Press Release

IFF Sales and Earnings for First Quarter Meet Expectations

                     Company Announces Repurchase of Debt

      Provides Guidance for Second Quarter and Confirms Outlook for 2003

NEW YORK, April 28 /PRNewswire-FirstCall/ -- International Flavors & Fragrances Inc. (NYSE: IFF) ("IFF" or "the Company") reported that net sales and earnings per share for the first quarter 2003 met expectations.

First quarter 2003 sales totaled $466.2 million, increasing 5% in comparison to the prior year quarter. Sales for the first quarter 2002 included $5.1 million attributable to non-core businesses that the Company disposed of during 2002; excluding such sales from the 2002 results, first quarter 2003 sales increased 6% in comparison to the prior year. Reported sales for the 2003 quarter benefited from the strengthening of various currencies, most notably the Euro, the Japanese Yen and the Australian dollar, in relation to the U.S. dollar; had exchange rates remained constant, sales for the first quarter 2003 would have declined approximately 1% in comparison to the prior year quarter, excluding sales attributable to the non-core businesses from the 2002 results.

Earnings per share for the first quarter 2003 were $.34 compared to $.44 for the prior year quarter. The 2003 results include $20.4 million ($13.5 million after tax or $.14 per share) of nonrecurring charges related to the Company's ongoing reorganization plan. Excluding the effects of these nonrecurring charges, earnings per share would have been $.48, an increase of 9% in comparison to the prior year quarter.

Excluding, for comparative purposes, the sales attributable to non-core businesses disposed of during 2002, sales for the first quarter 2003 reflected the following:

    -- North America flavor and fragrance sales declined by 3% and 7%,
       respectively; in total the region declined by 5%, reflecting weak
       economic conditions and customer efforts to reduce inventory levels.
    -- Local currency flavor sales in Europe increased 3%, resulting in a 21%
       increase in reported dollar sales; fragrance sales declined 2% in local
       currency, resulting in a 17% increase in reported dollar sales.
       Overall, the region's sales were flat in local currency and increased
       19% in dollars.  The local currency flavor performance reflected the
       benefit of new wins.  Local currency fragrance sales were impacted by
       an 11% decline in aroma chemical sales in comparison to the prior year;
       in the first quarter 2002, aroma chemical sales had increased 26% in
       local currency.
    -- Local currency sales in Asia-Pacific were flat, resulting in a 4%
       increase in reported dollar sales.  Fragrance sales increased 6% in
       local currency and 11% in reported dollars.  Local currency flavor
       sales declined 6% resulting in flat sales in reported dollars.  The
       flavor sales performance was impacted by continued economic weakness in
       Japan, Indonesia and the Philippines.
    -- Latin America sales declined 5%, mainly due to persistent weakness in
       Brazil, Mexico and Venezuela.  Fragrance sales declined 4% while flavor
       sales declined 9%.
    -- India sales increased 18% in local currency and 22% in dollars.  This
       performance was led by a 20% local currency increase in fragrances;
       flavor sales increased 16% in local currency.  The performance
       reflected the benefit of many new wins in both flavors and fragrances
       in the region.

Richard A. Goldstein, Chairman and Chief Executive Officer of IFF, said, "We are pleased with the results, particularly in view of the challenging economic conditions we face globally. With our renewed commitment to customer service and Research & Development, in combination with the steps we've taken to streamline our business and realize operating efficiencies, I am confident we will achieve superior long-term operating results, thus rewarding our shareholders."

Reorganization Actions

On October 5, 2000, the Company announced a significant reorganization, including management changes, consolidation of production facilities and related actions. On completion, the reorganization is expected to yield annual savings approximating $25 million to $30 million. A portion of these savings is to be reinvested in the business although a substantial portion is expected to contribute to improving earnings.

As a result of the actions taken in the first quarter 2003, the Company recorded nonrecurring pre-tax charges of $20.4 million ($13.5 million after tax or $.14 per share) in the quarter; essentially all elements of these charges relate to employee terminations. In the first quarter, the Company eliminated over 150 positions, principally in its North American and European operating regions.

At the time the reorganization was announced, the Company expected to incur approximately $90 million to $100 million in related pre-tax costs; certain actions remain to be taken during the course of 2003, and the Company anticipates that total expected pre-tax costs will now approximate $110 million. To date, the Company has recorded approximately $94 million of the expected pre-tax charges.

Debt Repurchase

At December 31, 2002, the Company had $1,057 million of debt outstanding, including deferred gains on interest swap transactions approximating $58 million; debt included $700 million of 6.45% long-term notes maturing in May 2006. During the first quarter, the Company repurchased $149 million of the notes; in April 2003, the Company repurchased an additional $51 million of the notes. All repurchases were funded with commercial paper.

The repurchases were intended to take full advantage of the Company's strong cash flows and to enable the Company to reduce long-term debt prior to the notes' scheduled maturity in 2006. Interest expense will also be reduced as a result of the shift to commercial paper borrowing. The Company expects, based on current commercial paper borrowing rates, to save approximately $4.0 million annually in interest expense as a benefit of replacing the notes with commercial paper; expected interest expense savings in 2003 approximate $3.0 million.

As a result of premiums paid for the notes repurchased in the first quarter 2003, the Company incurred a pre-tax loss of $2.7 million included in Other income (expense). The Company will record an additional loss approximating $1.6 million in the second quarter 2003 as a result of the repurchase of notes in April. The Company does not anticipate additional repurchases of notes this year. Losses from the debt repurchase have been considered in establishing earnings guidance for the second quarter and full year 2003 discussed below.

Second Quarter 2003

For the second quarter 2003, IFF expects sales to be flat in local currency and to increase approximately 5% - 6% in reported dollars in comparison to the 2002 second quarter. For purposes of this comparison, the 2002 second quarter sales exclude $4.3 million of sales attributable to those non-core businesses disposed of in 2002.

IFF expects second quarter 2003 earnings, excluding nonrecurring charges, to be in the range of $.58-$.60 per share. For comparative purposes, 2002 second quarter earnings were $.47 per share. The 2002 second quarter results include nonrecurring charges taken in connection with the Company's reorganization plan of $.07 per share; excluding the effect of such charges, 2002 second quarter earnings per share would have been $.54.

Outlook for 2003 Confirmed

Consistent with guidance previously provided, IFF expects local currency sales growth in the low-single digits in 2003, excluding for comparative purposes approximately $9.4 million of 2002 sales related to non-core businesses disposed of during 2002. Based on current exchange rates, currency is expected to be favorable by approximately 5% for the year, resulting in an expected increase of 7-8% in reported dollars. On a percentage basis, growth is forecast to be in the high-single digits in India. North America, Europe, and Asia-Pacific are expected to grow in low-single digits while Latin America is expected to be flat with 2002.

IFF expects earnings per share for 2003, excluding nonrecurring charges, to increase between 10% and 15% over comparable 2002 results of $1.92 per share, and to be in the range of $2.12 to $2.20.

About IFF

IFF is the world's 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 34 countries worldwide and annual sales exceeding $1.8 billion. For more information, please visit our Web site at www.iff.com.

Cautionary Statement Under the Private Securities Litigation Reform Act of

1995

Statements in this release, 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. 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 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 first quarter 2003. The dial in number for U.S.-based participants is 800-406-5356; for international participants, the number is 913-981-5572. The pass code for the call is 436240.

A replay of the conference call will be available from 1:00 PM Eastern Time beginning on Monday, April 28, 2003 and ending at Midnight on Friday, May 23, 2003. The dial in number for the replay for U.S.-based listeners is 888-203-1112; for international listeners, the number is 719-457-0820. The replay pass code is 436240.

The call can also be monitored via the World Wide Web at www.iff.com. Real Network's Real Player or Microsoft Media Player is required to access the webcast. They can be downloaded from www.real.com or 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,
                                                      2002              2003
    Net sales
                                                  $445,844 $466,224
    Cost of goods sold                             259,864           270,447
    Gross margin on sales                          185,980           195,777
    Research & development                          35,170            38,962
    Selling and administrative                      75,386            76,115
    Amortization                                     3,158             3,158
                                                    72,266            77,542

    Nonrecurring charges                                --           (20,389)
    Interest expense                               (10,427)           (8,113)
    Other income (expense), net                      1,965            (2,526)
    Pretax income                                   63,804            46,514
    Income taxes                                    21,857            14,497
    Net income                                     $41,947 $32,017

    Including nonrecurring charges
    Net income                                     $41,947 $32,017
    Earnings per share - basic                        $.44              $.34
    Earnings per share - diluted                      $.44              $.34

    Excluding nonrecurring charges
    Net income                                     $41,947 $45,494
    Result per share - basic                          $.44              $.48
    Result per share - diluted                        $.44              $.48


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

                                                     December 31,    March 31,
                                                        2002           2003

    Cash & short-term investments                      $ 15,165 $ 16,334
    Receivables                                         338,607      380,939
    Inventories                                         421,603      422,872
    Other current assets                                 91,374      125,827
        Total current assets                            866,749      945,972

    Property, plant and equipment, net                  520,499      511,805
    Goodwill and other intangibles, net                 782,703      779,545
    Other assets                                         62,743       53,400
                     Total assets                    $2,232,694 $2,290,722

    Commercial paper/notes payable - bank              $ 49,663 $ 294,385
    Other current liabilities                           309,834      321,517
       Total current liabilities                        359,497      615,902

    Long-term debt                                    1,007,085      793,208
    Non-current liabilities                             291,434      293,216

    Shareholders' equity                                574,678      588,396
          Total liabilities and shareholders' equity $2,232,694 $2,290,722


     Capital spending in quarter:   $ 11.3 million
     Depreciation in quarter:       $ 18.2 million


    Average Shares Outstanding (000's)                    2002          2003

    Basic                                               94,534        94,158
    Diluted                                             96,182        95,281

                              As Reported

         % Change in Sales by Area of        Fragrances    Flavors      Total
                 Destination

                North America                     (7)        (10)         (8)

              Europe - Reported                   17          21          19
           Europe - Local Currency                (2)          3           -

                Latin America                     (4)         (9)         (5)

           Asia Pacific - Reported                11           -           4
        Asia Pacific - Local Currency              6          (6)          -

                    India                         27          17          22
            India - Local Currency                20          16          18

               Total - Reported                    6           4           5
            Total - Local Currency                (1)         (4)         (2)


            Pro-Forma to Reflect Businesses Disposed of During 2002

         % Change in Sales by Area of        Fragrances    Flavors      Total
                 Destination

                North America                     (7)         (3)         (5)

              Europe - Reported                   17          21          19
           Europe - Local Currency                (2)          3           -

                Latin America                     (4)         (9)         (5)


           Asia Pacific - Reported                11           -           4
        Asia Pacific - Local Currency              6          (6)          -

                    India                         27          17          22
            India - Local Currency                20          16          18

               Total - Reported                    6           6           6
            Total - Local Currency                (1)         (1)         (1)

SOURCE  International Flavors & Fragrances Inc.
    -0-                             04/28/2003
    /CONTACT:  Douglas J. Wetmore, Senior Vice President & Chief Financial
Officer, +1-212-708-7145/
    /Web site:  http://www.iff.com/
    (IFF)

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


MT 
-- NYM004 --
7735 04/28/2003 06:00 EDT http://www.prnewswire.com