Exhibit 99.4

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		--	$466,224
Cost of goods sold	270,447		--	270,447
Gross margin on sales	195,777		--	195,777
Research & development	38,962		--	38,962
Selling and administrative	76,115		--	76,115
Amortization	3,158		--	3,158
	77,542		--	77,542
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		--	46,514
Income taxes	14,497		--	14,497
Net Income	$ 32,017		--	$ 32,017

2nd Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$482,611		--	$482,611		$948,835		--	$948,835
Cost of goods sold	275,235		--	275,235		545,682		--	545,682
Gross margin on sales	207,376		--	207,376		403,153		--	403,153
Research & development	38,897		--	38,897		77,859		--	77,859
Selling and administrative	72,888		--	72,888		149,003		--	149,003
Amortization	3,158		--	3,158		6,316		--	6,316
	92,433		--	92,433		169,975		--	169,975
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		--	75,390		121,904		--	121,904
Income taxes	23,992		--	23,992		38,489		--	38,489
Net Income	$ 51,398		--	$ 51,398		$ 83,415		--	$ 83,415

3rd Quarter	As reported		Germany and Switzerland Fruit Business	Pro Forma		As reported		Germany and Switzerland Fruit Business	Pro Forma
Net sales	$480,886		7,412	$473,474		$1,429,721		7,412	$1,422,309
Cost of goods sold	278,191		5,272	272,919		823,873		5,272	818,601
Gross margin on sales	202,695		2,140	200,555		605,848		2,140	603,708
Research & development	39,184		152	39,032		117,043		152	116,891
Selling and administrative	75,638		456	75,182		224,641		456	224,185
Amortization	3,158		--	3,158		9,474		--	9,474
	84,715		1,532	83,183		254,690		1,532	253,158
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		1,532	73,181		196,617		1,532	195,085
Income taxes	23,642		517	23,125		62,131		517	61,614
Net Income	$ 51,071		1,015	$ 50,056		$134,486		1,015	$133,471

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		21,500	$1,880,020
Cost of goods sold	268,583		11,026	257,557		1,092,456		16,298	1,076,158
Gross margin on sales	203,216		3,062	200,154		809,064		5,202	803,862
Research & development	42,243		412	41,831		159,286		564	158,722
Selling and administrative	84,310		1,032	83,278		308,951		1,488	307,463
Amortization	3,158		--	3,158		12,632		--	12,632
	73,505		1,618	71,887		328,195		3,150	325,045
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		3,150	248,710
Income taxes	17,132		502	16,630		79,263		1,019	78,244
Net Income	$ 38,111		1,116	$ 36,995		$  172,597		2,131	$  170,466