Exhibit 99.1

UNAUDITED PRO FORMA FINANCIAL STATEMENTS

The following unaudited pro forma condensed consolidated financial statements have been prepared to reflect the August 19, 2008 sale of Atlanta AG and subsidiaries (“Atlanta”) and certain related real property assets to Univeg Fruit & Vegetables B.V. as described in Item 2.01 of the Current Report on Form 8-K dated August 19, 2008 (the “Sale”).

The Unaudited Pro Forma Condensed Consolidated Income Statement for the six-months ended June 30, 2008 and years ended December 31, 2007, 2006 and 2005 are based on Chiquita Brands International, Inc.’s (“Chiquita” or the “company”) historical consolidated income statements, and give effect to the disposition transaction as if it had occurred on January 1, 2005. For the period ended June 30, 2008, Atlanta’s results of operations were presented as discontinued operations in the company’s Quarterly Report on Form 10-Q, in accordance with Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”. Therefore, the pro forma elimination of historical results of Atlanta is not necessary for that period. The Unaudited Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2008 is based on Chiquita’s historical balance sheet as of that period, and gives effect to the disposition transaction as if it had occurred on June 30, 2008.

The unaudited pro forma condensed consolidated financial statements presented below are based on the assumptions and adjustments described in the accompanying notes and do not reflect any adjustments for non-recurring items or changes in operating strategies arising as a result of the disposition. These pro forma financial statements include no assumptions regarding the use of proceeds, which are presented as additional retained cash on the Unaudited Pro Forma Condensed Consolidated Balance Sheet. Accordingly, the actual effect of the Sale, due to this and other factors, could differ from the pro forma adjustments presented herein. However, management believes that the assumptions used and the adjustments made are reasonable under the circumstances and given the information available.

These unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the Sale been consummated as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma condensed consolidated financial statements and the accompanying notes should be read together with Chiquita’s audited consolidated financial statements and accompanying notes as of and for the year ended December 31, 2007, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Chiquita’s Annual Report on Form 10-K for the year ended December 31, 2007, as well as in conjunction with Chiquita’s unaudited condensed consolidated financial statements and accompanying notes as of and for the period ended June 30, 2008, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Chiquita’s Quarterly Report on Form 10-Q for the period ended June 30, 2008.

CHIQUITA BRANDS INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT

For the six-months ended June 30, 2008

(in thousands, except for per share data)

	Historical Chiquita			Pro Forma Adjustments			Pro Forma Chiquita
Net sales	$	1,930,073		$	—		$	1,930,073
Operating expenses
Cost of sales		1,588,316			(702	) (f)		1,587,614
Selling, general and administrative		180,261			—			180,261
Depreciation		33,456			—			33,456
Amortization		4,911			—			4,911
Equity in earnings of investees		(6,086	)		—			(6,086	)
		1,800,858			(702	)		1,800,156
Operating income		129,215			702			129,917
Interest income		3,082			—			3,082
Interest expense		(43,375	)		—			(43,375	)
Other income		8,622			—			8,622
Income from continuing operations before income taxes		97,544			702			98,246
Income taxes		(5,700	)		—			(5,700	)
Income from continuing operations	$	91,844		$	702		$	92,546
Earnings per common share:
Basic	$	2.13					$	2.14
Diluted		2.06						2.07
Weighted average shares outstanding:
Basic		43,183						43,183
Diluted		44,750						44,750

CHIQUITA BRANDS INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT

For the year ended December 31, 2007

(in thousands, except for per share data)

	Historical Chiquita			Pro Forma Adjustments (b)			Pro Forma Chiquita
Net sales	$	4,662,785		$	(1,198,082	)	$	3,464,703
Operating expenses
Cost of sales		4,082,921			(1,134,676	) (f)		2,948,245
Selling, general and administrative		433,062			(58,347	)		374,715
Depreciation		79,499			(7,096	)		72,403
Amortization		9,823			—			9,823
Equity in earnings of investees		441			—			441
Restructuring		25,912			—			25,912
		4,631,658			(1,200,119	)		3,431,539
Operating income		31,127			2,037			33,164
Interest income		10,603			(823	)		9,780
Interest expense		(87,071	)		880			(86,191	)
Other income		—			—			—
Income from continuing operations before income taxes		(45,341	)		2,094			(43,247	)
Income taxes		(3,700	)		2,800			(900	)
Income from continuing operations	$	(49,041	)	$	4,894		$	(44,147	)
Earnings per common share:
Basic	$	(1.22	)				$	(1.04	)
Diluted		(1.22	)					(1.04	)
Weighted average shares outstanding:
Basic		42,493						42,493
Diluted		42,493						42,493

CHIQUITA BRANDS INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT

For the year ended December 31, 2006

(in thousands, except for per share data)

	Historical Chiquita			Pro Forma Adjustments(b)			Pro Forma Chiquita
Net sales	$	4,499,084		$	(1,233,290	)	$	3,265,794
Operating expenses
Cost of sales		3,960,489			(1,175,870	) (f)		2,784,619
Selling, general and administrative		416,480			(53,165	)		363,315
Depreciation		77,812			(6,430	)		71,382
Amortization		9,730			—			9,730
Equity in earnings of investees		(5,937	)		—			(5,937	)
Goodwill impairment charge		42,793			(42,793	)		—
Charge for contingent liability		25,000			—			25,000
		4,526,367			(1,278,258	)		3,248,109
Operating income		(27,283	)		44,968			17,685
Interest income		9,006			(395	)		8,611
Interest expense		(85,663	)		716			(84,947	)
Other income		6,320			—			6,320
Income from continuing operations before income taxes		(97,620	)		45,289			(52,331	)
Income taxes		2,100			(4,200	)		(2,100	)
Income from continuing operations	$	(95,520	)	$	41,089		$	(54,431	)
Earnings per common share:
Basic	$	(2.27	)				$	(1.29	)
Diluted		(2.27	)					(1.29	)
Weighted average shares outstanding:
Basic		42,084						42,084
Diluted		42,084						42,084

CHIQUITA BRANDS INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENT

For the year ended December 31, 2005

(in thousands, except for per share data)

	Historical Chiquita			Pro Forma Adjustments (b)			Pro Forma Chiquita
Net sales	$	3,904,361		$	(1,238,136	)	$	2,666,225
Operating expenses
Cost of sales		3,268,128			(1,167,113	) (f)		2,101,015
Selling, general and administrative		384,184			(49,233	)		334,951
Depreciation		59,763			(7,224	)		52,539
Amortization		5,253			—			5,253
Equity in earnings of investees		(600	)		—			(600	)
		3,716,728			(1,223,570	)		2,493,158
Operating income		187,633			(14,566	)		173,067
Interest income		10,255			(559	)		9,696
Interest expense		(60,294	)		620			(59,674	)
Other income		(3,054	)		—			(3,054	)
Income from continuing operations before income taxes		134,540			(14,505	)		120,035
Income taxes		(3,100	)		1,100			(2,000	)
Income from continuing operations	$	131,440		$	(13,405	)	$	118,035
Earnings per common share:
Basic	$	3.16					$	2.84
Diluted		2.92						2.62
Weighted average shares outstanding:
Basic		41,601						41,601
Diluted		45,071						45,071

CHIQUITA BRANDS INTERNATIONAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

As of June 30, 2008

(in thousands, except for per share data)

	Historical Chiquita		Pro Forma Adjustments			Pro Forma Chiquita
ASSETS
Current assets
Cash and equivalents	$	202,654	$	98,672	(a)	$	301,326
Trade receivables (less allowances of $10,919)		353,587		—			353,587
Other receivables, net		101,320		—			101,320
Inventories		216,201		—			216,201
Prepaid expenses		37,873		—			37,873
Other current assets		62,984		—			62,984
Current assets of discontinued operations		231,766		(231,766	) (b)		—
Total current assets		1,206,385		(133,094	)		1,073,291
Property, plant and equipment, net		329,302		—			329,302
Investments and other assets, net		178,879		8,689	(c)		187,568
Trademarks		449,085		—			449,085
Goodwill		552,761		—			552,761
Other intangible assets, net		139,141		—			139,141
Non-current assets of discontinued operations		105,985		(105,985	) (b)		—
Total assets	$	2,961,538	$	(230,390	)	$	2,731,148
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Notes and loans payable	$	—	$	—		$	—
Long-term debt of subsidiaries due within one year		10,836		—			10,836
Accounts payable		365,129		—			365,129
Accrued liabilities		146,991		—			146,991
Current liabilities of discontinued operations		173,971		(173,971	) (b)		—
Total current liabilities		696,927		(173,971	)		522,956
Long-term debt of parent company		675,000		—			675,000
Long-term debt of subsidiaries		187,898		—			187,898
Accrued pension and other employee benefits		56,028		—			56,028
Deferred gain – sale of shipping fleet		85,993		—			85,993
Net deferred tax liability		106,859		(391	) (g)		106,468
Other liabilities		74,565		9,066	(d)		83,631
Non-current liabilities of discontinued operations		11,612		(11,612	) (b)		—
Total liabilities		1,894,882		(176,908	)		1,717,974
Commitments and contingencies
Shareholders’ equity
Common stock, $0.01 par value (44,142,849, shares outstanding)		441		—			441
Capital surplus		711,178		—			711,178
Retained earnings		198,689		4,851	(e)(g)		203,540
Accumulated other comprehensive income of continuing operations		98,015		—			98,015
Accumulated other comprehensive income of discontinued operations		58,333		(58,333	) (b)		—
Total shareholders’ equity		1,066,656		(53,482	)		1,013,174
Total liabilities and shareholders’ equity	$	2,961,538	$	(230,390	)	$	2,731,148

CHIQUITA BRANDS INTERNATIONAL, INC.

NOTES TO UNAUDITED PRO FORMA

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(a) Represents sales proceeds less certain transaction costs based on the euro exchange rate of $1.58 at June 30, 2008.

(b) Reflects the elimination of the financial results of operations, assets, liabilities and accumulated other comprehensive income amounts associated with the discontinued operations of Atlanta in accordance with Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.”

(c) Represents cash held in escrow based on the euro exchange rate of $1.58 at June 30, 2008 to secure, for an 18 month period, any potential obligations of the Seller under the Agreement.

(d) This adjustment, which is calculated based on the euro exchange rate of $1.58 at June 30, 2008, reflects a liability, the amortization of which will reduce cost of sales over the first five years of the long-term strategic agreement under which Univeg will continue to serve as Chiquita’s preferred supplier of banana ripening and distribution services in Germany, Austria and Denmark.

(e) Represents the recognition of a gain, based on the euro exchange rate of $1.58 at June 30, 2008, which would have been realized upon the disposition of Atlanta had the transaction closed on June 30, 2008.

(f) Reflects the amortization of a liability related to the ripening and distribution agreement (see (d) above). The calculation of the liability and amortization thereof is based on the euro exchange rate of $1.36 as of January 1, 2005. The amounts included for the amortization of the liability in the Unaudited Pro Forma Condensed Consolidated Income Statements are $1.5 million, $1.7 million and $1.9 million for the years ended December 31, 2007, 2006 and 2005, respectively, and $0.7 million for the six months ended June 30, 2008.

(g) Reflects the tax benefit from the reversal of certain valuation allowances.