Exhibit 99.3

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

(Dollars in thousands)

2003	Quarter-to-date					Year-to-date
1st Quarter	As reported		Germany and Switzerland Fruit Business	Pro-Forma
Net sales	$466,224		16,720	$449,504
Cost of goods sold	270,447		12,615	257,832
Gross margin on sales	195,777		4,105	191,672
Research & development	38,962		377	38,585
Selling and administrative	76,115		1,102	75,013
Amortization	3,158		--	3,158
	77,542		2,626	74,916
Restructuring and other charges	(20,389	)	--	(20,389	)
Interest expense	(8,113	)	--	(8,113	)
Other income (expense), net	(2,526	)	--	(2,526	)
Pretax income	46,514		2,626	43,888
Income taxes	14,497		818	13,679
Net Income	$ 32,017		1,808	$ 30,209

2nd Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$482,611		18,051	$464,560		$948,835		34,771	$914,064
Cost of goods sold	275,235		13,229	262,006		545,682		25,844	519,838
Gross margin on sales	207,376		4,822	202,554		403,153		8,927	394,226
Research &development	38,897		356	38,541		77,859		733	77,126
Selling and administrative	72,888		1,114	71,774		149,003		2,216	146,787
Amortization	3,158		--	3,158		6,316		--	6,316
	92,433		3,352	89,081		169,975		5,978	163,997
Restructuring and other charges	(6,715	)	--	(6,715	)	(27,104	)	--	(27,104	)
Interest expense	(7,957	)	--	(7,957	)	(16,070	)	--	(16,070	)
Other income (expense), net	(2,371	)	--	(2,371	)	(4,897	)	--	(4,897	)
Pretax income	75,390		3,352	72,038		121,904		5,978	115,926
Income taxes	23,992		1,067	22,925		38,489		1,885	36,604
Net Income	$ 51,398		2,285	$ 49,113		$ 83,415		4,093	$ 79,322

3rd Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$480,886		16,425	$464,461		$1,429,721		51,196	$1,378,525
Cost of goods sold	278,191		11,917	266,274		823,873		37,761	786,112
Gross margin on sales	202,695		4,508	198,187		605,848		13,435	592,413
Research & development	39,184		370	38,814		117,043		1,103	115,940
Selling and administrative	75,638		1,095	74,543		224,641		3,311	221,330
Amortization	3,158		--	3,158		9,474		--	9,474
	84,715		3,043	81,672		254,690		9,021	245,669
Restructuring and other charges	(3,916	)	--	(3,916	)	(31,020	)	--	(31,020	)
Interest expense	(6,532	)	--	(6,532	)	(22,602	)	--	(22,602	)
Other income (expense), net	446		--	446		(4,451	)	--	(4,451	)
Pretax income	74,713		3,043	71,670		196,617		9,021	187,596
Income taxes	23,642		963	22,679		62,131		2,848	59,283
Net Income	$  51,071		2,080	$ 48,991		$  134,486		6,173	$  128,313

4th Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$471,799		14,088	$457,711		$1,901,520		65,284	$1,836,236
Cost of goods sold	268,583		11,026	257,557		1,092,456		48,787	1,043,669
Gross margin on sales	203,216		3,062	200,154		809,064		16,497	792,567
Research & development	42,243		412	41,831		159,286		1,515	157,771
Selling and administrative	84,310		1,032	83,278		308,951		4,343	304,608
Amortization	3,158		--	3,158		12,632		--	12,632
	73,505		1,618	71,887		328,195		10,639	317,556
Restructuring and other charges	(11,401	)	--	(11,401	)	(42,421	)	--	(42,421	)
Interest expense	(5,875	)	--	(5,875	)	(28,477	)	--	(28,477	)
Other income (expense), net	(986	)	--	(986	)	(5,437	)	--	(5,437	)
Pretax income	55,243		1,618	53,625		251,860		10,639	241,221
Income taxes	17,132		502	16,630		79,263		3,350	75,913
Net Income	$ 38,111		1,116	$ 36,995		$  172,597		7,289	$  165,308