Analyst Coverage & Consensus

Firm Analyst
Argus Research Company
 John Staszak
Bank Leumi, Israel
Gil Dattner
Barclays Capital
 Lauren R. Lieberman
Bernstein
 Gunther Zechmann
Berenberg
 James Targett
Citi
 PJ Juvekar
Consumer Edge Research
 Jonathan Feeney
Deutsche Bank
 Faiza Alwy
Discount Bank, Israel
 Michal Alshech
Exane BNP Paribas
 Heidi Vesterinen
Goldman Sachs
 Adam Samuelson
JP Morgan
 Jeffrey J. Zekauskas
Morgan Stanley
Alexandra Thrum
Morningstar
 Andrew Lane
Seaport Global
 Brett Hundley
Societe Generale
 Thomas Swoboda
Stifel Nicolaus
 Mark Astrachan
UBS
 John Roberts

International Flavors & Fragrances Inc. is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding International Flavors & Fragrances Inc.'s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of International Flavors & Fragrances Inc. or its management. International Flavors & Fragrances Inc. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

Glossary

Reference Information - Earnings Per Share

Last Actual (FY0): 6.44
FY0 End Date: 12/1/18
Ind. Annual Div: 3.00
Hist (5 Yr) Growth %: -0.20
Yield (%): 2.50

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 7.39 7.82 6.83 7.40 9 1 1 --
Annual 12/1/20 6.68 7.00 6.33 6.69 14 -- 3 -0.27
Annual 12/1/19 6.19 6.25 6.15 6.20 14 -- 2 -0.07
Quarterly 3/1/20 1.70 1.81 1.63 1.65 5 -- -- --
Quarterly 6/1/20 1.72 1.80 1.58 1.77 5 -- -- --
Quarterly 9/1/19 1.56 1.61 1.49 1.56 9 -- 2 -1.13
Quarterly 12/1/19 1.44 1.47 1.39 1.45 9 1 1 -0.15
Long Term Growth 3.80 3.80 3.80 3.80 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 6.44 6.36 1.28
Annual 12/1/17 5.89 5.79 1.70
Annual 12/1/16 5.51 5.47 0.71
Quarterly 6/1/19 1.61 1.62 -0.36
Quarterly 3/1/19 1.57 1.52 3.00
Quarterly 12/1/18 1.32 1.29 2.33
Quarterly 9/1/18 1.64 1.54 6.49

Reference Information - Book Value Per Share

Last Actual (FY0): 56.68
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 59.76 64.19 53.72 60.03 5 -- -- -2.47
Annual 12/1/20 57.28 60.04 53.85 57.00 5 -- -- -1.47
Annual 12/1/19 55.88 57.32 54.75 55.85 6 -- -- -0.40
Quarterly 3/1/20 57.27 57.27 57.27 57.27 1 -- -- --
Quarterly 6/1/20 58.30 58.30 58.30 58.30 1 -- -- --
Quarterly 9/1/19 55.70 55.70 55.70 55.70 1 -- -- --
Quarterly 12/1/19 56.27 56.27 56.27 56.27 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 56.68 71.75 -21.00
Annual 12/1/17 21.39 22.68 -5.68
Annual 12/1/16 20.52 21.65 -5.21
Quarterly 6/1/19 58.16 55.11 5.53
Quarterly 3/1/19 57.71 54.74 5.42
Quarterly 12/1/18 56.68 56.94 -0.45
Quarterly 9/1/18 44.03 22.98 91.58

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.96
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 8.31 8.70 8.07 8.23 4 -- 1 -1.01
Annual 12/1/20 7.60 8.14 6.77 7.74 4 -- 1 2.35
Annual 12/1/19 7.22 8.07 6.78 7.10 5 -- -- 0.06
Quarterly 3/1/20 1.99 1.99 1.99 1.99 1 -- -- --
Quarterly 6/1/20 2.04 2.04 2.04 2.04 1 -- -- --
Quarterly 9/1/19 1.82 1.82 1.82 1.82 1 -- -- --
Quarterly 12/1/19 1.71 1.71 1.71 1.71 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.96 1.30 281.54
Annual 12/1/17 4.92 5.93 -17.00
Annual 12/1/16 6.69 6.41 4.45
Quarterly 6/1/19 1.22 1.92 -36.46
Quarterly 3/1/19 0.42 1.81 -76.80
Quarterly 12/1/18 2.09 1.83 14.21
Quarterly 9/1/18 1.80 1.95 -7.69

Reference Information - Dividend Per Share

Last Actual (FY0): 2.84
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 3.17 3.52 2.92 3.14 10 -- -- -0.07
Annual 12/1/20 3.03 3.18 2.90 3.00 11 -- -- -0.09
Annual 12/1/19 2.93 3.00 2.82 2.96 11 -- -- 0.06
Quarterly 3/1/20 0.76 0.76 0.75 0.76 2 -- -- --
Quarterly 6/1/20 0.76 0.76 0.75 0.76 2 -- -- --
Quarterly 9/1/19 0.76 0.76 0.75 0.76 2 -- -- --
Quarterly 12/1/19 0.76 0.76 0.75 0.76 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 2.84 2.77 2.40
Annual 12/1/17 2.66 2.61 1.99
Annual 12/1/16 2.40 2.35 2.13
Quarterly 6/1/19 0.73 0.71 2.82
Quarterly 3/1/19 0.73 0.65 13.18
Quarterly 12/1/18 0.73 0.67 8.96
Quarterly 9/1/18 0.73 0.71 2.82

Reference Information - EBIT

Last Actual (FY0): 753.25
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 1,083.39 1,190.00 971.63 1,071.00 7 -- -- --
Annual 12/1/20 1,026.67 1,094.00 897.92 1,061.84 8 -- 1 -0.24
Annual 12/1/19 954.46 1,012.00 816.88 996.05 8 1 -- 0.01
Quarterly 3/1/20 271.35 275.29 267.40 271.35 2 -- -- --
Quarterly 6/1/20 280.03 280.15 279.90 280.03 2 -- -- --
Quarterly 9/1/19 253.42 263.00 245.60 253.31 5 -- 1 -0.46
Quarterly 12/1/19 235.12 235.77 233.90 235.23 5 1 -- 0.56

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 753.25 752.62 0.08
Annual 12/1/17 647.44 650.22 -0.43
Annual 12/1/16 622.98 618.73 0.69
Quarterly 6/1/19 261.84 258.21 1.41
Quarterly 3/1/19 252.31 244.55 3.17
Quarterly 12/1/18 210.24 215.29 -2.35
Quarterly 9/1/18 173.41 163.47 6.08

Reference Information - EBITDA

Last Actual (FY0): 851.16
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 1,275.42 1,323.22 1,208.00 1,291.00 9 -- 1 -0.18
Annual 12/1/20 1,188.99 1,268.00 1,146.00 1,189.00 13 -- 2 -0.39
Annual 12/1/19 1,113.90 1,209.44 1,052.00 1,117.00 13 1 -- -0.45
Quarterly 3/1/20 302.74 303.30 302.17 302.74 2 -- -- --
Quarterly 6/1/20 306.93 307.55 306.30 306.93 2 -- -- --
Quarterly 9/1/19 278.72 288.00 270.70 278.96 5 -- 1 -0.41
Quarterly 12/1/19 260.68 262.17 258.90 260.80 5 1 -- 0.50

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 851.16 860.20 -1.05
Annual 12/1/17 765.41 768.90 -0.45
Annual 12/1/16 725.44 718.61 0.95
Quarterly 6/1/19 286.97 292.67 -1.95
Quarterly 3/1/19 286.46 277.95 3.06
Quarterly 12/1/18 239.93 251.60 -4.64
Quarterly 9/1/18 195.43 194.81 0.32

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.79
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 6.71 7.28 6.08 6.74 4 -- -- --
Annual 12/1/20 5.63 6.88 4.97 5.30 7 -- 1 -0.65
Annual 12/1/19 4.83 6.20 4.24 4.49 6 -- 1 0.11
Quarterly 3/1/20 1.47 1.47 1.47 1.47 1 -- -- --
Quarterly 6/1/20 1.60 1.60 1.60 1.60 1 -- -- --
Quarterly 9/1/19 1.34 1.56 1.14 1.29 5 -- 1 -1.03
Quarterly 12/1/19 1.21 1.45 1.00 1.08 5 1 -- 0.17

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3.79 5.02 -24.45
Annual 12/1/17 3.72 5.48 -32.13
Annual 12/1/16 5.05 5.30 -4.77
Quarterly 6/1/19 1.20 1.42 -15.69
Quarterly 3/1/19 0.96 1.32 -27.18
Quarterly 12/1/18 0.09 1.15 -92.14
Quarterly 9/1/18 1.17 1.48 -20.86

Reference Information - Net Asset Value

Last Actual (FY0): 6,125.18
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 7,113.75 7,543.00 6,583.00 7,164.50 4 -- -- --
Annual 12/1/20 6,677.98 6,944.00 6,361.00 6,643.43 6 -- -- --
Annual 12/1/19 6,386.39 6,596.00 6,168.00 6,395.16 6 -- -- --
Quarterly 3/1/20 6,595.00 6,595.00 6,595.00 6,595.00 1 -- -- --
Quarterly 6/1/20 6,727.00 6,727.00 6,727.00 6,727.00 1 -- -- --
Quarterly 9/1/19 6,392.33 6,407.00 6,377.00 6,393.00 3 -- -- --
Quarterly 12/1/19 6,459.33 6,488.00 6,413.00 6,477.00 3 -- -- --

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual 12/1/18 6,125.18 5,193.25 17.95
Annual 12/1/17 1,689.29 1,424.96 18.55
Annual 12/1/16 1,631.13 1,751.75 -6.89
Quarterly 6/1/19 6,209.99 6,320.00 -1.74
Quarterly 3/1/19 6,154.48 6,199.33 -0.72
Quarterly 12/1/18 6,125.18 5,499.33 11.38
Quarterly 9/1/18 4,037.95 2,549.30 58.39

Reference Information - Net Debt

Last Actual (FY0): 3,918.16
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 3,206.55 3,579.00 2,853.26 3,224.00 8 -- 1 1.60
Annual 12/1/20 3,492.67 3,756.00 3,136.00 3,471.60 8 -- 1 1.01
Annual 12/1/19 3,782.83 3,967.73 3,572.00 3,788.30 8 -- 1 0.51
Quarterly 3/1/20 3,987.21 3,987.21 3,987.21 3,987.21 1 -- -- --
Quarterly 6/1/20 3,908.74 3,908.74 3,908.74 3,908.74 1 -- -- --
Quarterly 9/1/19 3,984.73 4,047.46 3,922.00 3,984.73 2 -- -- --
Quarterly 12/1/19 3,769.87 3,967.73 3,572.00 3,769.87 2 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3,918.16 3,984.69 -1.67
Annual 12/1/17 1,271.11 1,217.62 4.39
Annual 12/1/16 1,001.38 1,028.37 -2.62
Quarterly 6/1/19 4,086.19 3,902.07 4.72
Quarterly 3/1/19 4,008.30 3,798.97 5.51
Quarterly 12/1/18 3,918.16 3,641.25 7.60
Quarterly 9/1/18 -897.23 16.32 -5,597.75

Reference Information - Net Income

Last Actual (FY0): 568.61
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 828.20 884.00 771.00 832.60 5 -- 1 -0.05
Annual 12/1/20 760.70 799.00 714.00 759.00 7 -- 2 -0.47
Annual 12/1/19 704.74 731.00 694.60 705.00 7 1 1 -0.11
Quarterly 3/1/20 192.08 198.75 185.40 192.08 2 -- -- --
Quarterly 6/1/20 201.88 203.85 199.90 201.88 2 -- -- --
Quarterly 9/1/19 178.87 188.00 171.20 178.14 4 -- 1 -1.09
Quarterly 12/1/19 166.83 173.00 163.30 165.51 4 1 -- 0.21

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 568.61 528.02 7.69
Annual 12/1/17 468.26 459.83 1.83
Annual 12/1/16 441.41 440.43 0.22
Quarterly 6/1/19 182.25 184.41 -1.17
Quarterly 3/1/19 178.07 169.59 5.00
Quarterly 12/1/18 148.19 133.88 10.69
Quarterly 9/1/18 134.50 124.00 8.47

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 873.00 873.00 873.00 873.00 1 -- -- --
Annual 12/1/19 749.00 749.00 749.00 749.00 1 -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 14.71
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 11.22 12.32 10.49 10.80 5 -- -- -0.93
Annual 12/1/20 10.25 11.96 9.20 9.71 6 -- -- -2.00
Annual 12/1/19 9.72 11.38 8.00 9.09 7 -- -- -2.87
Quarterly 3/1/20 12.57 12.57 12.57 12.57 1 -- -- --
Quarterly 6/1/20 12.71 12.71 12.71 12.71 1 -- -- --
Quarterly 9/1/19 13.92 13.92 13.92 13.92 1 -- -- --
Quarterly 12/1/19 10.76 10.76 10.76 10.76 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 14.71 13.33 1.38
Annual 12/1/17 28.20 26.24 1.96
Annual 12/1/16 27.45 25.94 1.51
Quarterly 6/1/19 11.81 18.32 -6.51
Quarterly 3/1/19 11.70 17.59 -5.89
Quarterly 12/1/18 11.77 15.72 -3.95
Quarterly 9/1/18 18.61 27.66 -9.05

Reference Information - Sales

Last Actual (FY0): 3,977.54
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 5,609.06 5,843.00 5,461.00 5,632.12 10 -- 1 0.10
Annual 12/1/20 5,364.94 5,441.00 5,271.00 5,373.00 13 -- 2 0.03
Annual 12/1/19 5,162.93 5,201.12 5,114.49 5,172.70 13 1 1 0.07
Quarterly 3/1/20 1,349.26 1,358.11 1,338.00 1,350.48 4 -- -- --
Quarterly 6/1/20 1,350.41 1,369.10 1,337.00 1,347.76 4 -- -- --
Quarterly 9/1/19 1,306.76 1,324.00 1,279.52 1,311.35 9 1 1 0.04
Quarterly 12/1/19 1,276.76 1,300.81 1,260.00 1,277.15 9 1 1 0.10

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3,977.54 3,975.49 0.05
Annual 12/1/17 3,398.72 3,374.15 0.73
Annual 12/1/16 3,116.35 3,109.97 0.21
Quarterly 6/1/19 1,291.57 1,313.54 -1.67
Quarterly 3/1/19 1,297.40 1,282.35 1.17
Quarterly 12/1/18 1,219.05 1,240.09 -1.70
Quarterly 9/1/18 907.55 895.83 1.31

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

Reference Information - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

Reference Information - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

Reference Information - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

Copyright Thomson Reuters Corporation

X