Exhibit 99.2

INTERNATIONAL FLAVORS & FRAGRANCES INC.
UNAUDITED PRO-FORMA CONSOLIDATED INCOME STATEMENT

(Dollars in thousands)

2002	Quarter-to-date					Year-to-date
1st Quarter	As reported		Germany and Switzerland Fruit Business	Pro-Forma
Net sales	$445,844		11,314	$434,530
Cost of goods sold	259,864		8,263	251,601
Gross margin on sales	185,980		3,051	182,929
Research & development	35,170		325	34,845
Selling and administrative	75,386		943	74,443
Amortization	3,158		--	3,158
	72,266		1,783	70,483
Restructuring and other charges	--		--	--
Interest expense	(10,427	)	--	(10,427	)
Other income (expense), net	1,965		--	1,965
Pretax income	63,804		1,783	62,021
Income taxes	21,857		611	21,246
Net Income	$ 41,947		1,172	$ 40,775

2nd Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$476,336		13,742	$462,594		$922,180		25,056	$897,124
Cost of goods sold	272,612		10,191	262,421		532,476		18,454	514,022
Gross margin on sales	203,724		3,551	200,173		389,704		6,602	383,102
Research & development	35,022		325	34,697		70,192		650	69,542
Selling and administrative	78,921		972	77,949		154,307		1,915	152,392
Amortization	3,158		--	3,158		6,316		--	6,316
	86,623		2,254	84,369		158,889		4,037	154,852
Restructuring and other charges	(9,242	)	--	(9,242	)	(9,242	)	--	(9,242	)
Interest expense	(9,294	)	--	(9,294	)	(19,721	)	--	(19,721	)
Other income (expense), net	807		--	807		2,772		--	2,772
Pretax income	68,894		2,254	66,640		132,698		4,037	128,661
Income taxes	23,493		769	22,724		45,350		1,380	43,970
Net Income	$  45,401		1,485	$  43,916		$  87,348		2,657	$  84,691

3rd Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$462,777		13,277	$449,500		$1,384,957		38,333	$1,346,624
Cost of goods sold	261,075		10,432	250,643		793,551		28,886	764,665
Gross margin on sales	201,702		2,845	198,857		591,406		9,447	581,959
Research & development	37,664		362	37,302		107,856		1,012	106,844
Selling and administrative	75,142		1,939	73,203		229,449		3,854	225,595
Amortization	3,158		--	3,158		9,474		--	9,474
	85,738		544	85,194		244,627		4,581	240,046
Restructuring and other charges	(2,495	)	--	(2,495	)	(11,737	)	--	(11,737	)
Interest expense	(8,947	)	--	(8,947	)	(28,668	)	--	(28,668	)
Other income (expense), net	561		--	561		3,333		--	3,333
Pretax income	74,857		544	74,313		207,555		4,581	202,974
Income taxes	25,258		184	25,074		70,607		1,564	69,043
Net Income	$ 49,599		360	$ 49,239		$  136,948		3,017	$  133,931

4th Quarter	As reported		Germany and Switzerland Fruit Business	Pro-Forma		As reported		Germany and Switzerland Fruit Business	Pro-Forma
Net sales	$424,292		12,338	$411,954		$1,809,249		50,671	$1,758,578
Cost of goods sold	242,284		9,517	232,767		1,035,835		38,403	997,432
Gross margin on sales	182,008		2,821	179,187		773,414		12,268	761,146
Research & development	36,171		345	35,826		144,027		1,357	142,670
Selling and administrative	75,707		1,329	74,378		305,156		5,183	299,973
Amortization	3,158		--	3,158		12,632		--	12,632
	66,972		1,147	65,825		311,599		5,728	305,871
Restructuring and other charges	--		--	--		(11,737	)	--	(11,737	)
Interest expense	(8,368	)	--	(8,368	)	(37,036	)	--	(37,036	)
Other income (expense), net	258		--	258		3,591		--	3,591
Pretax income	58,862		1,147	57,715		266,417		5,728	260,689
Income taxes	19,866		387	19,479		90,473		1,951	88,522
Net Income	$  38,996		760	$  38,236		$  175,944		3,777	$  172,167