Exhibit 99.6

INTERNATIONAL FLAVORS & FRAGRANCES INC.
UNAUDITED PRO-FORMA DATA

(Dollars in thousands)

Net Sales for 2002:

	As Reported		Germany and Switzerland Fruit Business		Pro-forma
Net Sales	2002		2002		2002
Flavors	$       809	.0	$         50	.7	$       758	.3
Fragrances	1,000	.2	--		$   1,000	.2
Total Net Sales	$   1,809	.2	$         50	.7	$   1,758	.5

Pro-forma sales on a geographic basis:

	As Reported	Germany and Switzerland Fruit Business	Pro-form
Sales by Destination	2002	2002	2002
North America	$     570.9	--	$     570.9
Europe	671.4	50.7	620.7
Asia Pacific	290.9	--	290.9
Latin America	227.5	--	227.5
India	48.5	--	48.5
Total Net Sales	$   1,809.2	$   50.7	$   1,758.5

Net Sales for 2003:

	As Reported	Germany and Switzerland Fruit Business	Pro-forma
Net Sales	2003	2003	2003
Flavors	$       866.5	$    65.3	$       801.2
Fragrances	1,035.0	--	1,035.0
Total Net Sales	$   1,901.5	$    65.3	$   1,836.2

Pro-forma sales on a geographic basis:

	As Reported	Germany and Switzerland Fruit Business	Pro-forma
Sales by Destination	2003	2003	2003
North America	$       550.1	$          --	$       550.1
Europe	761.7	65.3	696.4
Asia Pacific	311.9	--	311.9
Latin America	223.6	--	223.6
India	54.2	--	54.2
Total Net Sales	$   1,901.5	$  65.3	$   1,836.2