected delays in fully implementing price increases. Research and development expenses are expected to approximate 9% of sales, consistent with the Company's intended level of R&D spending. R&D spending will increase somewhat as a percentage of sales in comparison to 2004, mainly as a result of the elimination of the fruit preparations business; relative to other parts of the business, fruit preparations required less R&D as a percentage of sales. In 2005, SG&A expenses, as a percentage of sales, are expected to increase somewhat from 2004 levels, mainly from inclusion of an expected $12.0 - $14.0 million in equity compensation expense in 2005, compared to $5.0 million of such expense in 2004. In May 2004, the Company began using Restricted Stock Units ("RSU's"), rather than stock options, as an element of the Company's incentive compensation plans for all eligible U.S. - based employees and a majority of eligible overseas employees. Vesting of the RSU's for the Company's senior management is performance and time based; for the remainder of eligible employees, vesting is time based (generally over a three year period). The actual expense will depend upon the value of the Company's stock and the number of RSU's granted. Interest expense is expected to decline 10% - 12% from 2004. The Company expects the effective tax rate in 2005 to approximate 31.2%. This tax rate does not contemplate the effect, if any, that may arise as a result of repatriation from overseas subsidiaries as envisioned under the American Jobs Creation Act of 2004; the Company expects to determine the amounts and sources, if any, of foreign earnings to be repatriated in the second half of 2005.

Primarily as a result of the anticipated supply chain cost increases and expected timing in implementing price increases, IFF now expects earnings per share for 2005 to be in the range of $2.20 to $2.35 compared to $2.05 reported in 2004. Excluding restructuring and other charges representing $.22 per share, 2004 results per share were $2.27.

About IFF

IFF is a leading creator and manufacturer of flavors and fragrances used in a wide variety of consumer products-from fine fragrances and toiletries, to soaps, detergents and other household products, to beverages and food products. IFF is dedicated to The Pursuit of Excellence in every area of its business, using knowledge, creativity, innovation and technology to continually provide customers with the highest quality products and service and superior consumer understanding.

IFF has sales, manufacturing and creative facilities in 31 countries worldwide. For more information, please visit our Web site at http://www.iff.com.

Cautionary Statement Under the Private Securities Litigation Reform Act of 1995

Statements in this report, which are not historical facts or information, are "forward-looking statements" within the meaning of The Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on management's reasonable current assumptions and expectations. Certain of such forward-looking information may be identified by such terms as "expect," "believe," "may," and similar terms or variations thereof. All information concerning future revenues, tax rates or benefits, interest savings, and other future financial results or financial position, constitutes forward-looking information. Such forward-looking statements are based on management's reasonable current assumptions and expectations. Such forward-looking statements involve risks, uncertainties and other factors, which may cause the actual results of the Company to be materially different from any future results expressed or implied by such forward-looking statements, and there can be no assurance that actual results will not differ materially from management's expectations. Such factors include, among others, the following: general economic and business conditions in the Company's markets, including economic, population health and political uncertainties; interest rates; the price, quality and availability of raw materials; the Company's ability to implement its business strategy, including the achievement of anticipated cost savings, profitability and growth targets; the impact of currency fluctuation or devaluation in the Company's principal foreign markets and the success of the Company's hedging and risk management strategies; the impact of possible pension funding obligations and increased pension expense on the Company's cash flow and results of operations; and the effect of legal and regulatory proceedings, as well as restrictions imposed on the Company, its operations or its representatives by foreign governments. The Company intends its forward- looking statements to speak only as of the time of such statements and does not undertake to update or revise them as more information becomes available or to reflect changes in expectations, assumptions or results.

Conference call

There will be a conference call today at 10:00 AM Eastern Time, at which time the Company will discuss operating results for the 2005 first quarter, and its current expectations for 2005. The dial in number for U.S.-based participants is 1-800-811-7286; for international participants, the number is 1-913-981-4902. The pass code for the call is 1304290.

A replay of the conference call will be available from 1:00 PM Eastern Time beginning on Wednesday April 27, 2005 and ending at Midnight on Wednesday, May 11. The dial in number for the replay for U.S.-based listeners is 1-888-203-1112; for international listeners, the number is 1-719-457-0820. The replay pass code will be 1304290.

    The call can also be monitored via the World Wide Web at
http://www.iff.com.  Real Network's Real Player or Microsoft Media Player is
required to access the webcast.  They can be downloaded from
http://www.real.com or http://www.microsoft.com/windows/mediaplayer.  A replay
of the conference call will be available on the Company's website for twelve
months.



                   International Flavors & Fragrances Inc.
                        Consolidated Income Statement
                 (Amounts in thousands except per share data)

                                   Quarter Ended March 31,
                       As reported   Adjustments    As-adjusted
                            2004          (A)         2004        2005

    Net sales             $535,015      $24,616     $510,399     $523,052
    Cost of goods sold     306,786       18,927      287,859      308,397
    Gross margin on sales  228,229        5,689      222,540      214,655
    Research & development  44,648          627       44,021       44,753
    Selling and
     administrative         89,726        1,777       87,949       84,744
    Amortization             3,699            -        3,699        3,768
                            90,156        3,285       86,871       81,390

    Interest expense        (6,457)           -       (6,457)      (5,576)
    Other income
     (expense), net         (1,425)           -       (1,425)         556
    Pretax income           82,274        3,285       78,989       76,370
    Income taxes            25,916        1,035       24,881       23,827
    Net income            $ 56,358      $ 2,250     $ 54,108     $ 52,543

    Net income            $ 56,358      $ 2,250     $ 54,108      $52,543
    Earnings per share
     - basic                  $.60         $.02         $.58         $.56
    Earnings per share
     - diluted                $.59         $.02         $.57         $.55


    (A) Adjustments reflect elimination of sales and operating results of the
        European fruit preparations business for the period presented.
        Additional details regarding as-adjusted information are contained in
        a January 25, 2005 Form 8K filed with the SEC and are also available
        via the Company's website.


                   International Flavors & Fragrances Inc.
                     Consolidated Condensed Balance Sheet
                            (Amounts in thousands)

                                                 December 31,      March 31,
                                                        2004           2005

    Cash & short-term investments                    $32,995        $23,175
    Receivables                                      358,361        397,580
    Inventories                                      457,204        441,798
    Other current assets                             112,810        110,698
       Total current assets                          961,370        973,251

    Property, plant and equipment, net (1,2)         501,334        491,721
    Goodwill and other intangibles, net              789,676        785,908
    Other assets                                     110,914        122,465
               Total assets                       $2,363,294     $2,373,345

    Commercial paper/bank borrowings and
     overdrafts                                      $15,957        $68,754

    Other current liabilities                        383,565        343,905
       Total current liabilities                     399,522        412,659

    Long-term debt (3)                               668,969        660,862
    Non-current liabilities                          384,316        397,316

    Shareholders' equity                             910,487        902,508
       Total liabilities and shareholders'
        equity                                    $2,363,294     $2,373,345

    Notes:
     1. Capital spending - $16 million

     2. Depreciation -     $19 million

     3. At December 31, 2004 and March 31, 2005 long-term debt includes
        unamortized gains and FAS 133 mark to market adjustments of $23.8
        million and $20.5 million, respectively, on various interest rate
        swaps the Company has entered into; such gains have been deferred and
        are being amortized over the remaining term of the underlying debt and
        the mark to market adjustment is recorded each quarter.


    Average Shares Outstanding (in thousands)           2004           2005

     Basic                                            94,033         94,325
     Diluted                                          95,126         96,025


                   Quarter ended March 31, 2005 As Reported

    % Change in Sales
     by Area of Destination    Fragrances       Flavors         Total

    North America                 (3)             (7)            (5)

    Europe - Reported              8             (22)            (5)
    Europe - Local Currency        3             (26)           (10)

    Latin America                  5               6              5

    Asia Pacific - Reported        3               5              4
    Asia Pacific - Local
     Currency                      2               2              2

    India - Reported              12              17             14
    India - Local Currency        10              17             13

    Total - Reported               4              (9)            (2)
    Total - Local Currency         1             (11)            (4)


          Quarter ended March 31, 2005 Compared to 2004 As-Adjusted
    Excluding Sales Attributable to European Fruit Preparations Businesses

    % Change in Sales
     by Area of Destination    Fragrances       Flavors         Total

    North America                 (3)             (7)            (5)

    Europe - Reported              8               4              6
    Europe - Local Currency        3               -              1

    Latin America                  5               6              5

    Asia Pacific - Reported        3               5              4
    Asia Pacific - Local Currency  2               2              2

    India - Reported              12              17             14
    India - Local Currency        10              17             13

    Total - Reported               4               1              2
    Total - Local Currency         1              (1)             -

SOURCE  International Flavors & Fragrances Inc.
    -0-                             04/27/2005
    /CONTACT:  Douglas J. Wetmore, Senior Vice President and Chief Financial
Officer of International Flavors & Fragrances Inc., +1-212-708-7145 /
    /Web site:  http://www.iff.com /
    (IFF)

CO:  International Flavors & Fragrances Inc.
ST:  New York
IN:  HOU REA CHM
SU:  ERN ERP CCA

AS
-- NYW017 --
6945 04/27/2005 06:00 EDT http://www.prnewswire.com